{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["commentariosPREUBASpart1","Simulación","Parametro Destino","Tabla Amortización Liquidez","Tabla Liquidez","Parametros Crec","Parametros Fijo","Tabla Amortización Fijo","Tabla Fijo","Tabla Amortización Crec","Tabla Crec"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":5,"defined_names":249,"comments":7,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

{"sheet":"Simulación","index":1,"n_rows":118,"n_cols":23,"rows_kept":118,"cut":false,"hidden":false,"merged":[[18,3,18,15],[101,8,101,10],[102,8,102,10],[6,1,6,14],[11,5,11,7],[11,12,11,13],[10,12,10,13],[10,5,10,7],[12,12,12,13],[13,5,13,6],[17,3,17,15],[7,13,7,14],[8,3,8,14],[80,3,80,15],[32,4,32,14],[37,3,37,15],[33,4,33,14],[109,13,109,14],[113,1,113,15],[112,1,112,15],[117,14,117,15],[92,8,92,10],[93,8,93,10],[94,8,94,10],[95,8,95,10],[96,8,96,10],[97,8,97,10],[103,8,103,10],[104,8,104,10],[98,8,98,10],[99,8,99,10],[100,8,100,10],[48,3,48,15],[60,8,60,10],[61,8,61,10],[62,8,62,10],[63,8,63,10],[64,8,64,10],[65,8,65,10],[66,8,66,10],[67,8,67,10],[68,8,68,10],[69,8,69,10],[70,8,70,10],[71,8,71,10],[72,8,72,10],[77,13,77,14]]}
[]
[]
[]
[]
[]
[]
[null,"SIMULADOR CRÉDITO HIPOTECARIO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2025-04-16"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SI",null,11]
[null,null,null,{"$f":"IF('Parametro Destino'!I4<'Parametro Destino'!I3,\"PLAZO MENOR AL MINIMO POSIBLE\",IF(AND(T23=5,H25>1000000),\"Distinto a Asalariado el Monto Máx. para Remodelación es de $1,000,000\",IF(H29>1000000,\"Distinto a Asalariado el Monto Máx. para Remodelación es de $1,000,000\",IF(N23>'Parametro Destino'!C6,\"EL AFORO SUPERA AL MÁXIMO PARA EL PRODUCTO revisa el monto ajustado o incrementa el valor vivienda\",IF(H25<'Parametro Destino'!C9,\"EL MONTO ES MENOR AL MINIMO PARA EL PRODUCTO\",IF(PLAZO_SIMULACION>'Parametro Destino'!C10,\"EL PLAZO SELECCIONADO SUPERA AL MÁXIMO POR PRODUCTO\", \"DATOS DEL CRÉDITO\"))))))","v":"EL PLAZO SELECCIONADO SUPERA AL MÁXIMO POR PRODUCTO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(H21=\"TERRENO\"),\"\",0.079)","v":""},12,null,"LIQUIDEZ"]
[null,null,null,{"$f":"IF(T23=12, \" Liquidez  GOLD reconoce tu captación AFIRME: saldos promedio ≥$30mil mensuales o Inversión ≥$1mdp \",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(H21=\"TERRENO\"),R26,\"\")","v":9.5500000000000002E-2},13,null,"SI"]
[null,null,null,null,null,null,null,null,null,"Liquidez?",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(H21=\"TERRENO\"),\"\",0.079)","v":""},14,null,"NO"]
[null,null,null,null,"DESTINO DEL CRÉDITO:",null,null,"TERRENO",null,"NO",null,"NÓMINA AFIRME",null,"NO"," ",null,null,null,null,{"$f":"IF(OR(H21=\"TERRENO\"),\"\",8.9%)","v":""},15,null,{"$f":"IF(J21=\"SI\",1,0)","v":0}]
[null,null,null,null,{"$f":"IF(T23=8,\"VALOR VIVIENDA DE CREDITO\",IF(OR(T23=6),\"ADEUDO ACTUAL:\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(H21=\"TERRENO\"),\"\",0.099)","v":""},{"$f":"IF(OR($T$23=9,$T$23=11,$T$23=12,$N$25=7.9%),\"\",16)","v":""}]
[null,null,null,null,{"$f":"IF(T23=8,\"VALOR DE LA VIVIENDA ADICIONAL:\",\"VALOR DE VIVIENDA:\")","v":"VALOR DE VIVIENDA:"},null,null,2900000,null,null,null,"FINANCIAMIENTO",null,{"$f":"IF(H23=0,0,IF(T23=8,H25/(H23+H22),H25/H23))","v":0.44827586206896552},null,null,null,null,null,{"$f":"'Parametro Destino'!C2","v":9},{"$f":"IF(OR($T$23=9,$T$23=11,$T$23=12,$N$25=7.9%),\"\",17)","v":""}]
[null,null,null,null,{"$f":"IF(T23=3,\"Disponible por Infonavit\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(T23=5,\"*\",\"\")","v":""},null,null,null,null,null,{"$f":"IF(OR(T23=4,T23=6), \"MEJORA\",\"\")","v":""},{"$f":"IF(OR($T$23=9,$T$23=11,$T$23=12,$N$25=7.9%),\"\",18)","v":""}]
[null,null,null,null,"IMPORTE DEL CRÉDITO:",null,null,1300000,null,null,null,"TASA DE INTERÉS",null,{"$f":"'Parametro Destino'!C60","v":0.10199999999999999},null,null,null,null,null,null,{"$f":"IF(OR($T$23=9,$T$23=11,$T$23=12,$N$25=7.9%),\"\",19)","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"H23*0.6","v":1740000},null,null,null,null,null,null,null,{"$f":"IF(AND(H21=\"TERRENO\",N27>5),9.55%,IF(N27=5,9.2%))","v":9.5500000000000002E-2},null,null,{"$f":"IF(OR($T$23=9,$T$23=11,$T$23=12,$N$25=7.9%),\"\",20)","v":""}]
[null,null,null,null,{"$f":"IF(OR(T23=7,T23=10),\"PROYECTO DE CONSTRUCCIÓN:\",\"\")","v":""},null,null,null,null,null,null,"PLAZO EN AÑOS:",null,20,{"$f":"IF(T23=12,\"Plazo Máx. 15 años\",IF(T23=9,\"Plazo Máx. 15 años\", IF(T23=11,\"Plazo Máx. 15 años\",\"\")))","v":"Plazo Máx. 15 años"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,null,null,null,null,{"$f":"IF(T23<11,\"\",\"LIQUIDEZ\")","v":""}]
[null,null,null,null,{"$f":"IF(T23=6,\"PRESUPUESTO DE REMODELACIÓN\",\"\")","v":""},null,null,null,null,null,null,"GASTOS DE ESCRITURACIÓN %",null,0.04]
[]
[null,null,null,null,null,null,null,null,null,"¿APLICA COMO MEJORA?",null,null,null,"NO"]
[]
[null,null,null,null,{"$f":"D18","v":"EL PLAZO SELECCIONADO SUPERA AL MÁXIMO POR PRODUCTO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((H42+H25)>(H23*0.8),\"El monto de credito de liquidez se ajusta al máximo por aforo\",\"\")","v":""}]
[null,null,null,null,{"$f":"IF(T23=4,W33,\"\")","v":""},null,null,null,null,{"$f":"IF(L34=\"\",\"\",\"Aforo Máximo\")","v":""},null,{"$f":"IF(D17=\"EL AFORO SUPERA AL MÁXIMO PARA EL PRODUCTO\",'Parametro Destino'!C5,\"\")","v":""}]
[]
[]
[]
[null,null,null,"LIQUIDEZ DINERO ADICIONAL",null,null,null,null,null,null,null,null,null,null,null,null,null,"OJO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(H23*0.8)-H25","v":1020000}]
[null,null,null,null,"Importe Máx. Liquidez según reglas",null,null,{"$f":"MIN(W39:W40)","v":1020000},null,null,null,"Tasa de Interés inicial Liquidez",null,{"$f":"IF(AND(J21=\"SI\",H44>3000000),10.9%,10.4%)","v":0.10400000000000001},null,null,null,null,null,null,null,null,{"$f":"H23*0.4","v":1160000}]
[null,null,null,null,null,null,null,null,null,null,null,"Apertura Liquidez (no incluye IVA)",null,{"$f":"MIN(H40:H42)*1.5%","v":15300}]
[null,null,null,null,"Importe adicional de Liquidez",null,null,null,null,null,null,"Gastos Notariales (Aprox)**",null,{"$f":"MIN(H40:H42)*N29","v":40800}]
[null,null,null,null,null,null,null,null,null,null,null,"Mensualidad Liquidez",null,{"$f":"'Tabla Liquidez'!O9","v":28180.758371333333}]
[null,null,null,null,"Sustitucion + Liquidez",null,null,{"$f":"(MIN(H40,H42))+H25","v":2320000},null,null,null,"Mensualidad Liq +Sust.",null,{"$f":"+N43+I105","v":42515.140279892214}]
[]
[null,null,null,null,"PLAZO EN AÑOS",null,null,{"$f":"+PLAZO_SIMULACION","v":20}]
[]
[]
[null,null,null,{"$f":"IF(W21=1,\"RESUMEN DEL CRÉDITO DE SUSTITUCIÓN\",\"RESUMEN DEL CRÉDITO LIQUIDEZ\")","v":"RESUMEN DEL CRÉDITO LIQUIDEZ"}]
[]
[]
[null,null,null,null,null,null,"Monto de Crédito",null,null,null,null,null,{"$f":"'Tabla Amortización Liquidez'!MTO_SOLICITADO","v":2320000}]
[null,null,null,null,null,null,{"$f":"IF(T23=8,\"Financiamiento de Gastos Estimado\",\"Enganche\")","v":"Enganche"},null,null,null,null,null,{"$f":"IF(OR(T23=4,T23=5,T23=7,T23=6,T23=11),0,IF(OR(T23=4),H22-M84,IF(T23=3,H23-H24-M84,IF(T23=8,H22-M84,H23-M84-H24))))","v":1600000},null,""]
[null,null,null,null,null,null,"Gastos Notariales (Aprox)*",null,null,null,null,null,{"$f":"'Parametro Destino'!F7","v":116000}]
[null,null,null,null,null,null,{"$f":"IF(W21=1,\"Apertura Sustitución\",\"Apertura\")","v":"Apertura"},null,null,null,null,null,{"$f":"'Parametro Destino'!C8*Simulación!M84","v":13000},{"$f":"IF(OR($T$23=11,$T$23=12),\"Apertura 1.5% +IVA\",\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(T21=8,\"2 Avalúos\",\"Avalúo\")","v":"Avalúo"},null,null,null,null,null,{"$f":"'Parametro Destino'!F6","v":7250}]
[null,null,null,null,null,null,{"$f":"IF(N23>79.99%,\"Trámite CUV\",\"\")","v":""},null,null,null,null,null,{"$f":"IF(N23>79.99%,260*1.16,\"\")","v":""}]
[null,null,null,null,null,null,"** a confirmar con presupuesto del Notario"]
[null,null,null,null,null,null,"DESEMBOLSO INICIAL:",null,null,null,null,null,{"$f":"SUM(M53:M58)","v":1736250}]
[]
[null,null,null,null,null,null,null,null,"TASA DE INTERÉS",null,null,{"$f":"N25","v":0.10199999999999999}]
[null,null,null,null,null,null,null,null,"FIJOS"]
[null,null,null,null,null,null,"Tasa de Interés inicial por Pago puntual",null,{"$f":"N25","v":0.10199999999999999}]
[null,null,null,null,null,null,"CAT",null,{"$f":"'Tabla Liquidez'!N4","v":0.12809627161826831}]
[]
[null,null,null,null,null,null,"Amortización:",null,{"$f":"'Tabla Liquidez'!D9","v":1658.1899999999978}]
[null,null,null,null,null,null,"Intereses:",null,{"$f":"'Tabla Liquidez'!F9","v":20377.330000000002}]
[null,null,null,null,null,null,"Seguro de vida:",null,{"$f":"'Tabla Liquidez'!J9","v":1856}]
[null,null,null,null,null,null,"Seguro de daños:",null,{"$f":"'Tabla Liquidez'!K9","v":201.00721666666666}]
[null,null,null,null,null,null,"Seguro de Desempleo y Contenidos:",null,{"$f":"'Tabla Liquidez'!L9","v":280.63}]
[null,null,null,null,null,null,"Comisión Mensual",null,{"$f":"'Tabla Liquidez'!M9","v":399}]
[null,null,null,null,null,null,{"$f":"IF(OR($T$23=11,$T$23=12),\"IVA de Interés y Seguros\",\"IVA de Com. Mensual y Seguros\")","v":"IVA de Com. Mensual y Seguros"},null,{"$f":"'Tabla Liquidez'!N9+'Tabla Liquidez'!G9","v":3408.6011546666664}]
[null,null,null,null,null,null,"PAGO MENSUAL APROXIMADO:",null,{"$f":"SUM(I66:K72)","v":28180.758371333333}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"IF(W21=1,\"RESUMEN DEL CRÉDITO DE SUSTITUCIÓN\",\"RESUMEN DEL CRÉDITO\")","v":"RESUMEN DEL CRÉDITO"}]
[]
[]
[null,null,null,null,null,null,"Monto de Crédito",null,null,null,null,null,{"$f":"'Tabla Crec'!C9","v":1300000},"MONTO MÁX. AJUSTADO",null,null,null,{"$f":"IF(N31=\"NO\",0,0)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(T23=8,\"Financiamiento de Gastos Estimado\",\"Enganche\")","v":"Enganche"},null,null,null,null,null,{"$f":"IF(OR(T23=4,T23=5,T23=7,T23=6,T23=11),0,IF(OR(T23=4),H22-M84,IF(T23=3,H23-H24-M84,IF(T23=8,H22-M84,H23-M84-H24))))","v":1600000},null,"",null,null,"SI"]
[null,null,null,null,null,null,"Gastos Notariales (Aprox)*",null,null,null,null,null,{"$f":"'Parametro Destino'!F7","v":116000},null,null,null,null,"NO"]
[null,null,null,null,null,null,{"$f":"IF(W21=1,\"Apertura Sustitución\",\"Apertura\")","v":"Apertura"},null,null,null,null,null,{"$f":"'Parametro Destino'!C8*Simulación!M84","v":13000}]
[null,null,null,null,null,null,{"$f":"IF(T21=8,\"2 Avalúos\",\"Avalúo\")","v":"Avalúo"},null,null,null,null,null,{"$f":"'Parametro Destino'!F6","v":7250}]
[null,null,null,null,null,null,{"$f":"IF(N23>79.99%,\"Trámite CUV\",\"\")","v":""},null,null,null,null,null,{"$f":"IF(N23>79.99%,260*1.16,\"\")","v":""}]
[null,null,null,null,null,null,"** a confirmar con presupuesto del Notario"]
[null,null,null,null,null,null,"DESEMBOLSO INICIAL:",null,null,null,null,null,{"$f":"SUM(M85:M90)","v":1736250}]
[]
[null,null,null,null,null,null,null,null,"TASA DE INTERÉS",null,null,{"$f":"IF(J21=\"SI\",N40,N25)","v":0.10199999999999999}]
[null,null,null,null,null,null,null,null,"FIJOS",null,null,null,"CRECIENTES****",null,null,null,null,null,"H21=\"terreno\""]
[null,null,null,null,null,null,"Tasa de Interés inicial por Pago puntual",null,{"$f":"L93","v":0.10199999999999999},null,null,null,{"$f":"N25","v":0.10199999999999999}]
[null,null,null,null,null,null,"CAT",null,{"$f":"'Tabla Fijo'!M4","v":0.12800354123819901},null,null,null,{"$f":"'Tabla Crec'!M4","v":{"$error":"#VALUE!"}},"kjlklkllkj"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gfffddddd"]
[null,null,null,null,null,null,"Amortización:",null,{"$f":"'Tabla Fijo'!D9","v":1252.0869522984849},null,null,null,{"$f":"'Tabla Crec'!D9","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"Intereses:",null,{"$f":"'Tabla Fijo'!F9","v":11418.333333333332},null,null,null,{"$f":"'Tabla Crec'!F9","v":11418.333333333332}]
[null,null,null,null,null,null,"Seguro de vida:",null,{"$f":"'Tabla Fijo'!I9","v":1040},null,null,null,{"$f":"'Tabla Crec'!I9","v":1040}]
[null,null,null,null,null,null,"Seguro de daños:",null,{"$f":"'Tabla Fijo'!J9","v":0},null,null,null,{"$f":"'Tabla Crec'!J9","v":0}]
[null,null,null,null,null,null,"Seguro de Desempleo y Contenidos:",null,{"$f":"'Tabla Fijo'!K9","v":138.89795079919179},null,null,null,{"$f":"'Tabla Crec'!K9","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"Comisión Mensual",null,{"$f":"'Tabla Fijo'!L9","v":399},null,null,null,{"$f":"'Tabla Crec'!L9","v":399}]
[null,null,null,null,null,null,"Iva de comisión de Admon y Seg.",null,{"$f":"'Tabla Fijo'!M9","v":86.063672127870689},null,null,null,{"$f":"'Tabla Crec'!M9","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"PAGO MENSUAL APROXIMADO:",null,{"$f":"SUM(I98:K104)","v":14334.38190855888},null,null,{"$f":"IF('Parametro Destino'!I4<'Parametro Destino'!I3,'Parametro Destino'!I5,\"\")","v":""},{"$f":"SUM(M98:M104)","v":{"$error":"#DIV/0!"}},"Mensualidad a:",{"$f":"'Parametro Destino'!F5","v":"N/A"}]
[]
[]
[]
[]
[]
[]
[null,"*En ADQUISICION Los Notariales son estimados y dependen de la Entidad Federativa - Presupuesto del Notario deben incluir impuestos y derechos, gastos y honorarios.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H25+R84","v":1300000}]
[null,"*En SUSTITUCION, los Honorarios Notariales los cubre el Banco durante esta promoción siempre y cuando sea con Notaria del Padron Campaña Sustitución",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Parametro Destino'!C7","v":2320000}]
[null,"*En SUSTITUCION, los Gastos de Escrituración (impuestos, derechos, gastos) pueden ser financiados o serán cubiertos por el cliente",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N31=\"SI\",MAX(R115,R117),MIN(R115,R117))","v":2320000}]
[null,"**La autorización del crédito y condiciones financieras depende de la documentación e información presentada para su evaluación.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Parametro Destino'!C2=8,'Parametro Destino'!F3,MIN((H23*'Parametro Destino'!C6),'Parametro Destino'!F2,'Parametro Destino'!C7))","v":2320000}]
[null,"**La presente es de carácter informativa, no representa oferta por parte del Grupo Financiero Afirme y se encuentra sujeta a cambio sin previo aviso"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N31=\"si\",(R115+R84),R115)","v":2320000}]
[null,"**** El esquema de pagos crecientes no aplica en: Construcción, Liquidez, Liquidez GOLD o combinado Susti+Liquidez; en el resto de destinos solo aplica a 15 y 20 años, para destino de Terreno solo 10 y 15 años.",null,null,null,null,null,null,null,null,null,null,null,null,"BAF-040-2305-16",null,null,{"$f":"IF(T23=4,MIN(H22+R84,R115),IF(T23=3,MIN(R114,R113),IF(T23=8,MIN(R115,R117),R117)))","v":2320000}]

{"sheet":"Parametro Destino","index":2,"n_rows":88,"n_cols":20,"rows_kept":88,"cut":false,"hidden":true,"merged":[[13,5,13,7],[24,5,24,7],[31,4,31,6],[82,1,84,6]]}
[null,null,null,null,null,null,null,{"$f":"MIN(G3,G4)","v":95192.5},",O,SI(Y(TASACREC=9.9%,Q8=20),\"0.07%\",\"2.40%\")"]
[null,"DESTINO",{"$f":"VLOOKUP(Simulación!H21,'Parametro Destino'!B13:E24,4,)","v":9},"SI(Simulación!H21='Parametro Destino'!B13,1,SI(Simulación!H21='Parametro Destino'!B14,2,SI(Simulación!H21='Parametro Destino'!B15,3,SI(Simulación!H21='Parametro Destino'!B16,4,SI(Simulación!H21='Parametro Destino'!B17,5,SI(Simulación!H21='Parametro Destino'!B18,6,SI(Simulación!H21='Parametro Destino'!B19,7,SI(Simulación!H21='Parametro Destino'!B20,8,9))))))))","MONTO MAX COFI",{"$f":"(Simulación!H23)-Simulación!H24","v":2900000},null,{"$f":"(Simulación!H22+Simulación!H23)*'Parametro Destino'!C6","v":2320000}]
[null,"PRODUCTO",{"$f":"IF(AND(Simulación!N25=8.9%,Simulación!N21=\"si\"),2,IF(Simulación!N25=8.9%,1,2))","v":2},", =SI(Y(Simulación!L25=8.9%,Simulación!L21=\"si\"),2,SI(Simulación!L25=8.9%,1,2))","MONTO MAX TU CASA 2",{"$f":"IF(C2=8,H1,H2)","v":2320000},{"$f":"(Simulación!H22+Simulación!H23)*'Parametro Destino'!C6","v":2320000},"PLAZO MINIMO",{"$f":"IF(C3=1,5,5)","v":5}]
[null,"VALOR CONSTRUCCION",{"$f":"MIN((Simulación!H23*0.7),Simulación!H27)","v":2029999.9999999998},null,"PLAZO FIJOS",{"$f":"IF(I4<I3,I3,IF(C3=2,MIN(20,PLAZO_SIMULACION),MIN(PLAZO_SIMULACION,20)))","v":20},{"$f":"Simulación!H22+M22","v":95192.5},"PLAZO SELECCIONADO",{"$f":"PLAZO_SIMULACION","v":20}]
[null,"AFORO REAL",{"$f":"Simulación!N23","v":0.44827586206896552},null,"PLAZO CRECIENTES",{"$f":"IF(C2=9,IF(F4<=10,10,IF(F4<=15,15,\"N/A\")),IF(F4<=15,15,IF(F4<=20,20,\"N/A\")))","v":"N/A"},null,"LEYENDA PLAZO",{"$f":"IF(I3=5,\"Plazo Min 5 años\",\"Plazo Min 3 años\")","v":"Plazo Min 5 años"}]
[null,"AFORO MAXIMO",{"$f":"MIN(I8:I9)","v":0.8},null,"COSTO DEL AVALUO",{"$f":"IF(C2=8,(J30+L30),J30)","v":7250},null,"NOMINA AFIRME",{"$f":"Simulación!N21","v":"NO"},null,7.9000000000000001E-2,{"$f":"50%","v":0.5}]
[null,"MONTO MAX POR AFORO",{"$f":"IF(Simulación!T23=6,MIN(MIN((Simulación!H23*0.4),MIN(F8,2500000),(Simulación!H23*'Parametro Destino'!C6))+Simulación!H22,Simulación!H23*'Parametro Destino'!C6),IF(C2=8,F3,IF(C2=7,MIN(Simulación!H27,(Simulación!H23*0.7)),IF(C2=3, MIN((Simulación!H23*'Parametro Destino'!C6),(F2)),C6*Simulación!H23))))","v":2320000},",=SI(\nO('Parametro Destino'!C2=8,'Parametro Destino'!C2=3,'Parametro Destino'!C2=4),\nMIN('Parametro Destino'!F3,Simulación!H25),\nMIN(Simulación!H25,'Parametro Destino'!C7,'Parametro Destino'!F2))","GASTOS NOTARIALES",{"$f":"IF(OR(Simulación!T23=1,Simulación!T23=2,Simulación!T23=3,Simulación!T23=9,Simulación!T23=10),\nSimulación!N29*Simulación!H23,IF(Simulación!T23=8,'Parametro Destino'!M21,Simulación!H25*Simulación!N29))","v":116000},null,"MEJORA",{"$f":"Simulación!N31","v":"NO"},null,8.8999999999999996E-2,0.6]
[null,"COMISION APLICABLE",{"$f":"VLOOKUP(C2,A13:D24,4)","v":0.01},null,"REMODELACION",{"$f":"Simulación!H29","v":0},null,"AFORO MONTO",{"$f":"IF(I10<G18,H19,IF(I10<G17,H18,IF(I10<G16,H17,IF(I10<G15,H16,H15))))","v":1},null,9.2499999999999999E-2,0.7,{"$f":"IF(AND(Simulación!N21=\"NO\"),60%,90%)","v":0.6}]
[null,"MONTO MIN POR TASA",{"$f":"IF(C3=1,200000,200000)","v":200000},null,",=SI(Y($C$2=4,I7=\"SI\"),0.9,0.9)",null,null,"AFORO X PRODUCTO",{"$f":"VLOOKUP(C2,A13:D24,3,0)","v":0.8},null,9.5000000000000001E-2,0.9]
[null,"PLAZO MAXIMO POR TASA",{"$f":"IF(C2=9,15,20)","v":15},null,{"$f":"VLOOKUP(I11,K6:L11,2)","v":0.9},null,null,"SOLICITADO",{"$f":"Simulación!H25","v":1300000},null,0.10150000000000001,0.9,", =SI(Y(Simulación!L25=8.9%,Simulación!h21=\"SUSTITUCION\"),90%,SI(Simulación!L25=8.9%,Simulación!h21=\"ADQUISICION\"))"]
[null,null,null,null,null,{"$f":"IF(Simulación!J21=\"SI\",80%,IF($I$11=7.9%,50%,90%))","v":0.9},null,"TASA",{"$f":"Simulación!N25","v":0.10199999999999999},null,0.10349999999999999,0.9]
[null,"DESTINO","AFORO","COMISION POR APERTURA",null,null,"H25*N29"]
[1,"ADQUISICION",{"$f":"E10","v":0.9},{"$f":"IF(I6=\"SI\",0%,1%)","v":0.01},1]
[2,"APOYO INFONAVIT",{"$f":"E10","v":0.9},{"$f":"IF(I6=\"SI\",0%,1%)","v":0.01},2,"TABLA DE AFOROS POR MONTO DE CREDITO",null,null,null,"2.2.6.          Esquema Aforo al 90% Adquisición Vivienda Nueva"]
[3,"COFINAVIT",{"$f":"E10","v":0.9},{"$f":"IF(I6=\"SI\",0%,1%)","v":0.01},3,"Mayor de ",8000000,1,null,"Monto solicitado total<= $3MM=90%"]
[4,"SUSTITUCION",{"$f":"F11","v":0.9},{"$f":"IF(I7=\"SI\",0%,1%)","v":0.01},4,"Mayor de ",7000000,1,null,"Monto solicitado total>= $3MM=80%"]
[5,"REMODELACION",{"$f":"IF($C$3=1,0.4,0.4)","v":0.4},0.01,5,"Mayor de ",7000000,1]
[6,"SUSTITUCIÓN + REMODELACION",{"$f":"IF(AND($C$2=6,I7=\"SI\"),0.7,0.8)","v":0.8},{"$f":"IF(I7=\"SI\",0%,1%)","v":0.01},6,"Mayor de ",5000000,1,null,null,null,"Gastos Supuestos para TU CASA2"]
[7,"CONSTRUCCION",0.7,0.01,7,"Menor a ",6000000,1,null,null,null,"Comisión de apertura:",{"$f":"N19*C8","v":942.5},{"$f":"(Simulación!H22*1.04)+M20+M21","v":94250}]
[11,"LIQUIDEZ",0.6,1.4999999999999999E-2,11,null,null,null,null,null,null,"Avalúos",{"$f":"F6","v":7250}]
[12,"LIQUIDEZ GOLD",0.6,1.4999999999999999E-2,12,null,null,null,null,null,null,"Gastos notariales aprox",{"$f":"(Simulación!H22*Simulación!N29)+(Simulación!H23*N21)","v":87000},{"$f":"Simulación!N29*0.75","v":0.03}]
[8,"TU CASA2",{"$f":"IF($C$3=1,0.6999,0.8)","v":0.8},0.01,8,null,null,null,null,null,null,{"$f":"M22/G4","v":1},{"$f":"SUM(M19:M21)","v":95192.5},{"$f":"M22*-1","v":-95192.5}]
[9,"TERRENO",0.8,0.01,9]
[10,"TERRENO + CONSTRUCCION",0.7,0.01,10]
[]
[null,null,null,",=SI(I6=\"SI\",0%,1%)","nomina adq apoyo y cofi siempre apertura 0%",null,null,null,"Valor de Vivienda",{"$f":"Simulación!H23","v":2900000},"valor viv 2",{"$f":"Simulación!H22","v":0}]
[null,null,null,",=SI(I6=\"SI\",0%,1%)",null,null,null,null,"Factor",{"$f":"+IF(J26<=E33,F33,IF(J26<=E34,F34,IF(J26<=E35,F35,IF(J26<=E36,F36,IF(J26<=E37,F37,\"Se Cotiza\")))))","v":2.5},null,{"$f":"+IF(J26<=E33,F33,IF(J26<=E34,F34,IF(J26<=E35,F35,IF(J26<=E36,F36,IF(J26<=E37,F37,\"Se Cotiza\")))))","v":2.5}]
[null,null,null,",=SI(Y(I6=\"SI\",I11=8.9%),0%,1%)",null,null,null,null,"Minimo",{"$f":"+IF(J26<=E33,G33,IF(J26<=E34,G34,IF(J26<=E35,G35,IF(J26<=E36,G36,IF(J26<=E37,G37,\"Se Cotiza\")))))","v":3000},null,{"$f":"+IF(J26<=E33,G33,IF(J26<=E34,G34,IF(J26<=E35,G35,IF(J26<=E36,G36,IF(J26<=E37,G37,\"Se Cotiza\")))))","v":3000}]
[null,null,null,null,null,null,null,null,"Calculo",{"$f":"IF((J26*J27/1000)<J28,J28,(J26*J27/1000))","v":7250},null,{"$f":"IF((J26*J27/1000)<J28,J28,(J26*J27/1000))","v":7250}]
[null,null,null,null,null,null,null,null,"Resultado",{"$f":"IF(J28=\"Se Cotiza\", \"Se Cotiza\",IF(OR(C2=4,C2=6),IF(J26<=3000000,0,J29),J29))","v":7250},null,{"$f":"IF(J28=\"Se Cotiza\", \"Se Cotiza\",IF(OR(C2=4,C2=6),IF(J26<=3000000,0,J29-12500),J29))","v":7250}]
[]
[null,null,null,null,"TABLA DE COSTOS AVALUO"]
[null,null,null,null,1000000,3,2000]
[null,null,null,null,5000000,2.5,3000]
[null,null,null,null,10000000,2,12500]
[null,null,null,null,20000000,1.75,20000]
[null,null,null,null,100000000,1.5,30000]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,",=SI(Y(C60=\"<=3M\",C52=\"si\"),9.7%,SI(C60=\">3M\",C52=\"si\",10.2%))"]
[null,null,null,null,null,null,null,null,",=SI(Y(C60=\"<=3M\",C52=\"si\"),10.2%,SI(C60=\">3M\",C52=\"si\",10.8%))"]
[null,null,null,null,null,null,null,null,null,null,null,"LIQ",{"$f":"Simulación!J21","v":"NO"}]
[null,null,null,null,null,null,null,null,",=SI(C60=\"<=3M\",9.5%,9.8%)",null,null,"SUSTI SOLA","SUSTI CON LIQ"]
[null,null,null,null,null,null,null,null,",=SI(C52=\"si\",i46,i48)",null,null,{"$f":"IF(C62=\"<=3M\",0.0995,0.1035)","v":9.9500000000000005E-2},{"$f":"IF(C62=\"<=3M\",0.104,0.109)","v":0.104},{"$f":"IF(C62=\"<=3M\",0.0995,0.1035)","v":9.9500000000000005E-2}]
[null,null,null,null,null,null,null,null,null,",=SI(C52=\"si\",i47,i49)",",=SI(C52=\"si\",i47,i50)",{"$f":"IF(C62=\"<=3M\",0.1025,0.1065)","v":0.10249999999999999},null,{"$f":"IF(C62=\"<=3M\",0.1025,0.1065)","v":0.10249999999999999}]
[null,null,null,null,null,null,null,"nomina si, <= 60%",{"$f":"IF(C62=\"<=3M\",0.0995,0.1045)","v":9.9500000000000005E-2},null,null,{"$f":"IF(C62=\"<=3M\",0.11,0.1125)","v":0.11},null,{"$f":"IF(C62=\"<=3M\",0.11,0.1125)","v":0.11}]
[null,null,null,null,null,null,null,"nomina si, <= 70% y <= 90%",{"$f":"IF(C62=\"<=3M\",0.1115,0.115)","v":0.1115},null,null,{"$f":"IF(C62=\"<=3M\",0.113,0.1165)","v":0.113},null,{"$f":"IF(C62=\"<=3M\",0.113,0.1165)","v":0.113}]
[null,null,null,null,null,null,null,"nomina no, <= 60%",{"$f":"IF(C62=\"<=3M\",0.0995,0.1035)","v":9.9500000000000005E-2}]
[null,null,null,"SI(Q9=8.55%,D15,SI(Q9=8.90%,D16,SI(Q9=9.90%,D17)))",null,null,null,"nomina no, <= 70% ",{"$f":"IF(C62=\"<=3M\",0.1015,0.107)","v":0.10150000000000001}]
[null,null,null,null,null,null,null,"nomina no, <= 90% ",{"$f":"IF(C62=\"<=3M\",0.12,0.123)","v":0.12}]
[null,"MEJORA",{"$f":"Simulación!N31","v":"NO"},null,null,null,null,"5 años"]
[null,"Nomina?",{"$f":"+Simulación!N21","v":"NO"},null,"5 años",{"$f":"INDEX(I55:T58,MATCH(C57,H55:H58,0),MATCH(C55,I54:T54,0))","v":0.10199999999999999},null,"Aforo","ADQUISICION","APOYO INFONAVIT","COFINAVIT","SUSTITUCION","REMODELACION","SUSTITUCIÓN + REMODELACION","CONSTRUCCION","TU CASA2","TERRENO","TERRENO + CONSTRUCCION","LIQUIDEZ","LIQUIDEZ GOLD"]
[null,"Destino",{"$f":"+Simulación!H21","v":"TERRENO"},null,"> 5 años",{"$f":"INDEX(I62:T65,MATCH(C57,H62:H65,0),MATCH(C55,I61:T61,0))","v":0.10199999999999999},null,"<=50%"]
[null,"Aforo",{"$f":"+Simulación!N23","v":0.44827586206896552},null,null,null,null,"<= 60%",{"$f":"IF(C54=\"si\",I48,I50)","v":9.9500000000000005E-2},{"$f":"IF(C54=\"si\",I48,I50)","v":9.9500000000000005E-2},{"$f":"IF(C54=\"si\",I48,I50)","v":9.9500000000000005E-2},{"$f":"IF(M44=\"SI\",M46,L68)","v":0.10249999999999999},{"$f":"IF(C62=\"<=3M\",0.0995,0.1035)","v":9.9500000000000005E-2},{"$f":"IF(C53=\"SI\",N46,N47)","v":0.10249999999999999},{"$f":"IF(C62=\"<=3M\",0.101,0.106)","v":0.10100000000000001},{"$f":"IF(C62=\"<=3M\",0.0995,0.1035)","v":9.9500000000000005E-2},{"$f":"IF(C62=\"<=3M\",0.102,0.106)","v":0.10199999999999999},{"$f":"IF(C62=\"<=3M\",0.101,0.106)","v":0.10100000000000001},{"$f":"IF(C62=\"<=3M\",0.135,0.144)","v":0.13500000000000001},{"$f":"IF(C62=\"<=3M\",0.12,0.13)","v":0.12}]
[null,"RangoAforo",{"$f":"IF(C56<=0.6,\"<= 60%\",IF(C56<=0.7,\"<= 70%\",\"<= 90%\"))","v":"<= 60%"},null,null,null,null,"<= 70%",{"$f":"IF(C54=\"si\",I49,I51)","v":0.10150000000000001},{"$f":"IF(C54=\"si\",I49,I51)","v":0.10150000000000001},{"$f":"IF(C54=\"si\",I49,I51)","v":0.10150000000000001},{"$f":"IF(M44=\"SI\",M46,L69)","v":0.113},{"$f":"IF(C62=\"<=3M\",0.103,0.1065)","v":0.10299999999999999},{"$f":"IF(C53=\"SI\",N48,N49)","v":0.113},{"$f":"IF(C62=\"<=3M\",0.104,0.1095)","v":0.104},{"$f":"IF(C62=\"<=3M\",0.1015,0.107)","v":0.10150000000000001},{"$f":"IF(C62=\"<=3M\",0.102,0.106)","v":0.10199999999999999},{"$f":"IF(C62=\"<=3M\",0.104,0.109)","v":0.104},{"$f":"IF(C62=\"<=3M\",0.135,0.144)","v":0.13500000000000001},{"$f":"IF(C62=\"<=3M\",0.12,0.13)","v":0.12}]
[null,"Plazo",{"$f":"+PLAZO_SIMULACION","v":20},null,null,null,null,"<= 90%",{"$f":"IF(C54=\"si\",I49,I52)","v":0.12},{"$f":"IF(C54=\"si\",I49,I52)","v":0.12},{"$f":"IF(C54=\"si\",I49,I52)","v":0.12},{"$f":"IF(M44=\"SI\",M46,L70)","v":0.113},{"$f":"IF(C62=\"<=3M\",0.12,0.123)","v":0.12},{"$f":"IF(C53=\"SI\",N48,N49)","v":0.113},{"$f":"IF(C62=\"<=3M\",0.12,0.123)","v":0.12},{"$f":"IF(C62=\"<=3M\",0.12,0.123)","v":0.12},{"$f":"IF(C62=\"<=3M\",0.102,0.106)","v":0.10199999999999999},{"$f":"IF(C62=\"<=3M\",0.12,0.123)","v":0.12},{"$f":"IF(C62=\"<=3M\",0.135,0.144)","v":0.13500000000000001},{"$f":"IF(C62=\"<=3M\",0.12,0.13)","v":0.12}]
[null,"RangoPlazo",{"$f":"IF(C58=5,\"5 años\",\"> 5 años\")","v":"> 5 años"},null,null,null,null,null,null,null,null,",=SI(C51=\"SI\",9.25%,9.50%)"]
[null,"Tasa OK",{"$f":"VLOOKUP(C59,E$54:$F55,2,FALSE)","v":0.10199999999999999},null,null,null,null,"> 5 años"]
[null,"Monto",{"$f":"Simulación!H25","v":1300000},null,"> $3000000",0.109,null,"Aforo","ADQUISICION","APOYO INFONAVIT","COFINAVIT","SUSTITUCION","REMODELACION","SUSTITUCIÓN + REMODELACION","CONSTRUCCION","TU CASA2","TERRENO","TERRENO + CONSTRUCCION","LIQUIDEZ","LIQUIDEZ GOLD"]
[null,"3M+",{"$f":"IF(C61>3000000,\">3M\",\"<=3M\")","v":"<=3M"},null,"<= $3000000",0.104,null,"<=50%",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C62=\"<=3M\",0.135,0.144)","v":0.13500000000000001},{"$f":"IF(C62=\"<=3M\",0.12,0.13)","v":0.12}]
[null,null,null,null,null,null,null,"<= 60%",{"$f":"IF(C54=\"si\",I48,I50)","v":9.9500000000000005E-2},{"$f":"IF(C54=\"si\",I48,I50)","v":9.9500000000000005E-2},{"$f":"IF(C54=\"si\",I48,I50)","v":9.9500000000000005E-2},{"$f":"IF(M44=\"SI\",M46,L68)","v":0.10249999999999999},{"$f":"IF(C62=\"<=3M\",0.0995,0.1035)","v":9.9500000000000005E-2},{"$f":"IF(C53=\"SI\",N46,N47)","v":0.10249999999999999},{"$f":"IF(C62=\"<=3M\",0.101,0.106)","v":0.10100000000000001},{"$f":"IF(C62=\"<=3M\",0.0995,0.1035)","v":9.9500000000000005E-2},{"$f":"IF(C62=\"<=3M\",0.102,0.106)","v":0.10199999999999999},{"$f":"IF(C62=\"<=3M\",0.101,0.106)","v":0.10100000000000001},{"$f":"IF(C62=\"<=3M\",0.135,0.144)","v":0.13500000000000001},{"$f":"IF(C62=\"<=3M\",0.12,0.13)","v":0.12}]
[null,null,null,null,null,null,null,"<= 70%",{"$f":"IF(C54=\"si\",I49,I51)","v":0.10150000000000001},{"$f":"IF(C54=\"si\",I49,I51)","v":0.10150000000000001},{"$f":"IF(C54=\"si\",I49,I51)","v":0.10150000000000001},{"$f":"IF(M44=\"SI\",M46,L69)","v":0.113},{"$f":"IF(C62=\"<=3M\",0.103,0.1065)","v":0.10299999999999999},{"$f":"IF(C53=\"SI\",N48,N49)","v":0.113},{"$f":"IF(C62=\"<=3M\",0.104,0.1095)","v":0.104},{"$f":"IF(C62=\"<=3M\",0.1015,0.107)","v":0.10150000000000001},{"$f":"IF(C62=\"<=3M\",0.102,0.106)","v":0.10199999999999999},{"$f":"IF(C62=\"<=3M\",0.104,0.109)","v":0.104},{"$f":"IF(C62=\"<=3M\",0.135,0.144)","v":0.13500000000000001},{"$f":"IF(C62=\"<=3M\",0.12,0.13)","v":0.12}]
[null,"En caso incluir algun destino o modificar los nombres es necesario ajustar el encabezado de cada tabla.",null,null,null,null,null,"<= 90%",{"$f":"IF(C54=\"si\",I49,I52)","v":0.12},{"$f":"IF(C54=\"si\",I49,I52)","v":0.12},{"$f":"IF(C54=\"si\",I49,I52)","v":0.12},{"$f":"IF(M44=\"SI\",M46,L70)","v":0.113},{"$f":"IF(C62=\"<=3M\",0.12,0.123)","v":0.12},{"$f":"IF(C53=\"SI\",N48,N49)","v":0.113},{"$f":"IF(C62=\"<=3M\",0.12,0.123)","v":0.12},{"$f":"IF(C62=\"<=3M\",0.12,0.123)","v":0.12},{"$f":"IF(C62=\"<=3M\",0.102,0.106)","v":0.10199999999999999},{"$f":"IF(C62=\"<=3M\",0.12,0.123)","v":0.12},{"$f":"IF(C62=\"<=3M\",0.135,0.144)","v":0.13500000000000001},{"$f":"IF(C62=\"<=3M\",0.12,0.13)","v":0.12}]
[null,"Se obtienen las tasas del producto y aforo calculado en la hoja Simulación."]
[null,"De acuerdo al rango de plazo donde se encuentra el plazo indicado en Simulación se selecciona la tasa correspondiente."]
[null,"Terreno 9.80% a 10.20%",null,null,null,null,null,null,null,null,null,{"$f":"IF(C53=\"SI\",L46,L47)","v":0.10249999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C53=\"SI\",L48,L49)","v":0.113}]
[null,"IMPORTE DEL CRÉDITO:",{"$f":"Simulación!H25","v":1300000},null,null,null,null,null,null,null,null,{"$f":"IF(C53=\"SI\",L48,L49)","v":0.113}]
[null,"Importe de Liquidez deseado",{"$f":"Simulación!H42","v":0},null,"TASA PORC LIQ"]
[]
[]
[]
[]
[]
[]
[]
[null,"es necessario bloquear la celda:Simulacion!L25 para que no se modifique la tasa calculada.."]
[null,null,null,null,null,null,null,"plazo","aforo","TRAD, COFI  y APOYO INFONAVIT + nomina SI y nomina NO"]
[null,"Explicar a que corresponde esta alerta =SI(D18=\"EL AFORO SUPERA AL MÁXIMO PARA EL PRODUCTO\",'Parametro Destino'!C6,\"\")",null,null,null,null,null,"5 años","<=50%",",=SI(C52=\"SI\",8.90%,7.90%)"]
[null,"que esta en Simulacion!M23 y el * de Simulacion!L26",null,null,null,null,null,"desde 5 hasta20","<= 60%",",=SI(C52=\"SI\",8.90%,8.90%)",null,8.8999999999999996E-2]
[null,"para el terreno y la tasa de 7.90%.. ",null,null,null,null,null,"desde 5 hasta20","<= 70%",",=SI(C52=\"SI\",9.50%,9.25%)"]
[null,null,null,null,null,null,null,"desde 5 hasta 15","<= 90%",",=SI(C52=\"SI\",9.50%,10.15%)"]
[null,null,null,null,null,null,null,"desde 16 hasta 20",null,",=SI(C52=\"SI\",9.5%,10.35%)"]
[null,"Probar solucion de Tasa Creciente para Terreno y Elite"]
[]
[null,"Promocion menor a 5M cero avaluo y arriba de 5M, calculo menos $12,500"]

{"sheet":"Tabla Amortización Liquidez","index":3,"n_rows":2673,"n_cols":33,"rows_kept":2673,"cut":false,"hidden":true,"merged":[[17,28,17,30],[0,1,1,6],[17,17,17,18],[17,19,17,20],[17,22,17,23],[17,24,17,25]]}
[null,"Tabla de Amortización >> Hipotecario >> Reestructura"]
[]
[null,"Monto Solicitado","Plazo  Meses","Tasa Inicial","Tasa Incumplimiento",null,null,null,null,null,null,"% Comisión Apert","Comisión Apertura sin iva","CAT"]
[null,{"$f":"IF('Parametro Destino'!C2>=11,MIN(Simulación!H25,'Parametro Destino'!C7),MIN(Simulación!H42,'Parametro Destino'!C7))","v":2320000},{"$f":"12*Simulación!H46","v":240},{"$f":"'Parametro Destino'!C60","v":0.10199999999999999},9.9000000000000005E-2,null,null,null,null,null,null,1.4999999999999999E-2,{"$f":"MTO_SOLICITADO*L4","v":34800},{"$f":"(1+IRR(AG20:AG2667,0))^(360/30)-1","v":0.12809627161826831}]
[]
[null,"Tipo Financiamiento","Incremento Amortizacion","Meses incremento",null,null,null,null,null,null,null,null,"Comisión Avaluo sin iva"]
[null,"FIJO",0,12,null,null,null,null,null,null,null,null,{"$f":"Simulación!$M$88","v":7250}]
[]
[null,"Suma Asegurada Daños","Factor Seguro Vida","Factor Seguro Daños","Factor Seguro Desempleo","Factor Seguro Interiores"]
[null,{"$f":"Simulación!$H$23*0.7","v":2029999.9999999998},8.0000000000000004E-4,1.1000000000000001,{"$f":"IF(G10=\"si\",0.0098,0)","v":9.7999999999999997E-3},{"$f":"IF(H10=\"si\",98,0)","v":98},"si","si"]
[]
[null,"Mto. Comisión Admon.","Fecha Apertura","Fecha 1er Pago","Aplica IVA Interes","Es Frontera","IVA",null,null,null,null,"Suma Inversos","Cuota Nivelada Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monto Inicial CAT"]
[null,{"$f":"H13","v":399},{"$f":"Simulación!$N$8","v":"2025-04-16"},{"$f":"IF(DAY(FECHA_APERTURA)<= 19,\n               DATE(YEAR(DATE(YEAR(FECHA_APERTURA),MONTH(FECHA_APERTURA)+2,)),\n                              MONTH(DATE(YEAR(FECHA_APERTURA),MONTH(FECHA_APERTURA)+2,)),\n                              4),\n               DATE(YEAR(DATE(YEAR(FECHA_APERTURA),MONTH(FECHA_APERTURA)+3,)),\n                               MONTH(DATE(YEAR(FECHA_APERTURA),MONTH(FECHA_APERTURA)+3,)),\n                               4))","v":"2025-05-04"},"si","NO",0.16,{"$f":"IF(OR('Parametro Destino'!C2=11,'Parametro Destino'!C2=12),0,399)","v":399},null,null,null,{"$f":"SUMIF(B21:B2673, CONCATENATE(\"<\",PLAZO),L21:L2673)","v":85.445244766030413},{"$f":"TOTAL_FINANCIADO/SUMA_INV","v":27151.891323533764},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MTO_SOLICITADO - M4-M7","v":2277950}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERES_SIM_PP","FLUJO_SIM_PP"]
[null,"Período de Gracia"]
[null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($B$21:$B$831,CONCATENATE(\"<\",PLAZO),O21:O831)","v":2320000},3340604.15,534496.63999999978,95760,15321.600000000029,48241.731999999756,7718.6771199999675,310546.63000000024,20275.199999999917,3244.7999999999961,60384.76999999999,9661.5500000000029,6766256.1400000015]
[null,"INDEX","FECHA_PAGO","DIAS_AMORT","TASA_ANUAL",null,"PRORRATEO","FACTOR_ACUM_PRE","FACTOR_ACUM","APLICA_INCR","AJUSTE_AMORT","FACTOR_ACUM_FIN","CUOTA_NIVELADA_CREDITO","SALDO_SIM","CAPITAL_SIM","INTERES_SIM","IVA SIM","COMISION_FIN",null,"SEG_DANIOS_FIN",null,"SEGURO_FIN","SEGURO_INTERIORES",null,"SEGURO_DESEMPLEO",null,"FLUJO_SIM",null,"Tabla Incumplimiento",null,null,null,"FLUJO_SIM_CAT"]
[null,"Pago","Fecha","Dias Reales","Tasa Periodo","Tasa Periodo IVA","Prorrateo","Potencia","Inverso","Aplica Incremento","Ajuste","Inverso Ajuste","Cuota Nivelada Periodo","Saldo","Capital","Interés           (Dias Reales)","IVA Interés","Comision","IVA Comisión","Seguro Daños","IVA Seguro Daños","Seguro Vida","Seguro Interiores","IVA Seguro Interiores","Seguro Desempleo","IVA Seguro Desempleo","Total a Pagar","Retraso en pago","Tasa","Interés","Total a Pagar con Incumplimiento",null,"Total CAT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG13*-1","v":-2277950}]
[null,0,{"$f":"IF(B21=0,FECHA_1ER_PAGO,EDATE(C20,1))","v":"2025-05-04"},{"$f":"IF(B21=0,FECHA_1ER_PAGO-FECHA_APERTURA+1, C21-C20)","v":19},{"$f":"IF(B21=0,TASA,IF(B21=MESES_INC_TASA,E20+INCREMENTO_TASA,E20))","v":0.10199999999999999},{"$f":"E21*(1+$G$13)","v":0.11831999999999998},{"$f":"IF(B21<MESES_GRACIA, 0, 1 + D21 * F21 / 360 + FACTOR_SEG_DEUD)","v":1.0070446666666666},{"$f":"IF(B21 = 0, 0,            IF(H20=0, G21, H20 * G21 ))","v":0},{"$f":"IF(H21=0, 0, 1/H21)","v":0},{"$f":"MOD(B21, MESES_INC)=0","v":true},{"$f":"IF(B21=0, 1, IF(J21,K19*(1+INCREMENTO),K19))","v":1},{"$f":" I21*K21","v":0},{"$f":"ROUND(CUOTA_INIT*K21,2)","v":27151.89},{"$f":"IF(B21=0,TOTAL_FINANCIADO, ROUND(N20-O20,2))","v":2320000},{"$f":"IF(B21=0, 0,\n   IF((B21+1) = PLAZO, N21,\n   IF(B21<MESES_GRACIA, 0, M21-P21-V21-Q21)))","v":0},{"$f":" IF(B21<MESES_GRACIA, 0, ROUND(N21 * D21 *E21 /360,2))","v":12489.33},{"$f":"ROUND(P21*$G$13,2)","v":1998.29},{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R21*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T21*IVA","v":32.161154666666668},{"$f":"ROUND(N21 * FACTOR_SEG_DEUD,2)","v":1856},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W21*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O21:X21)-Q21) * FACTOR_SEG_DESEMPLEO,2)","v":148.37},{"$f":"ROUND(Y21*IVA,2)","v":23.74},{"$f":"IF(B21>=PLAZO,0,ROUND(SUM(O21:Z21),2))","v":17309.740000000002},null,{"$f":"IF(AB21=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N21 * D21 * AC21 /360","v":12489.333333333334},{"$f":"IF(B21>=PLAZO, 0, O21+R21+S21+T21+U21+V21+W21+X21+Y21+Z21+AD21)","v":15311.451704666666},null,{"$f":"IF(N21> 0,O21+P21+V21+R21+T21+W21+Y21, 0)","v":15178.187216666667}]
[null,1,{"$f":"IF(B22=0,FECHA_1ER_PAGO,EDATE(C21,1))","v":"2025-06-04"},{"$f":"IF(B22=0,FECHA_1ER_PAGO-FECHA_APERTURA, C22-C21)","v":31},{"$f":"IF(B22=0,TASA,IF(B22=MESES_INC_TASA,E21+INCREMENTO_TASA,E21))","v":0.10199999999999999},{"$f":"E22*(1+$G$13)","v":0.11831999999999998},{"$f":"IF(B22<MESES_GRACIA, 0, 1 + D22 * F22 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B22 = 0, 0,            IF(H21=0, G22, H21 * G22 ))","v":1.0109886666666665},{"$f":"IF(H22=0, 0, 1/H22)","v":0.98913077166048036},false,{"$f":"IF(B22=0, 1, IF(J22,K21*(1+INCREMENTO),K21))","v":1},{"$f":" I22*K22","v":0.98913077166048036},{"$f":"ROUND(CUOTA_INIT*K22,2)","v":27151.89},2320000,1658.1899999999978,20377.330000000002,{"$f":"ROUND(P22*$G$13,2)","v":3260.37},{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R22*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T22*IVA","v":32.161154666666668},1856,84.48,13.52,{"$f":"ROUND((SUM(O22:X22)-Q22) * FACTOR_SEG_DESEMPLEO,2)","v":241.92},38.71,28226.53,null,0.10199999999999999,20377.333333333332,24966.161704666665,null,{"$f":"IF(N22> 0,O22+P22+V22+R22+T22+W22+Y22, 0)","v":24817.927216666663}]
[null,2,"2025-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1.021765805853333,{"$f":"IF(H23=0, 0, 1/H23)","v":0.97869785255227326},false,1,{"$f":" I23*K23","v":0.97869785255227326},27151.89,2318341.81,2438.3599999999997,19705.91,3152.95,399,{"$f":"ROUND(R23*IVA,2)","v":63.84},201.00721666666666,32.161154666666668,1854.67,84.48,13.52,242.97,38.880000000000003,28227.75,null,0.10199999999999999,19705.905384999998,25074.793756333333,null,24926.397216666668]
[null,3,"2025-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,{"$f":"IF(B24 = 0, 0,            IF(H23=0, G24, H23 * G24 ))","v":1.0329936497052532},{"$f":"IF(H24=0, 0, 1/H24)","v":0.96806016211748502},false,1,0.96806016211748502,27151.89,2315903.4500000002,1703.2000000000007,20341.349999999999,3254.62,399,63.84,201.00721666666666,32.161154666666668,1852.72,84.48,13.52,{"$f":"ROUND((SUM(O24:X24)-Q24) * FACTOR_SEG_DESEMPLEO,2)","v":241.97},38.72,28226.59,null,0.10199999999999999,20341.351969166666,24971.9703405,null,24823.727216666666]
[null,4,"2025-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.0443448725906475,0.95753809516903776,false,1,0.95753809516903776,27151.89,2314200.25,1721.9200000000005,20326.39,3252.22,399,63.84,201.00721666666666,32.161154666666668,1851.36,84.48,13.52,242,{"$f":"ROUND(Y25*IVA,2)","v":38.72},28226.62,null,0.10199999999999999,20326.39219583333,24974.400567166664,null,24826.157216666666]
[null,5,"2025-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1.0554775889324637,0.94743840180578809,false,1,0.94743840180578809,27151.89,2312478.33,2500.8700000000003,19656.07,3144.97,399,63.84,201.00721666666666,32.161154666666668,1849.98,84.48,13.52,243.05,38.89,28227.84,null,0.10199999999999999,19656.065804999998,25082.864176333333,null,24934.457216666662]
[null,6,"2025-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.0670758803313793,0.93714047747893148,false,1,0.93714047747893148,27151.89,2309977.46,1768.3200000000006,20289.3,3246.29,399,63.84,201.00721666666666,32.161154666666668,1847.98,84.48,13.52,242.06,38.729999999999997,28226.69,null,0.10199999999999999,20289.302023666667,24980.400395000001,null,24832.147216666664]
[null,7,"2025-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1.0784509092157117,0.9272559292728827,false,1,0.9272559292728827,27151.89,2308209.14,2546.380000000001,19619.78,3139.16,399,63.84,201.00721666666666,32.161154666666668,1846.57,84.48,13.52,243.11,38.9,28227.91,null,0.10199999999999999,19619.777689999999,25088.746061333331,null,24940.327216666665]
[null,8,"2026-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.0903016467734465,0.91717737284844225,false,1,0.91717737284844225,27151.89,2305662.7599999998,1815.7399999999984,20251.400000000001,3240.22,399,63.84,201.00721666666666,32.161154666666668,1844.53,84.48,13.52,242.12,38.74,28226.76,null,0.10199999999999999,20251.404575333327,24986.542946666657,null,24838.277216666662]
[null,9,"2026-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.1022826081359576,0.90720836255511172,false,1,0.90720836255511172,27151.89,2303847.02,1835.6800000000003,20235.46,3237.67,399,63.84,201.00721666666666,32.161154666666668,1843.08,84.48,13.52,242.14,38.74,28226.78,null,0.10199999999999999,20235.456325666666,24989.104696999999,null,24840.847216666665]
[null,10,"2026-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,1.1133083736376055,0.89822372999191269,false,1,0.89822372999191269,27151.89,2302011.34,4125.6400000000012,18262.62,2922.02,399,63.84,201.00721666666666,32.161154666666668,1841.61,84.48,13.52,245.23,39.24,28230.37,null,0.10199999999999999,18262.623297333332,25308.351668666666,null,25159.587216666667]
[null,11,"2026-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.1255421482527177,0.8884607311706556,false,1,0.8884607311706556,27151.89,2297885.7000000002,1901.1800000000012,20183.099999999999,3229.3,399,63.84,201.00721666666666,32.161154666666668,1838.31,84.48,13.52,242.22,38.76,28226.880000000001,null,0.10199999999999999,20183.096064999998,24997.574436333332,null,24849.297216666666]
[null,12,"2026-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1.1375404275530916,0.87908963565457787,true,{"$f":"IF(B33=0, 1, IF(J33,K32*(1+INCREMENTO),K32))","v":1},0.87908963565457787,27151.89,2295984.52,2676.6900000000005,19515.87,3122.54,399,63.84,201.00721666666666,32.161154666666668,1836.79,84.48,13.52,243.27,38.92,28228.09,null,0.10199999999999999,19515.868419999995,25105.54679133333,null,24957.107216666664]
[null,13,"2026-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.1500404801313298,0.86953460967374319,false,1,0.86953460967374319,27151.89,2293307.83,1951.4900000000002,20142.89,3222.86,399,63.84,201.00721666666666,32.161154666666668,1834.65,84.48,13.52,242.29,38.770000000000003,28226.959999999999,null,0.10199999999999999,20142.887106833332,25004.095478166666,null,24855.807216666668]
[null,14,"2026-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1.1622999116495296,0.8603631386160957,false,1,0.8603631386160957,27151.89,2291356.34,2726.0300000000007,19476.53,3116.24,399,63.84,201.00721666666666,32.161154666666668,1833.09,84.48,13.52,243.33,38.93,28228.16,null,0.10199999999999999,19476.528889999998,25111.917261333332," ",24963.467216666664]
[null,15,"2026-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.1750720379453423,0.85101165520757149,false,1,0.85101165520757149,27151.89,2288630.31,2002.9000000000005,20101.8,3216.29,399,63.84,201.00721666666666,32.161154666666668,1830.9,84.48,13.52,242.35,38.78,28227.03,null,0.10199999999999999,20101.802889499999,25010.741260833332,null,24862.437216666665]
[null,16,"2026-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.1879845128796442,0.8417618152075278,false,1,0.8417618152075278,27151.89,2286627.41,2024.9100000000003,20084.21,3213.47,399,63.84,201.00721666666666,32.161154666666668,1829.3,84.48,13.52,242.38,38.78,28227.06,null,0.10199999999999999,20084.210751166669,25013.589122500001,null,24865.287216666664]
[null,17,"2026-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1.2006484277869411,0.83288327944860574,false,1,0.83288327944860574,27151.89,2284602.5,2798.03,19419.12,3107.06,399,63.84,201.00721666666666,32.161154666666668,1827.68,84.48,13.52,243.42,38.950000000000003,28228.27,null,0.10199999999999999,19419.12125,25121.209621333335,null,24972.737216666661]
[null,18,"2026-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.213841953143749,0.82383048090411093,false,1,0.82383048090411093,27151.89,2281804.4700000002,2077.9000000000005,20041.849999999999,3206.7,399,63.84,201.00721666666666,32.161154666666668,1825.44,84.48,13.52,242.44,38.79,28227.13,null,0.10199999999999999,20041.8492615,25020.427632833333,null,24872.117216666662]
[null,19,"2026-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1.2267815083642613,0.81514107702304528,false,1,0.81514107702304528,27151.89,2279726.5699999998,2849.9999999999995,19377.68,3100.43,399,63.84,201.00721666666666,32.161154666666668,1823.78,84.48,13.52,243.49,38.96,28228.35,null,0.10199999999999999,19377.675844999998,25127.914216333331,null,24979.437216666665]
[null,20,"2027-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.2402622014325064,0.80628112252795991,false,1,0.80628112252795991,27151.89,2276876.5699999998,2132.0499999999997,19998.57,3199.77,399,63.84,201.00721666666666,32.161154666666668,1821.5,84.48,13.52,242.51,38.799999999999997,28227.21,null,0.10199999999999999,19998.565873166666,25027.4342445,null,24879.117216666662]
[null,21,"2027-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.2538910293433143,0.79751746890135922,false,1,0.79751746890135922,27151.89,2274744.52,2155.4799999999991,19979.84,3196.77,399,63.84,201.00721666666666,32.161154666666668,1819.8,84.48,13.52,242.54,38.81,28227.25,null,0.10199999999999999,19979.839367333334,25030.477738666668,null,24882.147216666664]
[null,22,"2027-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,1.2664332833461589,0.78961917153488637,false,1,0.78961917153488637,27151.89,2272589.04,4419.9400000000005,18029.21,2884.67,399,63.84,201.00721666666666,32.161154666666668,1818.07,84.48,13.52,245.6,39.299999999999997,28230.799999999999,null,0.10199999999999999,18029.206384000001,25346.124755333334,null,25197.307216666664]
[null,23,"2027-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.2803496965524219,0.78103662045821132,false,1,0.78103662045821132,27151.89,2268169.1,2227.7299999999991,19922.09,3187.53,399,63.84,201.00721666666666,32.161154666666668,1814.54,84.48,13.52,242.63,38.82,28227.35,null,0.10199999999999999,19922.085261666667,25039.813632999998,null,24891.477216666666]
[null,24,"2027-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1.2939982243176706,0.77279858751529829,true,1,0.77279858751529829,27151.89,2265941.37,2996.9599999999996,19260.5,3081.68,399,63.84,201.00721666666666,32.161154666666668,1812.75,84.48,13.52,243.67,38.99,28228.560000000001,null,0.10199999999999999,19260.501645000004,25146.880016333336,null,24998.367216666662]
[null,25,"2027-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.308217539471956,0.76439886320713624,false,1,0.76439886320713624,27151.89,2262944.41,2285.139999999999,19876.2,3180.19,399,63.84,201.00721666666666,32.161154666666668,1810.36,84.48,13.52,242.7,38.83,28227.43,null,0.10199999999999999,19876.195067833334,25047.233439166666,null,24898.887216666666]
[null,26,"2027-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1.3221631384427268,0.75633631805665247,false,1,0.75633631805665247,27151.89,2260659.27,3053.2600000000011,19215.599999999999,3074.5,399,63.84,201.00721666666666,32.161154666666668,1808.53,84.48,13.52,243.74,39,28228.639999999999,null,0.10199999999999999,19215.603794999999,25154.142166333335,null,25005.617216666666]
[null,27,"2027-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.3366919484500277,0.74811552591422303,false,1,0.74811552591422303,27151.89,2257606.0099999998,2343.8099999999981,19829.310000000001,3172.69,399,63.84,201.00721666666666,32.161154666666668,1806.08,84.48,13.52,242.78,38.840000000000003,28227.52,null,0.10199999999999999,19829.306121166661,25054.824492499993,null,24906.467216666661]
[null,28,"2027-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.351380410707562,0.73998408743872157,false,1,0.73998408743872157,27151.89,2255262.2000000002,2369.5599999999981,19808.72,3169.4,399,63.84,201.00721666666666,32.161154666666668,1804.21,84.48,13.52,242.81,38.85,28227.56,null,0.10199999999999999,19808.719656666664,25058.158027999998,null,24909.787216666664]
[null,29,"2027-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1.3657861258857045,0.7321790586732646,false,1,0.7321790586732646,27151.89,2252892.64,3136.06,19149.59,3063.93,399,63.84,201.00721666666666,32.161154666666668,1802.31,84.48,13.52,243.84,39.01,28228.75,null,0.10199999999999999,19149.587439999999,25164.815811333334,null,25016.287216666668]
[null,30,"2027-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.3807942943610203,0.72422083729913034,false,1,0.72422083729913034,27151.89,2249756.58,2430.0599999999995,19760.36,3161.66,399,63.84,201.00721666666666,32.161154666666668,1799.81,84.48,13.52,242.89,38.86,28227.65,null,0.10199999999999999,19760.361960999999,25065.990332333331,null,24917.607216666664]
[null,31,"2027-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1.3955135615389087,0.7165820724072689,false,1,0.7165820724072689,27151.89,2247326.52,3195.3900000000008,19102.28,3056.36,399,63.84,201.00721666666666,32.161154666666668,1797.86,84.48,13.52,243.92,39.03,28228.85,null,0.10199999999999999,19102.275419999998,25172.483791333332,null,25023.937216666662]
[null,32,{"$f":"IF(B53=0,FECHA_1ER_PAGO,EDATE(C52,1))","v":"2028-01-04"},31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.4108483948954724,0.70879337823826805,false,1,0.70879337823826805,27151.89,2244131.13,2491.8899999999985,19710.95,3153.75,399,63.84,201.00721666666666,32.161154666666668,1795.3,84.48,13.52,242.96,38.869999999999997,28227.73,null,0.10199999999999999,19710.951758499999,25073.980129833333,null,24925.587216666663]
[null,33,"2028-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.4263517376241803,0.70108934116465682,false,1,0.70108934116465682,27151.89,2241639.2400000002,2519.2699999999986,19689.060000000001,3150.25,399,63.84,201.00721666666666,32.161154666666668,1793.31,84.48,13.52,243,38.880000000000003,28227.78,null,0.10199999999999999,19689.064658000003,25077.533029333335,null,24929.127216666668]
[null,34,"2028-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,1.4410878528761548,0.69392022006443121,false,1,0.69392022006443121,27151.89,2239119.9700000002,4018.7900000000009,18398.099999999999,2943.7,399,63.84,201.00721666666666,32.161154666666668,1791.3,84.48,13.52,245.02,39.200000000000003,28230.12,null,0.10199999999999999,18398.102420166666,25286.420791500001,null,25137.697216666664]
[null,35,"2028-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.456923486928793,0.68637784274314118,false,1,0.68637784274314118,27151.89,2235101.1800000002,2591.11,19631.64,3141.06,399,63.84,201.00721666666666,32.161154666666668,1788.08,84.48,13.52,243.09,38.89,28227.88,null,0.10199999999999999,19631.638697666665,25086.817069000001,null,24938.407216666666]
[null,36,"2028-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1.4724542912994538,0.67913822921965972,true,1,0.67913822921965972,27151.89,2232510.0699999998,3353.329999999999,18976.34,3036.21,399,63.84,201.00721666666666,32.161154666666668,1786.01,84.48,13.52,244.11,39.06,28229.07,null,0.10199999999999999,18976.335594999997,25192.853966333329,null,25044.277216666662]
[null,37,"2028-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.4886346006884463,0.67175652073217407,false,1,0.67175652073217407,27151.89,2229156.7400000002,2656.4199999999992,19579.43,3132.71,399,63.84,201.00721666666666,32.161154666666668,1783.33,84.48,13.52,243.17,38.909999999999997,28227.98,null,0.10199999999999999,19579.42669966667,25095.265071000002,null,24946.837216666663]
[null,38,"2028-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1.5045034455317849,0.66467112652343441,false,1,0.66467112652343441,27151.89,2226500.3199999998,3417.3999999999996,18925.25,3028.04,399,63.84,201.00721666666666,32.161154666666668,1781.2,84.48,13.52,244.2,39.07,28229.17,null,0.10199999999999999,18925.252719999997,25201.131091333329,null,25052.537216666668]
[null,39,"2028-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.5210359323935849,0.65744666427856546,false,1,0.65744666427856546,27151.89,2223082.92,2723.1699999999973,19526.080000000002,3124.17,399,63.84,201.00721666666666,32.161154666666668,1778.47,84.48,13.52,243.25,38.92,28228.07,null,0.10199999999999999,19526.078313999998,25103.89668533333,null,24955.457216666666]
[null,40,"2028-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.5377500892426803,0.65030072636346625,false,1,0.65030072636346625,27151.89,2220359.75,2753.0899999999997,19502.16,3120.35,399,63.84,201.00721666666666,32.161154666666668,1776.29,84.48,13.52,243.29,38.93,28228.12,null,0.10199999999999999,19502.159804166666,25107.768175500001,null,24959.317216666666]
[null,41,"2028-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1.5541425051940072,0.64344163849708724,false,1,0.64344163849708724,27151.89,2217606.66,3512.1899999999996,18849.66,3015.95,399,63.84,201.00721666666666,32.161154666666668,1774.09,84.48,13.52,244.31,39.090000000000003,28229.3,null,0.10199999999999999,18849.656609999998,25213.344981333332,null,25064.737216666665]
[null,42,"2028-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.5712204591360823,0.63644792440510778,false,1,0.63644792440510778,27151.89,2214094.4700000002,2821.9399999999987,19447.13,3111.54,399,63.84,201.00721666666666,32.161154666666668,1771.28,84.48,13.52,243.38,38.94,28228.22,null,0.10199999999999999,19447.1297615,25116.678132833331,null,24968.217216666664]
[null,43,"2028-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1.5879696692304728,0.62973494983981537,false,1,0.62973494983981537,27151.89,2211272.5299999998,3579.7199999999993,18795.82,3007.33,399,63.84,201.00721666666666,32.161154666666668,1769.02,84.48,13.52,244.4,39.1,28229.4,null,0.10199999999999999,18795.816504999995,25222.06487633333,null,25073.447216666667]
[null,44,"2029-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.6054193386024231,0.62289021687663049,false,1,0.62289021687663049,27151.89,2207692.81,2892.2999999999984,19390.900000000001,3102.54,399,63.84,201.00721666666666,32.161154666666668,1766.15,84.48,13.52,243.46,38.950000000000003,28228.31,null,0.10199999999999999,19390.901847833335,25125.770219166669,null,24977.297216666666]
[null,45,"2029-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.6230607565745454,0.61611988087894543,false,1,0.61611988087894543,27151.89,2204800.5099999998,2924.0699999999993,19365.5,3098.48,399,63.84,201.00721666666666,32.161154666666668,1763.84,84.48,13.52,243.5,38.96,28228.36,null,0.10199999999999999,19365.497812833328,25129.87618416666,null,24981.397216666664]
[null,46,"2029-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,1.6392956923023083,0.6100180734297852,false,1,0.6100180734297852,27151.89,2201876.44,5127.2499999999982,17468.22,2794.92,399,63.84,201.00721666666666,32.161154666666668,1761.5,84.48,13.52,246.48,39.44,28231.82,null,0.10199999999999999,17468.219757333332,25436.898128666664,null,25287.937216666665]
[null,47,"2029-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.6573093662331206,0.603387647698443,false,1,0.603387647698443,27151.89,2196749.19,3012.5500000000011,19294.78,3087.16,399,63.84,201.00721666666666,32.161154666666668,1757.4,84.48,13.52,243.62,38.979999999999997,28228.5,null,0.10199999999999999,19294.780385499998,25141.338756833335,null,24992.837216666667]
[null,48,"2029-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1.6749762840771656,0.5970233784838056,true,1,0.5970233784838056,27151.89,2193736.64,3766.6600000000012,18646.759999999998,2983.48,399,63.84,201.00721666666666,32.161154666666668,1754.99,84.48,13.52,244.63,39.14,28229.67,null,0.10199999999999999,18646.761439999998,25246.189811333334,null,25097.527216666665]
[null,49,"2029-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.6933820401374613,0.59053419505903371,false,1,0.59053419505903371,27151.89,2189969.98,3087.0299999999984,19235.240000000002,3077.64,399,63.84,201.00721666666666,32.161154666666668,1751.98,84.48,13.52,243.71,38.99,28228.6,null,0.10199999999999999,19235.236324333331,25150.954695666664,null,25002.447216666664]
[null,50,"2029-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1.7114334926853265,0.58430549844560364,false,1,0.58430549844560364,27151.89,2186882.9500000002,3839.7100000000009,18588.509999999998,2974.16,399,63.84,201.00721666666666,32.161154666666668,1749.51,84.48,13.52,244.72,39.159999999999997,28229.78,null,0.10199999999999999,18588.505075000001,25255.613446333336,null,25106.937216666665]
[null,51,"2029-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.7302398648586144,0.57795454856296147,false,1,0.57795454856296147,27151.89,2183043.2400000002,3163.1599999999976,19174.400000000001,3067.9,399,63.84,201.00721666666666,32.161154666666668,1746.43,84.48,13.52,243.8,39.01,28228.71,null,0.10199999999999999,19174.396458000003,25160.804829333334,null,25012.277216666662]
[null,52,"2029-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.7492528939869239,0.57167262860476664,false,1,0.57167262860476664,27151.89,2179880.08,3197.9199999999992,19146.61,3063.46,399,63.84,201.00721666666666,32.161154666666668,1743.9,84.48,13.52,243.85,39.020000000000003,28228.77,null,0.10199999999999999,19146.613369333332,25165.311740666664,null,25016.767216666663]
[null,53,"2029-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1.7678999298368243,0.56564287555138892,false,1,0.56564287555138892,27151.89,2176682.16,3948.45,18501.8,2960.29,399,63.84,201.00721666666666,32.161154666666668,1741.35,84.48,13.52,244.86,39.18,28229.94,null,0.10199999999999999,18501.798360000001,25269.646731333334,null,25120.947216666664]
[null,54,"2029-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.7873267928658243,0.55949477397839842,false,1,0.55949477397839842,27151.89,2172733.71,3276.4499999999989,19083.84,3053.41,399,63.84,201.00721666666666,32.161154666666668,1738.19,84.48,13.52,243.95,39.03,28228.880000000001,null,0.10199999999999999,19083.844419500001,25175.472790833333,null,25026.917216666665]
[null,55,"2029-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1.8063796964777739,0.55359346761363704,false,1,0.55359346761363704,27151.89,2169457.2599999998,4025.4700000000003,18440.39,2950.46,399,63.84,201.00721666666666,32.161154666666668,1735.57,84.48,13.52,244.96,39.19,28230.05,null,0.10199999999999999,18440.386709999995,25279.585081333327,null,25130.877216666664]
[null,56,"2030-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.8262294008358024,0.54757633380687787,false,1,0.54757633380687787,27151.89,2165431.79,3356.68,19019.71,3043.15,399,63.84,201.00721666666666,32.161154666666668,1732.35,84.48,13.52,244.05,39.049999999999997,28229,null,0.10199999999999999,19019.709222166664,25185.847593499999,null,25037.277216666662]
[null,57,"2030-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.8462972269784532,0.5416246016014139,false,1,0.5416246016014139,27151.89,2162075.11,3393.56,18990.23,3038.44,399,63.84,201.00721666666666,32.161154666666668,1729.66,84.48,13.52,244.09,39.049999999999997,28229.040000000001,null,0.10199999999999999,18990.226382833331,25190.594754166665,null,25042.027216666665]
[null,58,"2030-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,1.8647651227075095,0.53626056591409721,false,1,0.53626056591409721,27151.89,2158681.5499999998,5559.3099999999977,17125.54,2740.09,399,63.84,201.00721666666666,32.161154666666668,1726.95,84.48,13.52,247.02,39.520000000000003,28232.44,null,0.10199999999999999,17125.540296666662,25492.348667999991,null,25343.307216666664]
[null,59,"2030-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.8852564050525678,0.53043182737369687,false,1,0.53043182737369687,27151.89,2153122.2400000002,3491.9499999999994,18911.59,3025.85,399,63.84,201.00721666666666,32.161154666666668,1722.5,84.48,13.52,244.22,39.08,28229.200000000001,null,0.10199999999999999,18911.590341333333,25203.348712666666,null,25054.747216666667]
[null,60,"2030-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1.9053532383304279,0.52483706426859378,true,1,0.52483706426859378,27151.89,2149630.29,4236.829999999999,18271.86,2923.5,399,63.84,201.00721666666666,32.161154666666668,1719.7,84.48,13.52,245.22,39.24,28230.36,null,0.10199999999999999,18271.857465000001,25306.855836333332,null,25158.097216666665]
[null,61,"2030-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.9262905299486945,0.51913249037601528,false,1,0.51913249037601528,27151.89,2145393.46,3576.880000000001,18843.71,3014.99,399,63.84,201.00721666666666,32.161154666666668,1716.31,84.48,13.52,244.32,39.090000000000003,28229.31,null,0.10199999999999999,18843.705890333331,25214.314261666666,null,25065.707216666666]
[null,62,"2030-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1.9468247869979474,0.51365690773951211,false,1,0.51365690773951211,27151.89,2141816.58,4320.130000000001,18205.439999999999,2912.87,399,63.84,201.00721666666666,32.161154666666668,1713.45,84.48,13.52,245.32,39.25,28230.47,null,0.10199999999999999,18205.440930000001,25317.599301333335,null,25168.827216666665]
[null,63,"2030-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1.9682177956406719,0.50807385352111978,false,1,0.50807385352111978,27151.89,2137496.4500000002,3663.6599999999994,18774.34,3003.89,399,63.84,201.00721666666666,32.161154666666668,1710,84.48,13.52,244.43,39.11,28229.439999999999,null,0.10199999999999999,18774.343819166665,25225.552190499999,null,25076.917216666665]
[null,64,{"$f":"IF(B85=0,FECHA_1ER_PAGO,EDATE(C84,1))","v":"2030-09-04"},{"$f":"IF(B85=0,FECHA_1ER_PAGO-FECHA_APERTURA, C85-C84)","v":31},{"$f":"IF(B85=0,TASA,IF(B85=MESES_INC_TASA,E84+INCREMENTO_TASA,E84))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B85<MESES_GRACIA, 0, 1 + D85 * F85 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B85 = 0, 0,            IF(H84=0, G85, H84 * G85 ))","v":1.9898458849243685},0.50255148279385908,{"$f":"MOD(B85, MESES_INC)=0","v":false},1,0.50255148279385908,{"$f":"ROUND(CUOTA_INIT*K85,2)","v":27151.89},{"$f":"IF(B85=0,TOTAL_FINANCIADO, ROUND(N84-O84,2))","v":2133832.79},{"$f":"IF(B85=0, 0,\n   IF((B85+1) = PLAZO, N85,\n   IF(B85<MESES_GRACIA, 0, M85-P85-V85-Q85)))","v":3703.91},{"$f":" IF(B85<MESES_GRACIA, 0, ROUND(N85 * D85 *E85 /360,2))","v":18742.16},2998.75,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R85*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T85*IVA","v":32.161154666666668},{"$f":"ROUND(N85 * FACTOR_SEG_DEUD,2)","v":1707.07},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W85*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O85:X85)-Q85) * FACTOR_SEG_DESEMPLEO,2)","v":244.48},{"$f":"ROUND(Y85*IVA,2)","v":39.119999999999997},{"$f":"IF(B85>=PLAZO,0,ROUND(SUM(O85:Z85),2))","v":28229.5},null,{"$f":"IF(AB85=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N85 * D85 * AC85 /360","v":18742.164672166666},{"$f":"IF(B85>=PLAZO, 0, O85+R85+S85+T85+U85+V85+W85+X85+Y85+Z85+AD85)","v":25230.753043499997},null,25082.107216666664]
[null,65,"2030-10-04",30,0.10199999999999999,{"$f":"E86*(1+$G$13)","v":0.11831999999999998},1.0106599999999999,2.0110576420576622,0.49725078937907807,false,{"$f":"IF(B86=0, 1, IF(J86,K85*(1+INCREMENTO),K85))","v":1},0.49725078937907807,27151.89,2130128.88,4444.7100000000009,18106.099999999999,{"$f":"ROUND(P86*$G$13,2)","v":2896.98},399,63.84,201.00721666666666,32.161154666666668,1704.1,84.48,13.52,245.48,39.28,28230.66,null,0.10199999999999999,18106.095479999996,25333.673851333329,null,{"$f":"IF(N86> 0,O86+P86+V86+R86+T86+W86+Y86, 0)","v":25184.87721666666}]
[null,66,"2030-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2.0331564841336864,0.49184605700731043,false,1,{"$f":" I87*K87","v":0.49184605700731043},27151.89,2125684.17,3793.4599999999991,18670.59,2987.29,399,63.84,201.00721666666666,32.161154666666668,1700.55,84.48,13.52,244.59,39.130000000000003,28229.62,null,0.10199999999999999,18670.592626499998,25242.330997833331,null,25093.677216666663]
[null,67,"2030-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2.0548299322545511,{"$f":"IF(H88=0, 0, 1/H88)","v":0.48665827974522641},false,1,0.48665827974522641,27151.89,2121890.71,4532.5399999999991,18036.07,2885.77,399,63.84,201.00721666666666,32.161154666666668,1697.51,84.48,13.52,245.59,39.29,28230.78,null,0.10199999999999999,18036.071034999997,25345.009406333331,null,25196.197216666664]
[null,68,"2031-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2.0774097734367856,0.48136867977935766,false,1,0.48136867977935766,27151.89,2117358.17,3884.95,18597.46,2975.59,399,63.84,201.00721666666666,32.161154666666668,1693.89,84.48,13.52,244.71,39.15,28229.759999999998,null,0.10199999999999999,18597.462593166663,25254.170964499997,null,25105.497216666663]
[null,69,"2031-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2.1002377369671574,0.47613657368334278,false,1,0.47613657368334278,27151.89,2113473.2200000002,3927.6399999999994,18563.34,2970.13,399,63.84,201.00721666666666,32.161154666666668,1690.78,84.48,13.52,244.76,39.159999999999997,28229.82,null,0.10199999999999999,18563.339782333336,25259.68815366667,null,25111.007216666661]
[null,70,"2031-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,2.1212457149707942,0.47142110550534133,false,1,0.47142110550534133,27151.89,2109545.58,6050.8000000000011,16735.73,2677.72,399,63.84,201.00721666666666,32.161154666666668,1687.64,84.48,13.52,247.63,39.619999999999997,28233.15,null,0.10199999999999999,16735.728267999999,25555.426639333331,null,25406.287216666664]
[null,71,"2031-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2.1445553770507031,0.46629712186553496,false,1,0.46629712186553496,27151.89,2103494.7799999998,4037.2799999999984,18475.7,2956.11,399,63.84,201.00721666666666,32.161154666666668,1682.8,84.48,13.52,244.9,39.18,28229.98,null,0.10199999999999999,18475.695817666663,25273.864188999996,null,25125.167216666665]
[null,72,"2031-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2.1674163373700632,0.46137882360589622,true,1,0.46137882360589622,27151.89,2099457.5,4771.67,17845.39,2855.26,399,63.84,201.00721666666666,32.161154666666668,1679.57,84.48,13.52,245.89,39.340000000000003,28231.13,null,0.10199999999999999,17845.388749999998,25375.867121333333,null,25227.007216666661]
[null,73,"2031-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2.1912333530293102,0.45636399182110471,false,1,0.45636399182110471,27151.89,2094685.83,4134.09,18398.32,2943.73,399,63.84,201.00721666666666,32.161154666666668,1675.75,84.48,13.52,245.02,39.200000000000003,28230.12,null,0.10199999999999999,18398.323873500001,25286.392244833336,null,25137.667216666665]
[null,74,"2031-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2.2145919005726022,0.45155046387618469,false,1,0.45155046387618469,27151.89,2090551.74,4866.6100000000006,17769.689999999999,2843.15,399,63.84,201.00721666666666,32.161154666666668,1672.44,84.48,13.52,246.01,39.36,28231.27,null,0.10199999999999999,17769.68979,25388.118161333336,null,25239.237216666661]
[null,75,"2031-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2.2389273127706941,0.44664245877749842,false,1,0.44664245877749842,27151.89,2085685.13,4232.9899999999989,18319.27,2931.08,399,63.84,201.00721666666666,32.161154666666668,1668.55,84.48,13.52,245.15,39.22,28230.27,null,0.10199999999999999,18319.267725166665,25299.186096499998,null,25150.447216666664]
[null,76,"2031-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2.2635301387016269,0.44178779990692124,false,1,0.44178779990692124,27151.89,2081452.14,4279.5099999999993,18282.09,2925.13,399,63.84,201.00721666666666,32.161154666666668,1665.16,84.48,13.52,245.2,39.229999999999997,28230.33,null,0.10199999999999999,18282.087962999998,25305.19633433333,null,25156.447216666664]
[null,77,"2031-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2.2876593699801862,0.43712801526420481,false,1,0.43712801526420481,27151.89,2077172.63,5009.2199999999984,17655.97,2824.96,399,63.84,201.00721666666666,32.161154666666668,1661.74,84.48,13.52,246.19,39.39,28231.48,null,0.10199999999999999,17655.967354999997,25406.515726333328,null,25257.607216666664]
[null,78,"2031-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2.3127976962437748,0.43237677105269712,false,1,0.43237677105269712,27151.89,2072163.41,4381.58,18200.5,2912.08,399,63.84,201.00721666666666,32.161154666666668,1657.73,84.48,13.52,245.33,39.25,28230.48,null,0.10199999999999999,18200.501951166665,25318.400322499998,null,25169.627216666668]
[null,79,"2031-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2.3374521196857332,0.42781624982951455,false,1,0.42781624982951455,27151.89,2067781.83,5109.3299999999981,17576.150000000001,2812.18,399,63.84,201.00721666666666,32.161154666666668,1654.23,84.48,13.52,246.31,39.409999999999997,28231.62,null,0.10199999999999999,17576.145554999999,25419.433926333331,null,25270.507216666665]
[null,80,"2032-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2.3631376018782531,0.42316621732276055,false,1,0.42316621732276055,27151.89,2062672.5,4485.87,18117.14,2898.74,399,63.84,201.00721666666666,32.161154666666668,1650.14,84.48,13.52,245.46,39.270000000000003,28230.63,null,0.10199999999999999,18117.140124999998,25331.888496333333,null,25183.097216666662]
[null,81,"2032-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2.389105333272759,0.41856672708110865,false,1,0.41856672708110865,27151.89,2058186.63,4535.159999999998,18077.740000000002,2892.44,399,63.84,201.00721666666666,32.161154666666668,1646.55,84.48,13.52,245.52,39.28,28230.7,null,0.10199999999999999,18077.739233499997,25338.257604833329,null,25189.457216666666]
[null,82,"2032-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,2.4137879768392443,0.41428659418109237,false,1,0.41428659418109237,27151.89,2053651.47,5934.9300000000012,16874.169999999998,2699.87,399,63.84,201.00721666666666,32.161154666666668,1642.92,84.48,13.52,247.41,39.590000000000003,28232.9,null,0.10199999999999999,16874.169578499997,25533.027949833333,null,25383.917216666661]
[null,83,"2032-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2.440312288320738,0.40978361859093621,false,1,0.40978361859093621,27151.89,2047716.54,4650.2200000000012,17985.78,2877.72,399,63.84,201.00721666666666,32.161154666666668,1638.17,84.48,13.52,245.67,39.31,28230.880000000001,null,0.10199999999999999,17985.776943000001,25353.155314333337,null,25204.327216666661]
[null,84,"2032-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2.4663260173142367,0.40546140006623022,true,1,0.40546140006623022,27151.89,2043066.32,5372.8099999999977,17366.060000000001,2778.57,399,63.84,201.00721666666666,32.161154666666668,1634.45,84.48,13.52,246.64,39.46,28232,null,0.10199999999999999,17366.063719999998,25453.432091333329,null,25304.447216666664]
[null,85,"2032-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2.4934276518098302,0.40105434752604902,false,1,0.40105434752604902,27151.89,2037693.51,4760.3599999999988,17897.740000000002,2863.64,399,63.84,201.00721666666666,32.161154666666668,1630.15,84.48,13.52,245.81,39.33,28231.040000000001,null,0.10199999999999999,17897.741329500001,25367.399700833332,null,25218.547216666666]
[null,86,"2032-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2.5200075905781225,0.39682420153765768,false,1,0.39682420153765768,27151.89,2032933.15,5480.8199999999988,17279.93,2764.79,399,63.84,201.00721666666666,32.161154666666668,1626.35,84.48,13.52,246.77,39.479999999999997,28232.15,null,0.10199999999999999,17279.931774999997,25467.360146333329,null,25318.357216666664]
[null,87,"2032-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2.5476991139884548,0.39251102868049731,false,1,0.39251102868049731,27151.89,2027452.33,4872.8899999999985,17807.79,2849.25,399,63.84,201.00721666666666,32.161154666666668,1621.96,84.48,13.52,245.95,39.35,28231.200000000001,null,0.10199999999999999,17807.789631833333,25381.948003166664,null,25233.077216666665]
[null,88,"2032-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2.5756949303190355,0.38824473668398923,false,1,0.38824473668398923,27151.89,2022579.44,4926.4399999999987,17764.990000000002,2842.4,399,63.84,201.00721666666666,32.161154666666668,1618.06,84.48,13.52,246.01,39.36,28231.27,null,0.10199999999999999,17764.989414666667,25388.867785999999,null,25239.987216666665]
[null,89,"2032-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2.603151838276236,0.38414970087268646,false,1,0.38414970087268646,27151.89,2017653,5643.7100000000009,17150.05,2744.01,399,63.84,201.00721666666666,32.161154666666668,1614.12,84.48,13.52,246.98,39.520000000000003,28232.400000000001,null,0.10199999999999999,17150.050499999998,25488.388871333333,null,25339.347216666665]
[null,90,"2032-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2.6317570061097739,0.37997429005734307,false,1,0.37997429005734307,27151.89,2012009.29,5042.5899999999983,17672.150000000001,2827.54,399,63.84,201.00721666666666,32.161154666666668,1609.61,84.48,13.52,246.16,39.39,28231.45,null,0.10199999999999999,17672.148263833333,25403.906635166662,null,25254.997216666663]
[null,91,"2032-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2.6598115357949039,0.37596648730269633,false,1,0.37596648730269633,27151.89,2006966.7,5757.619999999999,17059.22,2729.48,399,63.84,201.00721666666666,32.161154666666668,1605.57,84.48,13.52,247.12,39.54,28232.560000000001,null,0.10199999999999999,17059.216949999998,25503.07532133333,null,25354.017216666663]
[null,92,"2033-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2.6890393181579086,0.37188002170419621,false,1,0.37188002170419621,27151.89,2001209.08,5161.2599999999984,17577.29,2812.37,399,63.84,201.00721666666666,32.161154666666668,1600.97,84.48,13.52,246.31,39.409999999999997,28231.62,null,0.10199999999999999,17577.286419333333,25419.244790666664,null,25270.317216666666]
[null,93,"2033-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2.718588274878706,0.36783797283338776,false,1,0.36783797283338776,27151.89,1996047.82,5217.989999999998,17531.95,2805.11,399,63.84,201.00721666666666,32.161154666666668,1596.84,84.48,13.52,246.38,39.42,28231.7,null,0.10199999999999999,17531.953352333334,25426.591723666665,null,25277.647216666664]
[null,94,"2033-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,2.7457814071962261,0.36419505113523243,false,1,0.36419505113523243,27151.89,1990829.83,7238.2799999999988,15793.92,2527.0300000000002,399,63.84,201.00721666666666,32.161154666666668,1592.66,84.48,13.52,249.1,39.86,28234.86,null,0.10199999999999999,15793.916651333333,25707.825022666664,null,25558.44721666666]
[null,95,"2033-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2.7759538838194362,0.36023653196432054,false,1,0.36023653196432054,27151.89,1983591.55,5354.8600000000006,17422.55,2787.61,399,63.84,201.00721666666666,32.161154666666668,1586.87,84.48,13.52,246.55,39.450000000000003,28231.9,null,0.10199999999999999,17422.545780833334,25444.284152166667,null,25295.317216666663]
[null,96,"2033-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2.8055455522209511,0.35643691445621728,true,1,0.35643691445621728,27151.89,1978236.69,6063.8900000000012,16815.009999999998,2690.4,399,63.84,201.00721666666666,32.161154666666668,1582.59,84.48,13.52,247.5,39.6,28233,null,0.10199999999999999,16815.011864999997,25542.600236333332,null,25393.477216666666]
[null,97,"2033-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2.836374757112456,0.35256272024435881,false,1,0.35256272024435881,27151.89,1972172.8,5480.34,17322.25,2771.56,399,63.84,201.00721666666666,32.161154666666668,1577.74,84.48,13.52,246.71,39.47,28232.080000000002,null,0.10199999999999999,17322.251093333332,25460.519464666664,null,25311.527216666665]
[null,98,"2033-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2.8666105120232745,0.34884404274865816,false,1,0.34884404274865816,27151.89,1966692.46,6186.95,16716.89,2674.7,399,63.84,201.00721666666666,32.161154666666668,1573.35,84.48,13.52,247.66,39.630000000000003,28233.19,null,0.10199999999999999,16716.885909999997,25558.484281333331,null,25409.337216666663]
[null,99,"2033-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2.8981107394030605,0.3450523771931418,false,1,0.3450523771931418,27151.89,1960505.51,5608.5599999999995,17219.77,2755.16,399,63.84,201.00721666666666,32.161154666666668,1568.4,84.48,13.52,246.87,39.5,28232.27,null,0.10199999999999999,17219.773396166664,25477.111767499999,null,25328.087216666667]
[null,100,"2033-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2.9299571122814472,0.34130192411633553,false,1,0.34130192411633553,27151.89,1954896.95,5670.18,17170.509999999998,2747.28,399,63.84,201.00721666666666,32.161154666666668,1563.92,84.48,13.52,246.95,39.51,28232.36,null,0.10199999999999999,17170.511544166664,25485.079915499999,null,25336.047216666666]
[null,101,"2033-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2.9611904550983672,0.3377020205769849,false,1,0.3377020205769849,27151.89,1949226.77,6373.1299999999983,16568.43,2650.95,399,63.84,201.00721666666666,32.161154666666668,1559.38,84.48,13.52,247.89,39.659999999999997,28233.45,null,0.10199999999999999,16568.427544999999,25582.49591633333,null,25433.317216666663]
[null,102,"2033-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2.9937299899459577,0.33403146020461644,false,1,0.33403146020461644,27151.89,1942853.64,5802.5199999999986,17064.73,2730.36,399,63.84,201.00721666666666,32.161154666666668,1554.28,84.48,13.52,247.11,39.54,28232.55,null,0.10199999999999999,17064.731137999999,25502.18950933333,null,25353.127216666664]
[null,103,"2033-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3.0256431516387812,0.3305082423412587,false,1,0.3305082423412587,27151.89,1937051.12,6502.93,16464.93,2634.39,399,63.84,201.00721666666666,32.161154666666668,1549.64,84.48,13.52,248.05,39.69,28233.64,null,0.10199999999999999,16464.934519999999,25599.25289133333,null,25450.037216666664]
[null,104,"2034-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3.0588909356844223,0.32691587278715822,false,1,0.32691587278715822,27151.89,1930548.19,5937.739999999998,16956.650000000001,2713.06,399,63.84,201.00721666666666,32.161154666666668,1544.44,84.48,13.52,247.28,39.56,28232.74,null,0.10199999999999999,16956.648268833331,25519.676640166661,null,25370.597216666662]
[null,105,"2034-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3.0925040685463463,0.32336254951802124,false,1,0.32336254951802124,27151.89,1924610.45,6002.98,16904.5,2704.72,399,63.84,201.00721666666666,32.161154666666668,1539.69,84.48,13.52,247.36,39.58,28232.84,null,0.10199999999999999,16904.495119166662,25528.113490499996,null,25379.017216666663]
[null,106,"2034-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,3.1234373559093256,0.32016009480967172,false,1,0.32016009480967172,27151.89,1918607.47,7960.6999999999989,15220.95,2435.35,399,63.84,201.00721666666666,32.161154666666668,1534.89,84.48,13.52,250,40,28235.9,null,0.10199999999999999,15220.95259533333,25800.550966666662,null,25651.027216666665]
[null,107,"2034-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3.1577597678676272,0.31668020163398314,false,1,0.31668020163398314,27151.89,1910646.77,6156.42,16781.849999999999,2685.1,399,63.84,201.00721666666666,32.161154666666668,1528.52,84.48,13.52,247.56,39.61,28233.07,null,0.10199999999999999,16781.847463166665,25547.965834499999,null,25398.837216666663]
[null,108,"2034-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3.1914214869930957,0.31333999726315792,true,1,0.31333999726315792,27151.89,1904490.35,6850.0199999999986,16188.17,2590.11,399,63.84,201.00721666666666,32.161154666666668,1523.59,84.48,13.52,248.49,39.76,28234.15,null,0.10199999999999999,16188.167975,25644.036346333334,null,25494.757216666665]
[null,109,"2034-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3.2264909539065001,0.30993423328500019,false,1,0.30993423328500019,27151.89,1897640.33,6299.3499999999985,16667.61,2666.82,399,63.84,201.00721666666666,32.161154666666668,1518.11,84.48,13.52,247.73,39.64,28233.27,null,0.10199999999999999,16667.607565166665,25566.445936499997,null,25417.287216666664]
[null,110,"2034-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3.2608853474751429,0.30666518244018781,false,1,0.30666518244018781,27151.89,1891340.98,6990.2000000000007,16076.4,2572.2199999999998,399,63.84,201.00721666666666,32.161154666666668,1513.07,84.48,13.52,248.66,39.79,28234.35,null,0.10199999999999999,16076.398329999998,25662.126701333334,null,25512.817216666663]
[null,111,"2034-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3.2967181295967642,0.303331968548465,false,1,0.303331968548465,27151.89,1884350.78,6445.3899999999994,16550.88,2648.14,399,63.84,201.00721666666666,32.161154666666668,1507.48,84.48,13.52,247.92,39.67,28233.49,null,0.10199999999999999,16550.881017666663,25585.349388999995,null,25436.157216666663]
[null,112,"2034-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3.3329446662168594,0.30003498411963575,false,1,0.30003498411963575,27151.89,1877905.39,6516.2199999999993,16494.27,2639.08,399,63.84,201.00721666666666,32.161154666666668,1502.32,84.48,13.52,248.01,39.68,28233.59,null,0.10199999999999999,16494.269008833329,25594.507380166662,null,25445.307216666661]
[null,113,"2034-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3.3684738563587309,0.29687034622883635,false,1,0.29687034622883635,27151.89,1871389.17,7202.8799999999992,15906.81,2545.09,399,63.84,201.00721666666666,32.161154666666668,1497.11,84.48,13.52,248.93,39.83,28234.66,null,0.10199999999999999,15906.807944999997,25689.56631633333,null,25540.217216666664]
[null,114,"2034-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3.4054888927416376,0.29364359464844286,false,1,0.29364359464844286,27151.89,1864186.29,6666.9699999999984,16373.77,2619.8000000000002,399,63.84,201.00721666666666,32.161154666666668,1491.35,84.48,13.52,248.2,39.71,28233.81,null,0.10199999999999999,16373.769580499998,25614.00795183333,null,25464.777216666662]
[null,115,"2034-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3.4417914043382631,0.29054637034061198,false,1,0.29054637034061198,27151.89,1857519.32,7350.73,15788.91,2526.23,399,63.84,201.00721666666666,32.161154666666668,1486.02,84.48,13.52,249.11,39.86,28234.87,null,0.10199999999999999,15788.914219999999,25708.642591333333,null,25559.257216666665]
[null,116,"2035-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3.4796121028167346,0.28738835549816122,false,1,0.28738835549816122,27151.89,1850168.59,6821.01,16250.65,2600.1,399,63.84,201.00721666666666,32.161154666666668,1480.13,84.48,13.52,248.39,39.74,28234.03,null,0.10199999999999999,16250.647448833333,25633.925820166667,null,25484.667216666665]
[null,117,"2035-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3.5178484003438864,0.28426466584013266,false,1,0.28426466584013266,27151.89,1843347.58,6895.9499999999989,16190.74,2590.52,399,63.84,201.00721666666666,32.161154666666668,1474.68,84.48,13.52,248.48,39.76,28234.14,null,0.10199999999999999,16190.736244333333,25643.614615666665,null,25494.337216666663]
[null,118,"2035-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,3.5530362652763925,0.28144942109736937,false,1,0.28144942109736937,27151.89,1836451.63,8782.48,14569.18,2331.0700000000002,399,63.84,201.00721666666666,32.161154666666668,1469.16,84.48,13.52,251.03,40.159999999999997,28237.09,null,0.10199999999999999,14569.182931333333,25906.021302666668,null,25756.337216666663]
[null,119,"2035-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3.5920793964500923,0.27839028307343644,false,1,0.27839028307343644,27151.89,1827669.15,7068.24,16053.03,2568.48,399,63.84,201.00721666666666,32.161154666666668,1462.14,84.48,13.52,248.7,39.79,28234.39,null,0.10199999999999999,16053.027367499999,25665.905738833331,null,25516.597216666665]
[null,120,"2035-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3.6303709628162499,0.27545394403007589,true,1,0.27545394403007589,27151.89,1820600.91,7744.2799999999988,15475.11,2476.02,399,63.84,201.00721666666666,32.161154666666668,1456.48,84.48,13.52,249.6,39.94,28235.439999999999,null,0.10199999999999999,15475.107734999998,25759.41610633333,null,25609.957216666662]
[null,121,"2035-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3.670263899202983,0.2724599722153917,false,1,0.2724599722153917,27151.89,1812856.63,7231.01,15922.92,2547.67,399,63.84,201.00721666666666,32.161154666666668,1450.29,84.48,13.52,248.9,39.82,28234.62,null,0.10199999999999999,15922.924066833331,25686.952438166663,null,25537.607216666667]
[null,122,"2035-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3.7093889123684862,0.26958618349928931,false,1,0.26958618349928931,27151.89,1805625.62,7903.92,15347.82,2455.65,399,63.84,201.00721666666666,32.161154666666668,1444.5,84.48,13.52,249.8,39.97,28235.67,null,0.10199999999999999,15347.817769999998,25780.01614133333,null,25630.527216666662]
[null,123,"2035-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3.7501501506635324,0.26665598971365589,false,1,0.26665598971365589,27151.89,1797721.7,7397.32,15789.99,2526.4,399,63.84,201.00721666666666,32.161154666666668,1438.18,84.48,13.52,249.11,39.86,28234.87,null,0.10199999999999999,15789.988931666663,25708.467302999998,null,25559.087216666663]
[null,124,"2035-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3.7913593006191233,0.26375764487335757,false,1,0.26375764487335757,27151.89,1790324.38,7478.6099999999988,15725.02,2516,399,63.84,201.00721666666666,32.161154666666668,1432.26,84.48,13.52,249.21,39.869999999999997,28234.98,null,0.10199999999999999,15725.01580433333,25718.974175666663,null,25569.58721666666]
[null,125,"2035-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3.8317751907637225,0.26097564450295607,false,1,0.26097564450295607,27151.89,1782845.77,8146.7499999999982,15154.19,2424.67,399,63.84,201.00721666666666,32.161154666666668,1426.28,84.48,13.52,250.11,40.020000000000003,28236.03,null,0.10199999999999999,15154.189044999999,25811.357416333332,null,25661.817216666663]
[null,126,"2035-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3.8738812910766276,0.25813904063180015,false,1,0.25813904063180015,27151.89,1774699.02,7650.3199999999988,15587.77,2494.04,399,63.84,201.00721666666666,32.161154666666668,1419.76,84.48,13.52,249.43,39.909999999999997,28235.24,null,0.10199999999999999,15587.773058999997,25741.201430333327,null,25591.767216666663]
[null,127,"2035-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3.9151768656395038,0.2554163028434886,false,1,0.2554163028434886,27151.89,1767048.7,8315.15,15019.91,2403.19,399,63.84,201.00721666666666,32.161154666666668,1413.64,84.48,13.52,250.32,40.049999999999997,28236.27,null,0.10199999999999999,15019.91395,25833.082321333331,null,25683.507216666661]
[null,128,{"$f":"IF(B149=0,FECHA_1ER_PAGO,EDATE(C148,1))","v":"2036-01-04"},{"$f":"IF(B149=0,FECHA_1ER_PAGO-FECHA_APERTURA, C149-C148)","v":31},{"$f":"IF(B149=0,TASA,IF(B149=MESES_INC_TASA,E148+INCREMENTO_TASA,E148))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B149<MESES_GRACIA, 0, 1 + D149 * F149 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B149 = 0, 0,            IF(H148=0, G149, H148 * G149 ))","v":3.9581994391570605},0.25264012472624681,{"$f":"MOD(B149, MESES_INC)=0","v":false},1,0.25264012472624681,{"$f":"ROUND(CUOTA_INIT*K149,2)","v":27151.89},{"$f":"IF(B149=0,TOTAL_FINANCIADO, ROUND(N148-O148,2))","v":1758733.55},{"$f":"IF(B149=0, 0,\n   IF((B149+1) = PLAZO, N149,\n   IF(B149<MESES_GRACIA, 0, M149-P149-V149-Q149)))","v":7825.7499999999982},{"$f":" IF(B149<MESES_GRACIA, 0, ROUND(N149 * D149 *E149 /360,2))","v":15447.54},2471.61,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R149*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T149*IVA","v":32.161154666666668},{"$f":"ROUND(N149 * FACTOR_SEG_DEUD,2)","v":1406.99},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W149*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O149:X149)-Q149) * FACTOR_SEG_DESEMPLEO,2)","v":249.65},{"$f":"ROUND(Y149*IVA,2)","v":39.94},{"$f":"IF(B149>=PLAZO,0,ROUND(SUM(O149:Z149),2))","v":28235.49},null,{"$f":"IF(AB149=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N149 * D149 * AC149 /360","v":15447.543014166667},{"$f":"IF(B149>=PLAZO, 0, O149+R149+S149+T149+U149+V149+W149+X149+Y149+Z149+AD149)","v":25763.881385499997},null,25614.417216666669]
[null,129,"2036-02-04",31,0.10199999999999999,{"$f":"E150*(1+$G$13)","v":0.11831999999999998},1.0109886666666665,4.0016947733941439,0.24989412152287252,false,{"$f":"IF(B150=0, 1, IF(J150,K149*(1+INCREMENTO),K149))","v":1},0.24989412152287252,27151.89,1750907.8,7911.74,15378.81,{"$f":"ROUND(P150*$G$13,2)","v":2460.61},399,63.84,201.00721666666666,32.161154666666668,1400.73,84.48,13.52,249.76,39.96,28235.62,null,0.10199999999999999,15378.806843333334,25775.005214666664,null,{"$f":"IF(N150> 0,O150+P150+V150+R150+T150+W150+Y150, 0)","v":25625.527216666662}]
[null,130,"2036-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,4.0430376159963366,0.24733878211854513,false,1,{"$f":" I151*K151","v":0.24733878211854513},27151.89,1742996.06,9144.41,14321.62,2291.46,399,63.84,201.00721666666666,32.161154666666668,1394.4,84.48,13.52,251.41,40.229999999999997,28237.54,null,0.10199999999999999,14321.617626333333,25946.075997666667,null,25796.327216666665]
[null,131,"2036-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4.0874652086793146,{"$f":"IF(H152=0, 0, 1/H152)","v":0.24465040041847994},false,1,0.24465040041847994,27151.89,1733851.65,8099.17,15229,2436.64,399,63.84,201.00721666666666,32.161154666666668,1387.08,84.48,13.52,249.99,40,28235.89,null,0.10199999999999999,15228.9969925,25799.245363833332,null,25649.727216666666]
[null,132,"2036-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4.1310375878038359,0.24206993491231468,true,1,0.24206993491231468,27151.89,1725752.48,8755.369999999999,14668.9,2347.02,399,63.84,201.00721666666666,32.161154666666668,1380.6,84.48,13.52,250.87,40.14,28236.91,null,0.10199999999999999,14668.896079999997,25889.884451333332,null,25740.227216666659]
[null,133,"2036-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4.1764321828436826,0.23943882151562007,false,1,0.23943882151562007,27151.89,1716997.11,8284.380000000001,15080.96,2412.9499999999998,399,63.84,201.00721666666666,32.161154666666668,1373.6,84.48,13.52,250.22,40.04,28236.16,null,0.10199999999999999,15080.9579495,25823.206320833335,null,25673.647216666664]
[null,134,"2036-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4.220952949912796,0.2369133254661509,false,1,0.2369133254661509,27151.89,1708712.73,8937.01,14524.06,2323.85,399,63.84,201.00721666666666,32.161154666666668,1366.97,84.48,13.52,251.1,40.18,28237.18,null,0.10199999999999999,14524.058204999998,25913.326576333333,null,25763.627216666664]
[null,135,"2036-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4.2673355948950702,0.2343382604349844,false,1,0.2343382604349844,27151.89,1699775.72,8473.619999999999,14929.7,2388.75,399,63.84,201.00721666666666,32.161154666666668,1359.82,84.48,13.52,250.46,40.07,28236.43,null,0.10199999999999999,14929.696740666666,25847.675111999997,null,25698.087216666663]
[null,136,"2036-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4.3142279233021732,0.23179118437363072,false,1,0.23179118437363072,27151.89,1691302.1,8566.739999999998,14855.27,2376.84,399,63.84,201.00721666666666,32.161154666666668,1353.04,84.48,13.52,250.58,40.090000000000003,28236.57,null,0.10199999999999999,14855.270111666667,25859.728482999999,null,25710.117216666666]
[null,137,"2036-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4.3602175929645739,0.22934635225855454,false,1,0.22934635225855454,27151.89,1682735.36,9213.9299999999985,14303.25,2288.52,399,63.84,201.00721666666666,32.161154666666668,1346.19,84.48,13.52,251.44,40.229999999999997,28237.57,null,0.10199999999999999,14303.25056,25949.048931333331,null,25799.297216666662]
[null,138,"2036-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4.4081305706877965,0.22685353438702041,false,1,0.22685353438702041,27151.89,1673521.43,8762.1099999999988,14699.1,2351.86,399,63.84,201.00721666666666,32.161154666666668,1338.82,84.48,13.52,250.82,40.130000000000003,28236.85,null,0.10199999999999999,14699.096560166665,25884.984931499996,null,25735.337216666663]
[null,139,"2036-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4.4551212425713276,0.22446078244614456,false,1,0.22446078244614456,27151.89,1664759.32,9405.56,14150.45,2264.0700000000002,399,63.84,201.00721666666666,32.161154666666668,1331.81,84.48,13.52,251.68,40.270000000000003,28237.85,null,0.10199999999999999,14150.45422,25973.782591333333,null,25823.987216666668]
[null,140,"2037-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4.5040770848655294,0.22202106694847015,false,1,0.22202106694847015,27151.89,1655353.76,8961.7699999999986,14539.52,2326.3200000000002,399,63.84,201.00721666666666,32.161154666666668,1324.28,84.48,13.52,251.07,40.17,28237.14,null,0.10199999999999999,14539.523858666666,25910.822229999998,null,25761.127216666664]
[null,141,"2037-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4.5535708865920874,0.21960786927562348,false,1,0.21960786927562348,27151.89,1646391.99,9060.24,14460.81,2313.73,399,63.84,201.00721666666666,32.161154666666668,1317.11,84.48,13.52,251.2,40.19,28237.29,null,0.10199999999999999,14460.809645499998,25923.558016833333,null,25773.847216666665]
[null,142,"2037-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,4.599118738313706,0.2174329598558388,false,1,0.2174329598558388,27151.89,1637331.75,10774.2,12989.5,2078.3200000000002,399,63.84,201.00721666666666,32.161154666666668,1309.8699999999999,84.48,13.52,253.5,40.56,28239.96,null,0.10199999999999999,12989.49855,26161.636921333331,null,26011.557216666664]
[null,143,"2037-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4.6496569210894556,0.21506963136662804,false,1,0.21506963136662804,27151.89,1626557.55,9278.1799999999985,14286.6,2285.86,399,63.84,201.00721666666666,32.161154666666668,1301.25,84.48,13.52,251.47,40.24,28237.61,null,0.10199999999999999,14286.597147500001,25951.745518833333,null,25801.987216666665]
[null,144,"2037-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4.6992222638682684,0.21280117088499406,true,1,0.21280117088499406,27151.89,1617279.37,9911.6999999999989,13746.87,2199.5,399,63.84,201.00721666666666,32.161154666666668,1293.82,84.48,13.52,252.31,40.369999999999997,28238.58,null,0.10199999999999999,13746.874645,26039.08301633333,null,25889.187216666665]
[null,145,"2037-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4.7508604509184948,0.2104881863677279,false,1,0.2104881863677279,27151.89,1607367.67,9489.0600000000013,14118.05,2258.89,399,63.84,201.00721666666666,32.161154666666668,1285.8900000000001,84.48,13.52,251.73,40.28,28237.91,null,0.10199999999999999,14118.046034833331,25979.014406166665,null,25829.217216666664]
[null,146,"2037-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4.8015046233252852,0.20826804896575302,false,1,0.20826804896575302,27151.89,1597878.61,10118.5,13581.97,2173.12,399,63.84,201.00721666666666,32.161154666666668,1278.3,84.48,13.52,252.57,40.409999999999997,28238.880000000001,null,0.10199999999999999,13581.968185,26065.756556333334,null,25915.827216666665]
[null,147,"2037-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4.8542667571294649,0.20600433598571799,false,1,0.20600433598571799,27151.89,1587760.11,9704.5199999999986,13945.83,2231.33,399,63.84,201.00721666666666,32.161154666666668,1270.21,84.48,13.52,252,40.32,28238.22,null,0.10199999999999999,13945.8262995,26006.884670833333,null,25857.047216666662]
[null,148,"2037-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4.9076086764346405,0.20376522781895812,false,1,0.20376522781895812,27151.89,1578055.59,9811.1699999999983,13860.59,2217.69,399,63.84,201.00721666666666,32.161154666666668,1262.44,84.48,13.52,252.14,40.340000000000003,28238.38,null,0.10199999999999999,13860.588265499999,26020.686636833329,null,25870.827216666661]
[null,149,"2037-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4.959923784925433,0.20161600124567922,false,1,0.20161600124567922,27151.89,1568244.42,10434.4,13330.08,2132.81,399,63.84,201.00721666666666,32.161154666666668,1254.5999999999999,84.48,13.52,252.97,40.479999999999997,28239.35,null,0.10199999999999999,13330.077569999998,26106.535941333328,null,25956.537216666664]
[null,150,"2037-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5.0144267340900495,0.19942459089123904,false,1,0.19942459089123904,27151.89,1557810.02,10033.64,13682.76,2189.2399999999998,399,63.84,201.00721666666666,32.161154666666668,1246.25,84.48,13.52,252.42,40.39,28238.71,null,0.10199999999999999,13682.764675666665,26049.473046999999,null,25899.557216666664]
[null,151,"2037-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,5.0678805230754485,0.19732114745932269,false,1,0.19732114745932269,27151.89,1547776.38,10652.59,13156.1,2104.98,399,63.84,201.00721666666666,32.161154666666668,1238.22,84.48,13.52,253.24,40.520000000000003,28239.66,null,0.10199999999999999,13156.09923,26134.677601333333,null,25984.63721666667]
[null,152,"2038-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5.1235697728500158,0.1951764188513713,false,1,0.1951764188513713,27151.89,1537123.79,10260.949999999999,13501.07,2160.17,399,63.84,201.00721666666666,32.161154666666668,1229.7,84.48,13.52,252.7,40.43,28239.03,null,0.10199999999999999,13501.070622166666,26078.858993499998,null,25928.907216666663]
[null,153,"2038-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5.1798709732272732,0.193055001788386,false,1,0.193055001788386,27151.89,1526862.84,10373.699999999999,13410.95,2145.75,399,63.84,201.00721666666666,32.161154666666668,1221.49,84.48,13.52,252.84,40.450000000000003,28239.19,null,0.10199999999999999,13410.945277999999,26093.433649333332,null,25943.467216666668]
[null,154,"2038-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,5.2316834959488077,0.19114306145896581,false,1,0.19114306145896581,27151.89,1516489.14,11982.96,12030.81,1924.93,399,63.84,201.00721666666666,32.161154666666668,1213.19,84.48,13.52,255.01,40.799999999999997,28241.71,null,0.10199999999999999,12030.813843999997,26316.782215333329,null,26166.457216666658]
[null,155,"2038-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5.2891727219912896,0.18906548387845346,false,1,0.18906548387845346,27151.89,1504506.18,10619.38,13214.58,2114.33,399,63.84,201.00721666666666,32.161154666666668,1203.5999999999999,84.48,13.52,253.15,40.5,28239.55,null,0.10199999999999999,13214.579280999998,26125.217652333333,null,25975.197216666664]
[null,156,"2038-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,5.3455553032077159,0.18707130378015702,true,1,0.18707130378015702,27151.89,1493886.8,11227.049999999997,12698.04,2031.69,399,63.84,201.00721666666666,32.161154666666668,1195.1099999999999,84.48,13.52,253.96,40.630000000000003,28240.49,null,0.10199999999999999,12698.0378,26208.796171333328,null,26058.647216666661]
[null,157,"2038-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5.4042958285828968,0.18503798306359887,false,1,0.18503798306359887,27151.89,1482659.75,10859.439999999999,13022.69,2083.63,399,63.84,201.00721666666666,32.161154666666668,1186.1300000000001,84.48,13.52,253.45,40.549999999999997,28239.9,null,0.10199999999999999,13022.694804166666,26156.273175499999,null,26006.197216666664]
[null,158,"2038-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,5.4619056221155899,0.18308628328379364,false,1,0.18308628328379364,27151.89,1471800.31,11462.5,12510.3,2001.65,399,63.84,201.00721666666666,32.161154666666668,1177.44,84.48,13.52,254.25,40.68,28240.83,null,0.10199999999999999,12510.302635,26239.181006333332,null,26088.977216666663]
[null,159,"2038-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5.52192468236181,0.1810962766649481,false,1,0.1810962766649481,27151.89,1460337.81,11104.73,12826.63,2052.2600000000002,399,63.84,201.00721666666666,32.161154666666668,1168.27,84.48,13.52,253.76,40.6,28240.26,null,0.10199999999999999,12826.6337645,26188.002135833332,null,26037.877216666664]
[null,160,"2038-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5.5826032720547225,0.17912789988243996,false,1,0.17912789988243996,27151.89,1449233.08,11226.74,12729.1,2036.66,399,63.84,201.00721666666666,32.161154666666668,1159.3900000000001,84.48,13.52,253.91,40.630000000000003,28240.44,null,0.10199999999999999,12729.097219333335,26203.775590666664,null,26053.627216666664]
[null,161,"2038-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,5.6421138229348253,0.17723853707719706,false,1,0.17723853707719706,27151.89,1438006.34,11822.74,12223.05,1955.69,399,63.84,201.00721666666666,32.161154666666668,1150.4100000000001,84.48,13.52,254.7,40.75,28241.35,null,0.10199999999999999,12223.053889999999,26285.662261333331,null,26135.387216666666]
[null,162,"2038-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5.7041131310304474,0.17531209094714259,false,1,0.17531209094714259,27151.89,1426183.6,11480.029999999999,12526.65,2004.26,399,63.84,201.00721666666666,32.161154666666668,1140.95,84.48,13.52,254.23,40.68,28240.81,null,0.10199999999999999,12526.645953333335,26236.544324666669,null,26086.347216666665]
[null,163,"2038-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,5.7649189770072313,0.1734629756269592,false,1,0.1734629756269592,27151.89,1414703.57,12071.15,12024.98,1924,399,63.84,201.00721666666666,32.161154666666668,1131.76,84.48,13.52,255.01,40.799999999999997,28241.71,null,0.10199999999999999,12024.980345,26317.708716333334,null,26167.387216666659]
[null,164,"2039-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5.8282677500059039,0.17157756693641726,false,1,0.17157756693641726,27151.89,1402632.42,11738.819999999998,12319.79,1971.17,399,63.84,201.00721666666666,32.161154666666668,1122.1099999999999,84.48,13.52,254.55,40.729999999999997,28241.18,null,0.10199999999999999,12319.788089,26270.00646033333,null,26119.757216666665]
[null,165,"2039-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5.8923126415548017,0.16971265118344611,false,1,0.16971265118344611,27151.89,1390893.6,11867.83,12216.68,1954.67,399,63.84,201.00721666666666,32.161154666666668,1112.71,84.48,13.52,254.71,40.75,28241.360000000001,null,0.10199999999999999,12216.682119999999,26286.690491333335,null,26136.417216666665]
[null,166,"2039-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,5.9512514808040597,0.16803188425586282,false,1,0.16803188425586282,27151.89,1379025.77,13357.96,10940.27,1750.44,399,63.84,201.00721666666666,32.161154666666668,1103.22,84.48,13.52,256.72000000000003,41.08,28243.7,null,0.10199999999999999,10940.271108666666,26493.259479999997,null,26342.657216666666]
[null,167,"2039-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6.0166477995761216,0.16620550733756609,false,1,0.16620550733756609,27151.89,1365667.81,12145.019999999999,11995.12,1919.22,399,63.84,201.00721666666666,32.161154666666668,1092.53,84.48,13.52,255.06,40.81,28241.77,null,0.10199999999999999,11995.115597833334,26322.543969166665,null,26172.217216666664]
[null,168,"2039-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,6.0807852651196024,0.16445244428152506,true,1,0.16445244428152506,27151.89,1353522.79,12723.34,11504.94,1840.79,399,63.84,201.00721666666666,32.161154666666668,1082.82,84.48,13.52,255.83,40.93,28242.66,null,0.10199999999999999,11504.943714999999,26401.872086333333,null,26251.417216666665]
[null,169,"2039-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6.1476049874695793,0.16266497311363703,false,1,0.16266497311363703,27151.89,1340799.45,12418.289999999999,11776.69,1884.27,399,63.84,201.00721666666666,32.161154666666668,1072.6400000000001,84.48,13.52,255.4,40.86,28242.16,null,0.10199999999999999,11776.688502499997,26357.886873833329,null,26207.507216666665]
[null,170,"2039-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,6.2131384566360044,0.16094925406530095,false,1,0.16094925406530095,27151.89,1328381.1599999999,12991.349999999999,11291.24,1806.6,399,63.84,201.00721666666666,32.161154666666668,1062.7,84.48,13.52,256.17,40.99,28243.06,null,0.10199999999999999,11291.239859999998,26436.45823133333,null,26285.94721666666]
[null,171,"2039-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6.2814125640898242,0.15919985987178981,false,1,0.15919985987178981,27151.89,1315389.81,12697.51,11553.51,1848.56,399,63.84,201.00721666666666,32.161154666666668,1052.31,84.48,13.52,255.75,40.92,28242.57,null,0.10199999999999999,11553.507164499999,26394.005535833334,null,26243.567216666666]
[null,172,"2039-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6.3504369129524187,0.1574694802432238,false,1,0.1574694802432238,27151.89,1302692.3,12837.04,11441.98,1830.72,399,63.84,201.00721666666666,32.161154666666668,1042.1500000000001,84.48,13.52,255.93,40.950000000000003,28242.78,null,0.10199999999999999,11441.980701666667,26412.059073000004,null,26261.587216666667]
[null,173,"2039-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,6.4181325704444907,0.1558085609831435,false,1,0.1558085609831435,27151.89,1289855.26,13402.039999999997,10963.77,1754.2,399,63.84,201.00721666666666,32.161154666666668,1031.8800000000001,84.48,13.52,256.68,41.07,28243.65,null,0.10199999999999999,10963.769709999999,26489.448081333328,null,26338.857216666664]
[null,174,"2039-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6.4886592898835813,0.15411504215656574,false,1,0.15411504215656574,27151.89,1276453.22,13125.38,11211.51,1793.84,399,63.84,201.00721666666666,32.161154666666668,1021.16,84.48,13.52,256.29000000000002,41.01,28243.200000000001,null,0.10199999999999999,11211.514115666667,26449.362486999999,null,26298.827216666665]
[null,175,"2039-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,6.5578283979137399,0.15248950404346243,false,1,0.15248950404346243,27151.89,1263327.8400000001,13684.809999999998,10738.29,1718.13,399,63.84,201.00721666666666,32.161154666666668,1010.66,84.48,13.52,257.02999999999997,41.12,28244.05,null,0.10199999999999999,10738.28664,26525.915011333331,null,26375.277216666662]
[null,176,"2040-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6.6298901882356143,0.15083206080463393,false,1,0.15083206080463393,27151.89,1249643.03,13419.989999999998,10976.03,1756.16,399,63.84,201.00721666666666,32.161154666666668,999.71,84.48,13.52,256.66000000000003,41.07,28243.63,null,0.10199999999999999,10976.031280166666,26487.469651499996,null,26336.87721666666]
[null,177,"2040-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6.7027438415507383,0.14919263269482805,false,1,0.14919263269482805,27151.89,1236223.04,13567.44,10858.16,1737.31,399,63.84,201.00721666666666,32.161154666666668,988.98,84.48,13.52,256.83999999999997,41.09,28243.83,null,0.10199999999999999,10858.159034666665,26506.517405999999,null,26355.907216666663]
[null,178,"2040-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,6.771992122425746,0.1476670353304837,false,1,0.1476670353304837,27151.89,1222655.6000000001,14520.239999999998,10046.15,1607.38,399,63.84,201.00721666666666,32.161154666666668,978.12,84.48,13.52,258.12,41.3,28245.32,null,0.10199999999999999,10046.153513333335,26637.941884666667,null,26487.117216666662]
[null,179,"2040-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6.8464072865283745,0.14606200860525675,false,1,0.14606200860525675,27151.89,1208135.3600000001,13876.09,10611.46,1697.83,399,63.84,201.00721666666666,32.161154666666668,966.51,84.48,13.52,257.23,41.16,28244.29,null,0.10199999999999999,10611.455578666666,26546.453949999999,null,26395.777216666662]
[null,180,"2040-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,6.9193899882027665,0.14452141037070504,true,1,0.14452141037070504,27151.89,1194259.27,14421.089999999998,10151.200000000001,1624.19,399,63.84,201.00721666666666,32.161154666666668,955.41,84.48,13.52,257.95,41.27,28245.119999999999,null,0.10199999999999999,10151.203794999999,26620.932166333332,null,26470.137216666666]
[null,181,"2040-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6.9954248583197964,0.14295057416143644,false,1,0.14295057416143644,27151.89,1179838.18,14187.039999999999,10362.91,1658.07,399,63.84,201.00721666666666,32.161154666666668,943.87,84.48,13.52,257.62,41.22,28244.74,null,0.10199999999999999,10362.912014333331,26586.670385666665,null,26435.92721666666]
[null,182,"2040-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,7.0699960873094847,0.14144279397763485,false,1,0.14144279397763485,27151.89,1165651.1399999999,14726.06,9908.0300000000007,1585.28,399,63.84,201.00721666666666,32.161154666666668,932.52,84.48,13.52,258.33,41.33,28245.56,null,0.10199999999999999,9908.0346899999986,26660.283061333335,null,26509.427216666667]
[null,183,"2040-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,7.1476859176475651,0.13990541995291231,false,1,0.13990541995291231,27151.89,1150925.08,14504.76,10108.959999999999,1617.43,399,63.84,201.00721666666666,32.161154666666668,920.74,84.48,13.52,258.02,41.28,28245.200000000001,null,0.10199999999999999,10108.958619333334,26627.766990666667,null,26476.967216666668]
[null,184,"2040-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,7.2262294556346207,0.13838475599750771,false,1,0.13838475599750771,27151.89,1136420.32,14664.140000000003,9981.56,1597.05,399,63.84,201.00721666666666,32.161154666666668,909.14,84.48,13.52,258.22000000000003,41.32,28245.439999999999,null,0.10199999999999999,9981.5584773333321,26648.386848666669,null,26497.54721666667]
[null,185,"2040-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,7.3032610616316846,0.13692513406833925,false,1,0.13692513406833925,27151.89,1121756.18,15193.969999999998,9534.93,1525.59,399,63.84,201.00721666666666,32.161154666666668,897.4,84.48,13.52,258.92,41.43,28246.25,null,0.10199999999999999,9534.927529999999,26720.655901333332,null,26569.707216666662]
[null,186,"2040-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,7.3835141630176002,0.13543686352073112,false,1,0.13543686352073112,27151.89,1106562.21,14992.25,9719.2999999999993,1555.09,399,63.84,201.00721666666666,32.161154666666668,885.25,84.48,13.52,258.63,41.38,28245.91,null,0.10199999999999999,9719.3047444999993,26690.823115833336,null,26539.917216666665]
[null,187,"2040-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,7.4622224239953674,0.13400833467311571,false,1,0.13400833467311571,27151.89,1091569.96,15515.76,9278.34,1484.53,399,63.84,201.00721666666666,32.161154666666668,873.26,84.48,13.52,259.32,41.49,28246.71,null,0.10199999999999999,9278.3446599999988,26762.183031333334,null,26611.167216666661]
[null,188,"2041-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,7.5442222988051766,0.13255176748415484,false,1,0.13255176748415484,27151.89,1076054.2,15327.5,9451.34,1512.21,399,63.84,201.00721666666666,32.161154666666668,860.84,84.48,13.52,259.05,41.45,28246.400000000001,null,0.10199999999999999,9451.3427233333332,26734.191094666669,null,26583.217216666664]
[null,189,"2041-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,7.627123242905979,0.13111103205656266,false,1,0.13111103205656266,27151.89,1060726.7,15495.909999999996,9316.7199999999993,1490.68,399,63.84,201.00721666666666,32.161154666666668,848.58,84.48,13.52,{"$f":"ROUND((SUM(O210:X210)-Q210) * FACTOR_SEG_DESEMPLEO,2)","v":259.26},41.48,28246.639999999999,null,0.10199999999999999,9316.7161816666649,26755.954552999996,null,26604.957216666662]
[null,190,"2041-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,7.7034148143303529,0.12981256028686658,false,1,0.12981256028686658,27151.89,1045230.79,16696.8,8292.16,1326.75,399,63.84,201.00721666666666,32.161154666666668,836.18,84.48,13.52,260.87,41.74,28248.51,null,0.10199999999999999,8292.1642673333336,26921.762638666667,null,26770.497216666663]
[null,191,"2041-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,7.7880650719200899,0.12840159792777095,false,1,0.12840159792777095,27151.89,1028533.99,15849.669999999998,9033.9599999999991,1445.43,399,63.84,201.00721666666666,32.161154666666668,822.83,84.48,13.52,259.7,41.55,28247.15,null,0.10199999999999999,9033.9568788333327,26801.715250166664,null,26650.647216666664]
[null,192,{"$f":"IF(B213=0,FECHA_1ER_PAGO,EDATE(C212,1))","v":"2041-05-04"},{"$f":"IF(B213=0,FECHA_1ER_PAGO-FECHA_APERTURA, C213-C212)","v":30},{"$f":"IF(B213=0,TASA,IF(B213=MESES_INC_TASA,E212+INCREMENTO_TASA,E212))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B213<MESES_GRACIA, 0, 1 + D213 * F213 / 360 + FACTOR_SEG_DEUD)","v":1.0106599999999999},{"$f":"IF(B213 = 0, 0,            IF(H212=0, G213, H212 * G213 ))","v":7.8710858455867569},0.12704727398706883,{"$f":"MOD(B213, MESES_INC)=0","v":true},1,0.12704727398706883,{"$f":"ROUND(CUOTA_INIT*K213,2)","v":27151.89},{"$f":"IF(B213=0,TOTAL_FINANCIADO, ROUND(N212-O212,2))","v":1012684.32},{"$f":"IF(B213=0, 0,\n   IF((B213+1) = PLAZO, N213,\n   IF(B213<MESES_GRACIA, 0, M213-P213-V213-Q213)))","v":16356.669999999998},{"$f":" IF(B213<MESES_GRACIA, 0, ROUND(N213 * D213 *E213 /360,2))","v":8607.82},1377.25,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R213*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T213*IVA","v":32.161154666666668},{"$f":"ROUND(N213 * FACTOR_SEG_DEUD,2)","v":810.15},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W213*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O213:X213)-Q213) * FACTOR_SEG_DESEMPLEO,2)","v":260.37},{"$f":"ROUND(Y213*IVA,2)","v":41.66},{"$f":"IF(B213>=PLAZO,0,ROUND(SUM(O213:Z213),2))","v":28247.93},null,{"$f":"IF(AB213=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N213 * D213 * AC213 /360","v":8607.8167199999989},{"$f":"IF(B213>=PLAZO, 0, O213+R213+S213+T213+U213+V213+W213+X213+Y213+Z213+AD213)","v":26870.675091333331},null,26719.497216666663]
[null,193,"2041-06-04",31,0.10199999999999999,{"$f":"E214*(1+$G$13)","v":0.11831999999999998},1.0109886666666665,7.9575785842486271,0.12566636815618984,false,{"$f":"IF(B214=0, 1, IF(J214,K213*(1+INCREMENTO),K213))","v":1},0.12566636815618984,27151.89,996327.65,16203.579999999996,8751.08,{"$f":"ROUND(P214*$G$13,2)","v":1400.17},399,63.84,201.00721666666666,32.161154666666668,797.06,84.48,13.52,260.14999999999998,41.62,28247.67,null,0.10199999999999999,8751.0778591666676,26847.496230499997,null,{"$f":"IF(N214> 0,O214+P214+V214+R214+T214+W214+Y214, 0)","v":26696.357216666664}]
[null,194,"2041-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,8.0424063719567158,0.12434089422376454,false,1,{"$f":" I215*K215","v":0.12434089422376454},27151.89,980124.07,16703.77,8331.0499999999993,1332.97,399,63.84,201.00721666666666,32.161154666666668,784.1,84.48,13.52,260.81,41.73,28248.44,null,0.10199999999999999,8331.0545949999996,26915.472966333335,null,26764.217216666664]
[null,195,"2041-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,8.1307816947760223,{"$f":"IF(H216=0, 0, 1/H216)","v":0.12298940465250641},false,1,0.12298940465250641,27151.89,963420.3,16565.179999999997,8462.0400000000009,1353.93,399,63.84,201.00721666666666,32.161154666666668,770.74,84.48,13.52,260.60000000000002,41.7,28248.2,null,0.10199999999999999,8462.0416349999996,26894.270006333332,null,26743.047216666662]
[null,196,"2041-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,8.2201281445593501,0.12165260472999673,false,1,0.12165260472999673,27151.89,946855.12,16747.219999999998,8316.5400000000009,1330.65,399,63.84,201.00721666666666,32.161154666666668,757.48,84.48,13.52,260.83,41.73,28248.46,null,0.10199999999999999,8316.5441373333324,26917.812508666662,null,26766.557216666664]
[null,197,"2041-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,8.3077547105803511,0.12036946622009058,false,1,0.12036946622009058,27151.89,930107.9,17236.93,7905.92,1264.95,399,63.84,201.00721666666666,32.161154666666668,744.09,84.48,13.52,261.47000000000003,41.84,28249.21,null,0.10199999999999999,7905.9171499999993,26984.255521333333,null,26832.897216666664]
[null,198,"2041-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,8.3990458578433476,0.11906114300663832,false,1,0.11906114300663832,27151.89,912870.97,17120.650000000001,8018.05,1282.8900000000001,399,63.84,201.00721666666666,32.161154666666668,730.3,84.48,13.52,261.3,41.81,28249.01,null,0.10199999999999999,8018.050019833333,26966.118391166667,null,26814.787216666664]
[null,199,"2041-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,8.4885796866879559,0.11780533810246606,false,1,0.11780533810246606,27151.89,895750.32,17603.189999999999,7613.88,1218.22,399,63.84,201.00721666666666,32.161154666666668,716.6,84.48,13.52,261.93,41.91,28249.74,null,0.10199999999999999,7613.8777199999986,27031.516091333331,null,26880.087216666663]
[null,200,"2042-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,8.5818578593384061,0.11652488498301604,false,1,0.11652488498301604,27151.89,878147.13,17502.219999999998,7713.06,1234.0899999999999,399,63.84,201.00721666666666,32.161154666666668,702.52,84.48,13.52,261.77999999999997,41.88,28249.56,null,0.10199999999999999,7713.0589584999998,27015.467329833329,null,26864.067216666663]
[null,201,"2042-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,8.6761610347353884,0.11525834940089937,false,1,0.11525834940089937,27151.89,860644.91,17694.549999999996,7559.33,1209.49,399,63.84,201.00721666666666,32.161154666666668,688.52,84.48,13.52,262.02,41.92,28249.84,null,0.10199999999999999,7559.3311261666668,27040.349497499996,null,26888.907216666663]
[null,202,"2042-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,8.7629457815121672,0.11411687632596948,false,1,0.11411687632596948,27151.89,842950.36,18720.129999999997,6687.41,1069.99,399,63.84,201.00721666666666,32.161154666666668,674.36,84.48,13.52,263.38,42.14,28251.42,null,0.10199999999999999,6687.4061893333319,27181.424560666663,null,27029.767216666663]
[null,203,"2042-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,8.8592388717232762,0.1128765139397898,false,1,0.1128765139397898,27151.89,824230.23,18094.7,7239.49,1158.32,399,63.84,201.00721666666666,32.161154666666668,659.38,84.48,13.52,262.52,42,28250.42,null,0.10199999999999999,7239.4888535,27092.097224833335,null,26940.577216666668]
[null,204,"2042-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,8.9536783580958446,0.1116859418001997,true,1,0.1116859418001997,27151.89,806135.53,18558.489999999998,6852.15,1096.3399999999999,399,63.84,201.00721666666666,32.161154666666668,644.91,84.48,13.52,263.13,42.1,28251.13,null,0.10199999999999999,6852.1520049999999,27154.790376333331,null,27003.167216666665]
[null,205,"2042-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,9.0520673450135067,0.11047200179645901,false,1,0.11047200179645901,27151.89,787577.04,18497.469999999998,6917.55,1106.81,399,63.84,201.00721666666666,32.161154666666668,630.05999999999995,84.48,13.52,263.02,42.08,28251,null,0.10199999999999999,6917.5516680000001,27144.190039333334,null,26992.587216666663]
[null,206,"2042-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,9.1485623829113489,0.10930679140013361,false,1,0.10930679140013361,27151.89,769079.57,18953.5,6537.18,1045.95,399,63.84,201.00721666666666,32.161154666666668,615.26,84.48,13.52,263.62,42.18,28251.7,null,0.10199999999999999,6537.1763449999999,27205.744716333331,null,27054.047216666662]
[null,207,"2042-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,9.249092885416367,0.10811871092534529,false,1,0.10811871092534529,27151.89,750126.07,18909,6588.61,1054.18,399,63.84,201.00721666666666,32.161154666666668,600.1,84.48,13.52,263.54000000000002,42.17,28251.61,null,0.10199999999999999,6588.6073148333326,27197.425686166665,null,27045.737216666665]
[null,208,"2042-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,9.3507280841032436,0.10694354396852321,false,1,0.10694354396852321,27151.89,731217.07,19116.8,6422.52,1027.5999999999999,399,63.84,201.00721666666666,32.161154666666668,584.97,84.48,13.52,263.8,42.21,28251.91,null,0.10199999999999999,6422.5232648333331,27224.311636166665,null,27072.577216666665]
[null,209,"2042-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,9.4504068454797832,0.10581555020335545,false,1,0.10581555020335545,27151.89,712100.27,19560.900000000001,6052.85,968.46,399,63.84,201.00721666666666,32.161154666666668,569.67999999999995,84.48,13.52,264.38,42.3,28252.58,null,0.10199999999999999,6052.8522949999997,27284.120666333336,null,27132.297216666666]
[null,210,"2042-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,9.5542542161691433,0.10466541682632328,false,1,0.10466541682632328,27151.89,692539.37,19541.810000000001,6082.8,973.25,399,63.84,201.00721666666666,32.161154666666668,554.03,84.48,13.52,264.33,42.29,28252.52,null,0.10199999999999999,6082.8041331666664,27279.272504500004,null,27127.457216666666]
[null,211,"2042-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,9.6561025661135051,0.10356145175066124,false,1,0.10356145175066124,27151.89,672997.56,19977.73,5720.48,915.28,399,63.84,201.00721666666666,32.161154666666668,538.4,84.48,13.52,264.89999999999998,42.38,28253.18,null,0.10199999999999999,5720.4792600000001,27337.897631333337,null,27185.997216666667]
[null,212,"2043-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,9.7622102585116703,0.10243581868441115,false,1,0.10243581868441115,27151.89,653019.82999999996,19976.070000000003,5735.69,917.71,399,63.84,201.00721666666666,32.161154666666668,522.41999999999996,84.48,13.52,264.88,42.38,28253.16,null,0.10199999999999999,5735.690840166666,27335.449211500003,null,27183.547216666666]
[null,213,"2043-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,9.8694839329723685,0.10132242038098464,false,1,0.10132242038098464,27151.89,633043.76,20195.580000000002,5560.23,889.64,399,63.84,201.00721666666666,32.161154666666668,506.44,84.48,13.52,265.14999999999998,42.42,28253.47,null,0.10199999999999999,5560.2343586666657,27363.832729999998,null,27211.887216666666]
[null,214,"2043-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,9.9682050909259132,0.10031896323143501,false,1,0.10031896323143501,27151.89,612848.18000000005,21021.77,4861.93,777.91,399,63.84,201.00721666666666,32.161154666666668,490.28,84.48,13.52,266.25,42.6,28254.75,null,0.10199999999999999,4861.9288946666675,27476.837265999999,null,27324.717216666664]
[null,215,"2043-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,10.077742373935067,9.9228573513288662E-2,false,1,9.9228573513288662E-2,27151.89,591826.41,20648.510000000002,5198.21,831.71,399,63.84,201.00721666666666,32.161154666666668,473.46,84.48,13.52,265.72000000000003,42.52,28254.14,null,0.10199999999999999,5198.2086344999998,27422.427005833335,null,27270.387216666666]
[null,216,"2043-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,10.185171107641214,9.8181953884875897E-2,true,1,9.8181953884875897E-2,27151.89,571177.9,21063.14,4855.01,776.8,399,63.84,201.00721666666666,32.161154666666668,456.94,84.48,13.52,266.26,42.6,28254.76,null,0.10199999999999999,4855.0121499999996,27477.960521333327,null,27325.837216666663]
[null,217,"2043-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,10.297092557886046,9.7114791809280995E-2,false,1,9.7114791809280995E-2,27151.89,550114.76,21106.87,4831.84,773.09,399,63.84,201.00721666666666,32.161154666666668,440.09,84.48,13.52,266.29000000000002,42.61,28254.799999999999,null,0.10199999999999999,4831.841308666666,27481.70968,null,27329.577216666665]
[null,218,"2043-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,10.406859564553111,9.609046742651435E-2,false,1,9.609046742651435E-2,27151.89,529007.89,21512.66,4496.57,719.45,399,63.84,201.00721666666666,32.161154666666668,423.21,84.48,13.52,266.82,42.69,28255.41,null,0.10199999999999999,4496.5670650000002,27535.95543633333,null,27383.747216666663]
[null,219,"2043-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,10.521217075354796,9.504603819480438E-2,false,1,9.504603819480438E-2,27151.89,507495.23,21575.19,4457.5,713.2,399,63.84,201.00721666666666,32.161154666666668,406,84.48,13.52,266.88,42.7,28255.48,null,0.10199999999999999,4457.4997701666662,27542.278141499999,null,27390.057216666664]
[null,220,"2043-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,10.63683122272351,9.4012961102898349E-2,false,1,9.4012961102898349E-2,27151.89,485920.04,21812.269999999997,4268,682.88,399,63.84,201.00721666666666,32.161154666666668,388.74,84.48,13.52,267.18,42.75,28255.83,null,0.10199999999999999,4267.9976846666668,27572.946056000001,null,27420.677216666663]
[null,221,"2043-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,10.750219843557741,9.3021353474856391E-2,false,1,9.3021353474856391E-2,27151.89,464107.77,22204.49,3944.92,631.19000000000005,399,63.84,201.00721666666666,32.161154666666668,371.29,84.48,13.52,267.68,42.83,28256.41,null,0.10199999999999999,3944.9160449999999,27625.214416333336,null,27472.867216666669]
[null,222,"2043-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,10.868350426011981,9.2010283143487012E-2,false,1,9.2010283143487012E-2,27151.89,441903.28,22295.969999999998,3881.38,621.02,399,63.84,201.00721666666666,32.161154666666668,353.52,84.48,13.52,267.77999999999997,42.84,28256.52,null,0.10199999999999999,3881.3838093333334,27635.502180666663,null,27483.137216666662]
[null,223,"2043-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,10.984207041553267,9.1039798887347895E-2,false,1,9.1039798887347895E-2,27151.89,419607.31,22678.870000000003,3566.66,570.66999999999996,399,63.84,201.00721666666666,32.161154666666668,335.69,84.48,13.52,268.27999999999997,42.92,28257.1,null,0.10199999999999999,3566.6621349999996,27686.43050633333,null,27533.987216666665]
[null,224,"2044-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,11.104908831330548,9.0050266525257355E-2,false,1,9.0050266525257355E-2,27151.89,396928.44,22790.18,3486.35,557.82000000000005,399,63.84,201.00721666666666,32.161154666666668,317.54000000000002,84.48,13.52,268.39999999999998,42.94,28257.24,null,0.10199999999999999,3486.3547979999998,27699.423169333335,null,27546.957216666666]
[null,225,"2044-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,11.226936972841761,8.9071489616359717E-2,false,1,8.9071489616359717E-2,27151.89,374138.26,23040.609999999997,3286.18,525.79,399,63.84,201.00721666666666,32.161154666666668,299.31,84.48,13.52,268.72000000000003,43,28257.62,null,0.10199999999999999,3286.1810503333336,27731.829421666665,null,27579.307216666664]
[null,226,"2044-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,11.342926201020513,8.8160672323692887E-2,false,1,8.8160672323692887E-2,27151.89,351097.65,23524.579999999998,2884.85,461.58,399,63.84,201.00721666666666,32.161154666666668,280.88,84.48,13.52,269.35000000000002,43.1,28258.35,null,0.10199999999999999,2884.8523575000004,27796.770728833329,null,27644.147216666661]
[null,227,"2044-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,11.467569836068126,8.7202433845641095E-2,false,1,8.7202433845641095E-2,27151.89,327573.07,23552.3,2877.18,460.35,399,63.84,201.00721666666666,32.161154666666668,262.06,84.48,13.52,269.36,43.1,28258.36,null,0.10199999999999999,2877.1834648333333,27798.011836166668,null,27645.387216666666]
[null,228,"2044-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,11.589814130520612,8.6282660682762843E-2,true,1,8.6282660682762843E-2,27151.89,304020.77,23911.019999999997,2584.1799999999998,413.47,399,63.84,201.00721666666666,32.161154666666668,243.22,84.48,13.52,269.82,43.17,28258.89,null,0.10199999999999999,2584.1765450000003,27845.414916333328,null,27692.727216666663]
[null,229,"2044-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,11.717170734729525,8.5344834742060588E-2,false,1,8.5344834742060588E-2,27151.89,280109.75,24073.85,2460.3000000000002,393.65,399,63.84,201.00721666666666,32.161154666666668,224.09,84.48,13.52,270.01,43.2,28259.11,null,0.10199999999999999,2460.2973041666664,27865.455675499998,null,27712.737216666661]
[null,230,"2044-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,11.84207577476174,8.444465472271645E-2,false,1,8.444465472271645E-2,27151.89,256035.9,24422.539999999997,2176.31,348.21,399,63.84,201.00721666666666,32.161154666666668,204.83,84.48,13.52,270.45999999999998,43.27,28259.63,null,0.10199999999999999,2176.3051499999997,27911.413521333332,null,27758.627216666664]
[null,231,"2044-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,11.972204398092003,8.3526806488483346E-2,false,1,8.3526806488483346E-2,27151.89,231613.36,24606.769999999997,2034.34,325.49,399,63.84,201.00721666666666,32.161154666666668,185.29,84.48,13.52,270.68,43.31,28259.89,null,0.10199999999999999,2034.3373453333331,27934.395716666666,null,27781.567216666663]
[null,232,"2044-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,12.103762961487835,8.2618934556289159E-2,false,1,8.2618934556289159E-2,27151.89,207006.59,24877.16,1818.21,290.91000000000003,399,63.84,201.00721666666666,32.161154666666668,165.61,84.48,13.52,271.02,43.36,28260.28,null,0.10199999999999999,1818.2078821666664,27969.3662535,null,27816.487216666665]
[null,233,"2044-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,12.232789074657294,8.174750614082793E-2,false,1,8.174750614082793E-2,27151.89,182129.43,25210.39,1548.1,247.7,399,63.84,201.00721666666666,32.161154666666668,145.69999999999999,84.48,13.52,271.44,43.43,28260.77,null,0.10199999999999999,1548.1001549999996,28013.068526333333,null,27860.117216666662]
[null,234,"2044-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,12.367211116202343,8.0858973830396988E-2,false,1,8.0858973830396988E-2,27151.89,156919.04000000001,25427.559999999998,1378.27,220.52,399,63.84,201.00721666666666,32.161154666666668,125.54,84.48,13.52,271.70999999999998,43.47,28261.08,null,0.10199999999999999,1378.2722346666667,28040.560605999999,null,27887.567216666663]
[null,235,"2044-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,12.499045586701058,8.0006108711532076E-2,false,1,8.0006108711532076E-2,27151.89,131491.48000000001,25750.19,1117.68,178.83,399,63.84,201.00721666666666,32.161154666666668,105.19,84.48,13.52,272.12,43.54,28261.56,null,0.10199999999999999,1117.67758,28082.72595133333,null,27929.667216666661]
[null,236,"2045-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,12.636393432304786,7.9136504047389991E-2,false,1,7.9136504047389991E-2,27151.89,105741.29,25989.940000000002,928.76,148.6,399,63.84,201.00721666666666,32.161154666666668,84.59,84.48,13.52,272.41000000000003,43.59,28261.9,null,0.10199999999999999,928.76099716666647,28113.299368500004,null,27960.187216666665]
[null,237,"2045-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,12.775250547601237,7.8276351314907594E-2,false,1,7.8276351314907594E-2,27151.89,79751.350000000006,26275.53,700.48,112.08,399,63.84,201.00721666666666,32.161154666666668,63.8,84.48,13.52,272.77,43.64,28262.31,null,0.10199999999999999,700.48269083333332,28150.231062166666,null,27997.067216666663]
[null,238,"2045-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,12.903037120412042,7.7501133312097778E-2,false,1,7.7501133312097778E-2,27151.89,53475.82,26616.989999999998,424.24,67.88,399,63.84,201.00721666666666,32.161154666666668,42.78,84.48,13.52,273.2,43.71,28262.81,null,0.10199999999999999,424.24150533333329,28194.929876666662,null,28041.697216666664]
[null,239,"2045-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,13.044824294315875,7.6658755797557043E-2,false,1,7.6658755797557043E-2,27151.89,26858.83,26858.83,235.91,37.75,399,63.84,201.00721666666666,32.161154666666668,21.49,84.48,13.52,273.52,43.76,28265.27,null,0.10199999999999999,235.91005683333336,28227.51842816667,null,28074.237216666668]
[null,240,"2045-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,13.18388212129328,7.5850192742917558E-2,true,1,7.5850192742917558E-2,27151.89,0,27151.89,0,0,399,63.84,201.00721666666666,32.161154666666668,0,84.48,13.52,273.87,43.82,0,null,0.10199999999999999,0,0,null,0]
[null,241,"2045-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,13.328755407296796,7.5025759678398196E-2,false,1,7.5025759678398196E-2,27151.89,-27151.89,27450.25,-238.48,-38.159999999999997,399,63.84,201.00721666666666,32.161154666666668,-21.72,84.48,13.52,274.24,43.88,0,null,0.10199999999999999,-238.48410049999995,0,null,0]
[null,242,"2045-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,13.470839939938578,7.4234420753169425E-2,false,1,7.4234420753169425E-2,27151.89,-54602.14,27733.949999999997,-464.12,-74.260000000000005,399,63.84,201.00721666666666,32.161154666666668,-43.68,84.48,13.52,274.60000000000002,43.94,0,null,0.10199999999999999,-464.11818999999991,0,null,0]
[null,243,"2045-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,13.618866509758581,7.3427549883351262E-2,false,1,7.3427549883351262E-2,27151.89,-82336.09,28056.659999999996,-723.19,-115.71,399,63.84,201.00721666666666,32.161154666666668,-65.87,84.48,13.52,275,44,0,null,0.10199999999999999,-723.18532383333331,0,null,0]
[null,244,"2045-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,13.768519694212147,7.262944907725763E-2,false,1,7.262944907725763E-2,27151.89,-110392.75,28364.959999999999,-969.62,-155.13999999999999,399,63.84,201.00721666666666,32.161154666666668,-88.31,84.48,13.52,275.39,44.06,0,null,0.10199999999999999,-969.61632083333325,0,null,0]
[null,245,"2045-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,13.915292114152447,7.1863385389010784E-2,false,1,7.1863385389010784E-2,27151.89,-138757.71,28631.049999999996,-1179.44,-188.71,399,63.84,201.00721666666666,32.161154666666668,-111.01,84.48,13.52,275.72000000000003,44.12,0,null,0.10199999999999999,-1179.440535,0,null,0]
[null,246,"2045-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,14.068202620764161,7.1082285843966725E-2,false,1,7.1082285843966725E-2,27151.89,-167388.76,28991.27,-1470.23,-235.24,399,63.84,201.00721666666666,32.161154666666668,-133.91,84.48,13.52,276.18,44.19,0,null,0.10199999999999999,-1470.2312753333335,0,null,0]
[null,247,"2045-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,14.218169660701506,7.0332540957361273E-2,false,1,7.0332540957361273E-2,27151.89,-196380.03,29245.3,-1669.23,-267.08,399,63.84,201.00721666666666,32.161154666666668,-157.1,84.48,13.52,276.49,44.24,0,null,0.10199999999999999,-1669.2302549999999,0,null,0]
[null,248,"2046-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,14.374408387713066,6.9568080509997091E-2,false,1,6.9568080509997091E-2,27151.89,-225625.33,29631.210000000003,-1981.74,-317.08,399,63.84,201.00721666666666,32.161154666666668,-180.5,84.48,13.52,276.98,44.32,0,null,0.10199999999999999,-1981.7424818333332,0,null,0]
[null,249,"2046-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,14.53236397001618,6.8811929157791843E-2,false,1,6.8811929157791843E-2,27151.89,-255256.54,29956.82,-2242,-358.72,399,63.84,201.00721666666666,32.161154666666668,-204.21,84.48,13.52,277.39,44.38,0,null,0.10199999999999999,-2242.0032763333334,0,null,0]
[null,250,"2046-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,14.677726362686927,6.8130443046148903E-2,false,1,6.8130443046148903E-2,27151.89,-285213.36,30004.779999999995,-2262.69,-362.03,399,63.84,201.00721666666666,32.161154666666668,-228.17,84.48,13.52,277.42,44.39,0,null,0.10199999999999999,-2262.6926559999997,0,null,0]
[null,251,"2046-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,14.839015005111039,6.7389917703807672E-2,false,1,6.7389917703807672E-2,27151.89,-315218.14,30615.719999999998,-2768.67,-442.99,399,63.84,201.00721666666666,32.161154666666668,-252.17,84.48,13.52,278.20999999999998,44.51,0,null,0.10199999999999999,-2768.6659963333332,0,null,0]
[null,252,"2046-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,14.99719890506552,6.6679118302700888E-2,true,1,6.6679118302700888E-2,27151.89,-345833.86,30838.48,-2939.59,-470.33,399,63.84,201.00721666666666,32.161154666666668,-276.67,84.48,13.52,278.48,44.56,0,null,0.10199999999999999,-2939.5878099999991,0,null,0]
[null,253,"2046-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,15.161998124766981,6.5954367740390984E-2,false,1,6.5954367740390984E-2,27151.89,-376672.34,31291.019999999997,-3308.44,-529.35,399,63.84,201.00721666666666,32.161154666666668,-301.33999999999997,84.48,13.52,279.06,44.65,0,null,0.10199999999999999,-3308.4387196666667,0,null,0]
[null,254,"2046-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,15.323625024776996,6.5258709892932337E-2,false,1,6.5258709892932337E-2,27151.89,-407963.36,31500.78,-3467.69,-554.83000000000004,399,63.84,201.00721666666666,32.161154666666668,-326.37,84.48,13.52,279.31,44.69,0,null,0.10199999999999999,-3467.6885599999991,0,null,0]
[null,255,"2046-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,15.49201123229926,6.4549398073963579E-2,false,1,6.4549398073963579E-2,27151.89,-439464.14,31981.01,-3859.96,-617.59,399,63.84,201.00721666666666,32.161154666666668,-351.57,84.48,13.52,279.92,44.79,0,null,0.10199999999999999,-3859.9600296666663,0,null,0]
[null,256,{"$f":"IF(B277=0,FECHA_1ER_PAGO,EDATE(C276,1))","v":"2046-09-04"},{"$f":"IF(B277=0,FECHA_1ER_PAGO-FECHA_APERTURA, C277-C276)","v":31},{"$f":"IF(B277=0,TASA,IF(B277=MESES_INC_TASA,E276+INCREMENTO_TASA,E276))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B277<MESES_GRACIA, 0, 1 + D277 * F277 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B277 = 0, 0,            IF(H276=0, G277, H276 * G277 ))","v":15.662247779727251},6.3847795927119116E-2,{"$f":"MOD(B277, MESES_INC)=0","v":false},1,6.3847795927119116E-2,{"$f":"ROUND(CUOTA_INIT*K277,2)","v":27151.89},{"$f":"IF(B277=0,TOTAL_FINANCIADO, ROUND(N276-O276,2))","v":-471445.15},{"$f":"IF(B277=0, 0,\n   IF((B277+1) = PLAZO, N277,\n   IF(B277<MESES_GRACIA, 0, M277-P277-V277-Q277)))","v":32332.45},{"$f":" IF(B277<MESES_GRACIA, 0, ROUND(N277 * D277 *E277 /360,2))","v":-4140.8599999999997},-662.54,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R277*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T277*IVA","v":32.161154666666668},{"$f":"ROUND(N277 * FACTOR_SEG_DEUD,2)","v":-377.16},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W277*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O277:X277)-Q277) * FACTOR_SEG_DESEMPLEO,2)","v":280.36},{"$f":"ROUND(Y277*IVA,2)","v":44.86},{"$f":"IF(B277>=PLAZO,0,ROUND(SUM(O277:Z277),2))","v":0},null,{"$f":"IF(AB277=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N277 * D277 * AC277 /360","v":-4140.8599008333331},{"$f":"IF(B277>=PLAZO, 0, O277+R277+S277+T277+U277+V277+W277+X277+Y277+Z277+AD277)","v":0},null,0]
[null,257,"2046-10-04",30,0.10199999999999999,{"$f":"E278*(1+$G$13)","v":0.11831999999999998},1.0106599999999999,15.829207341059142,6.3174357278529991E-2,false,{"$f":"IF(B278=0, 1, IF(J278,K277*(1+INCREMENTO),K277))","v":1},6.3174357278529991E-2,27151.89,-503777.6,32522.16,-4282.1099999999997,{"$f":"ROUND(P278*$G$13,2)","v":-685.14},399,63.84,201.00721666666666,32.161154666666668,-403.02,84.48,13.52,280.58,44.89,0,null,0.10199999999999999,-4282.1095999999998,0,null,{"$f":"IF(N278> 0,O278+P278+V278+R278+T278+W278+Y278, 0)","v":0}]
[null,258,"2046-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,16.003149224127593,6.2487700764067247E-2,false,1,{"$f":" I279*K279","v":6.2487700764067247E-2},27151.89,-536299.76,33045.11,-4710.5,-753.68,399,63.84,201.00721666666666,32.161154666666668,-429.04,84.48,13.52,281.26,45,0,null,0.10199999999999999,-4710.4995586666664,0,null,0]
[null,259,"2046-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,16.173742794856793,{"$f":"IF(H280=0, 0, 1/H280)","v":6.1828607804867368E-2},false,1,6.1828607804867368E-2,27151.89,-569344.87,33221.11,-4839.43,-774.31,399,63.84,201.00721666666666,32.161154666666668,-455.48,84.48,13.52,281.45999999999998,45.03,0,null,0.10199999999999999,-4839.4313950000005,0,null,0]
[null,260,"2047-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,16.351470663181875,6.1156578548721648E-2,false,1,6.1156578548721648E-2,27151.89,-602565.98,33773.29,-5292.54,-846.81,399,63.84,201.00721666666666,32.161154666666668,-482.05,84.48,13.52,282.17,45.15,0,null,0.10199999999999999,-5292.5378576666662,0,null,0]
[null,261,"2047-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,16.531151523809356,6.0491853732011824E-2,false,1,6.0491853732011824E-2,27151.89,-636339.27,34144.409999999996,-5589.18,-894.27,399,63.84,201.00721666666666,32.161154666666668,-509.07,84.48,13.52,282.63,45.22,0,null,0.10199999999999999,-5589.1799215000001,0,null,0]
[null,262,"2047-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,16.696507122118177,5.9892766354423983E-2,false,1,5.9892766354423983E-2,27151.89,-670483.68000000005,33858.519999999997,-5319.17,-851.07,399,63.84,201.00721666666666,32.161154666666668,-536.39,84.48,13.52,282.20999999999998,45.15,0,null,0.10199999999999999,-5319.1705280000006,0,null,0]
[null,263,"2047-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,16.879979473380757,5.9241778201032248E-2,false,1,5.9241778201032248E-2,27151.89,-704342.2,34891.67,-6186.47,-989.84,399,63.84,201.00721666666666,32.161154666666668,-563.47,84.48,13.52,283.57,45.37,0,null,0.10199999999999999,-6186.4723233333325,0,null,0]
[null,264,"2047-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,17.059920054566994,5.8616921814489797E-2,true,1,5.8616921814489797E-2,27151.89,-739233.87,35032.129999999997,-6283.49,-1005.36,399,63.84,201.00721666666666,32.161154666666668,-591.39,84.48,13.52,283.72000000000003,45.4,0,null,0.10199999999999999,-6283.4878950000002,0,null,0]
[null,265,"2047-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,17.24738582940661,5.7979801106728332E-2,false,1,5.7979801106728332E-2,27151.89,-774266,35660.04,-6800.64,-1088.0999999999999,399,63.84,201.00721666666666,32.161154666666668,-619.41,84.48,13.52,284.52999999999997,45.52,0,null,0.10199999999999999,-6800.6363666666657,0,null,0]
[null,266,"2047-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,17.431242962348083,5.7368255503065659E-2,false,1,5.7368255503065659E-2,27151.89,-809926.04,35785.700000000004,-6884.37,-1101.5,399,63.84,201.00721666666666,32.161154666666668,-647.94000000000005,84.48,13.52,284.66000000000003,45.55,0,null,0.10199999999999999,-6884.3713400000006,0,null,0]
[null,267,"2047-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,17.622789080847003,5.6744706834562939E-2,false,1,5.6744706834562939E-2,27151.89,-845711.74,36445.14,-7428.17,-1188.51,399,63.84,201.00721666666666,32.161154666666668,-676.57,84.48,13.52,285.52,45.68,0,null,0.10199999999999999,-7428.1681163333333,0,null,0]
[null,268,"2047-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,17.816440035793402,5.6127935658918965E-2,false,1,5.6127935658918965E-2,27151.89,-882156.88,36845.620000000003,-7748.28,-1239.72,399,63.84,201.00721666666666,32.161154666666668,-705.73,84.48,13.52,286.02,45.76,0,null,0.10199999999999999,-7748.2779293333333,0,null,0]
[null,269,"2047-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,18.006363286574956,5.5535922722695051E-2,false,1,5.5535922722695051E-2,27151.89,-919002.5,36948.449999999997,-7811.52,-1249.8399999999999,399,63.84,201.00721666666666,32.161154666666668,-735.2,84.48,13.52,286.12,45.78,0,null,0.10199999999999999,-7811.5212499999998,0,null,0]
[null,270,"2047-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,18.204229210610031,5.4932290097576157E-2,false,1,5.4932290097576157E-2,27151.89,-955950.95,37656.520000000004,-8396.44,-1343.43,399,63.84,201.00721666666666,32.161154666666668,-764.76,84.48,13.52,287.04000000000002,45.93,0,null,0.10199999999999999,-8396.4358441666664,0,null,0]
[null,271,"2047-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,18.398286293995131,5.435288830821064E-2,false,1,5.435288830821064E-2,27151.89,-993607.47,37743.75,-8445.66,-1351.31,399,63.84,201.00721666666666,32.161154666666668,-794.89,84.48,13.52,287.11,45.94,0,null,0.10199999999999999,-8445.6634949999989,0,null,0]
[null,272,"2048-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,18.600458929317742,5.3762114354276289E-2,false,1,5.3762114354276289E-2,27151.89,-1031351.22,38485.06,-9058.7000000000007,-1449.39,399,63.84,201.00721666666666,32.161154666666668,-825.08,84.48,13.52,288.07,46.09,0,null,0.10199999999999999,-9058.7015489999994,0,null,0]
[null,273,"2048-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,18.804853172339037,5.3177761657344294E-2,false,1,5.3177761657344294E-2,27151.89,-1069836.28,38907.97,-9396.73,-1503.48,399,63.84,201.00721666666666,32.161154666666668,-855.87,84.48,13.52,288.60000000000002,46.18,0,null,0.10199999999999999,-9396.728659333332,0,null,0]
[null,274,"2048-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,18.999132378746861,5.2633982440094859E-2,false,1,5.2633982440094859E-2,27151.89,-1108744.25,38606.699999999997,-9110.18,-1457.63,399,63.84,201.00721666666666,32.161154666666668,-887,84.48,13.52,288.14999999999998,46.1,0,null,0.10199999999999999,-9110.1819208333327,0,null,0]
[null,275,"2048-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,19.207907511412781,5.2061891666535201E-2,false,1,5.2061891666535201E-2,27151.89,-1147350.95,39759.75,-10077.57,-1612.41,399,63.84,201.00721666666666,32.161154666666668,-917.88,84.48,13.52,289.67,46.35,0,null,0.10199999999999999,-10077.565844166664,0,null,0]
[null,276,"2048-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,19.412663805484438,5.1512765585394901E-2,true,1,5.1512765585394901E-2,27151.89,-1187110.7,39806.490000000005,-10090.44,-1614.47,399,63.84,201.00721666666666,32.161154666666668,-949.69,84.48,13.52,289.69,46.35,0,null,0.10199999999999999,-10090.440949999998,0,null,0]
[null,277,"2048-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,19.625983097154968,5.0952861573847097E-2,false,1,5.0952861573847097E-2,27151.89,-1226917.19,40634.07,-10776.42,-1724.23,399,63.84,201.00721666666666,32.161154666666668,-981.53,84.48,13.52,290.77,46.52,0,null,0.10199999999999999,-10776.422652166666,0,null,0]
[null,278,"2048-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,19.835196076970639,5.0415433057454634E-2,false,1,5.0415433057454634E-2,27151.89,-1267551.26,40663.990000000005,-10774.19,-1723.87,399,63.84,201.00721666666666,32.161154666666668,-1014.04,84.48,13.52,290.76,46.52,0,null,0.10199999999999999,-10774.185709999998,0,null,0]
[null,279,"2048-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,20.053158434928442,4.9867456203717388E-2,false,1,4.9867456203717388E-2,27151.89,-1308215.25,41527.43,-11490.49,-1838.48,399,63.84,201.00721666666666,32.161154666666668,-1046.57,84.48,13.52,291.89,46.7,0,null,0.10199999999999999,-11490.4906125,0,null,0]
[null,280,"2048-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,20.273515908583722,4.9325435435528191E-2,false,1,4.9325435435528191E-2,27151.89,-1349742.68,41983.759999999995,-11855.24,-1896.84,399,63.84,201.00721666666666,32.161154666666668,-1079.79,84.48,13.52,292.45999999999998,46.79,0,null,0.10199999999999999,-11855.239872666665,0,null,0]
[null,281,"2048-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,20.489631588169221,4.8805172298822745E-2,false,1,4.8805172298822745E-2,27151.89,-1391726.44,41987.689999999995,-11829.67,-1892.75,399,63.84,201.00721666666666,32.161154666666668,-1113.3800000000001,84.48,13.52,292.42,46.79,0,null,0.10199999999999999,-11829.674739999997,0,null,0]
[null,282,"2048-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,20.714785319814414,4.8274697736957244E-2,false,1,4.8274697736957244E-2,27151.89,-1433714.13,42906.5,-12592.79,-2014.85,399,63.84,201.00721666666666,32.161154666666668,-1146.97,84.48,13.52,293.62,46.98,0,null,0.10199999999999999,-12592.789108499999,0,null,0]
[null,283,"2048-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,20.935604931323635,4.7765517322301512E-2,false,1,4.7765517322301512E-2,27151.89,-1476620.63,42892.67,-12551.28,-2008.2,399,63.84,201.00721666666666,32.161154666666668,-1181.3,84.48,13.52,293.55,46.97,0,null,0.10199999999999999,-12551.275355,0,null,0]
[null,284,"2049-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,21.165659315378971,4.7246343007770135E-2,false,1,4.7246343007770135E-2,27151.89,-1519513.3,43849.31,-13346.39,-2135.42,399,63.84,201.00721666666666,32.161154666666668,-1215.6099999999999,84.48,13.52,294.8,47.17,0,null,0.10199999999999999,-13346.391818333334,0,null,0]
[null,285,"2049-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,21.398241690375897,4.6732811717411407E-2,false,1,4.6732811717411407E-2,27151.89,-1563362.61,44331.15,-13731.53,-2197.04,399,63.84,201.00721666666666,32.161154666666668,-1250.69,84.48,13.52,295.39999999999998,47.26,0,null,0.10199999999999999,-13731.534924500002,0,null,0]
[null,286,"2049-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,21.612281169257496,4.6269988446312429E-2,false,1,4.6269988446312429E-2,27151.89,-1607693.76,43233.120000000003,-12754.37,-2040.7,399,63.84,201.00721666666666,32.161154666666668,-1286.1600000000001,84.48,13.52,293.87,47.02,0,null,0.10199999999999999,-12754.370496,0,null,0]
[null,287,"2049-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,21.849771322932742,4.5767069376622518E-2,false,1,4.5767069376622518E-2,27151.89,-1650926.88,45293.369999999995,-14500.64,-2320.1,399,63.84,201.00721666666666,32.161154666666668,-1320.74,84.48,13.52,296.61,47.46,0,null,0.10199999999999999,-14500.641095999998,0,null,0]
[null,288,"2049-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,22.082689885235204,4.528433833002446E-2,true,1,4.528433833002446E-2,27151.89,-1696220.25,45233.600000000006,-14417.87,-2306.86,399,63.84,201.00721666666666,32.161154666666668,-1356.98,84.48,13.52,296.48,47.44,0,null,0.10199999999999999,-14417.872125,0,null,0]
[null,289,"2049-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,22.325349203487423,4.479213251651136E-2,false,1,4.479213251651136E-2,27151.89,-1741453.85,46288.140000000007,-15295.77,-2447.3200000000002,399,63.84,201.00721666666666,32.161154666666668,-1393.16,84.48,13.52,297.85000000000002,47.66,0,null,0.10199999999999999,-15295.769649166665,0,null,0]
[null,290,"2049-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,22.563337425996597,4.4319684677845528E-2,false,1,4.4319684677845528E-2,27151.89,-1787741.99,46209.22,-15195.81,-2431.33,399,63.84,201.00721666666666,32.161154666666668,-1430.19,84.48,13.52,297.7,47.63,0,null,0.10199999999999999,-15195.806915000001,0,null,0]
[null,291,"2049-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,22.811278419858397,4.3837963905146514E-2,false,1,4.3837963905146514E-2,27151.89,-1833951.21,47304.56,-16108.2,-2577.31,399,63.84,201.00721666666666,32.161154666666668,-1467.16,84.48,13.52,299.13,47.86,0,null,0.10199999999999999,-16108.204794499998,0,null,0]
[null,292,"2049-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,23.061943954654744,4.3361479065521853E-2,false,1,4.3361479065521853E-2,27151.89,-1881255.77,47824.38,-16523.7,-2643.79,399,63.84,201.00721666666666,32.161154666666668,-1505,84.48,13.52,299.77999999999997,47.96,0,null,0.10199999999999999,-16523.696513166666,0,null,0]
[null,293,"2049-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,23.307784277211361,4.2904121134230956E-2,false,1,4.2904121134230956E-2,27151.89,-1929080.15,47715.880000000005,-16397.18,-2623.55,399,63.84,201.00721666666666,32.161154666666668,-1543.26,84.48,13.52,299.58,47.93,0,null,0.10199999999999999,-16397.181274999999,0,null,0]
[null,294,"2049-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,23.563905749372207,4.2437786444916595E-2,false,1,4.2437786444916595E-2,27151.89,-1976796.03,48874.25,-17362.86,-2778.06,399,63.84,201.00721666666666,32.161154666666668,-1581.44,84.48,13.52,301.08999999999997,48.17,0,null,0.10199999999999999,-17362.858463499997,0,null,0]
[null,295,"2049-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,23.815096984660514,4.1990171219714441E-2,false,1,4.1990171219714441E-2,27151.89,-2025670.28,48745.539999999994,-17218.2,-2754.91,399,63.84,201.00721666666666,32.161154666666668,-1620.54,84.48,13.52,300.87,48.14,0,null,0.10199999999999999,-17218.197379999998,0,null,0]
[null,296,"2050-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,24.076793147059284,4.1533770460711834E-2,false,1,4.1533770460711834E-2,27151.89,-2074415.82,49946.96,-18220.29,-2915.25,399,63.84,201.00721666666666,32.161154666666668,-1659.53,84.48,13.52,302.44,48.39,0,null,0.10199999999999999,-18220.285618999998,0,null,0]
[null,297,"2050-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,24.3413650013546,4.108233042577316E-2,false,1,4.108233042577316E-2,27151.89,-2124362.7799999998,50495.810000000005,-18658.990000000002,-2985.44,399,63.84,201.00721666666666,32.161154666666668,-1699.49,84.48,13.52,303.13,48.5,0,null,0.10199999999999999,-18658.986417666663,0,null,0]
[null,298,"2050-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,24.584843561674816,4.0675467285010293E-2,false,1,4.0675467285010293E-2,27151.89,-2174858.59,48906.280000000006,-17253.88,-2760.62,399,63.84,201.00721666666666,32.161154666666668,-1739.89,84.48,13.52,300.92,48.15,0,null,0.10199999999999999,-17253.878147333329,0,null,0]
[null,299,"2050-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,24.854998212626203,4.0233356343272859E-2,false,1,4.0233356343272859E-2,27151.89,-2223764.87,51588.1,-19532.07,-3125.13,399,63.84,201.00721666666666,32.161154666666668,-1779.01,84.48,13.52,304.5,48.72,0,null,0.10199999999999999,-19532.068108166666,0,null,0]
[null,300,"2050-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,25.119952493572796,3.9808992483399822E-2,true,1,3.9808992483399822E-2,27151.89,-2275352.9700000002,51407.15,-19340.5,-3094.48,399,63.84,201.00721666666666,32.161154666666668,-1820.28,84.48,13.52,304.2,48.67,0,null,0.10199999999999999,-19340.500244999999,0,null,0]
[null,301,"2050-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,25.395987278207166,3.9376299454131528E-2,false,1,3.9376299454131528E-2,27151.89,-2326760.12,52719.880000000005,-20436.71,-3269.87,399,63.84,201.00721666666666,32.161154666666668,-1861.41,84.48,13.52,305.91000000000003,48.95,0,null,0.10199999999999999,-20436.709720666666,0,null,0]
[null,302,"2050-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,25.666708502592851,3.8960975455772991E-2,false,1,3.8960975455772991E-2,27151.89,-2379480,52517.14,-20225.580000000002,-3236.09,399,63.84,201.00721666666666,32.161154666666668,-1903.58,84.48,13.52,305.58,48.89,0,null,0.10199999999999999,-20225.579999999998,0,null,0]
[null,303,"2050-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,25.94875140675834,3.853749971721377E-2,false,1,3.853749971721377E-2,27151.89,-2431997.14,53876.299999999996,-21361.040000000001,-3417.77,399,63.84,201.00721666666666,32.161154666666668,-1945.6,84.48,13.52,307.36,49.18,0,null,0.10199999999999999,-21361.041546333334,0,null,0]
[null,304,"2050-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,26.233893586383402,3.8118626833153202E-2,false,1,3.8118626833153202E-2,27151.89,-2485873.44,54468.329999999994,-21834.26,-3493.48,399,63.84,201.00721666666666,32.161154666666668,-1988.7,84.48,13.52,308.11,49.3,0,null,0.10199999999999999,-21834.255047999999,0,null,0]
[null,305,"2050-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,26.513546892014247,3.7716568215970955E-2,false,1,3.7716568215970955E-2,27151.89,-2540341.77,54231.94,-21592.91,-3454.87,399,63.84,201.00721666666666,32.161154666666668,-2032.27,84.48,13.52,307.73,49.24,0,null,0.10199999999999999,-21592.905045,0,null,0]
[null,306,"2050-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,26.804895420961625,3.7306618223848495E-2,false,1,3.7306618223848495E-2,27151.89,-2594573.71,55662.799999999996,-22789.01,-3646.24,399,63.84,201.00721666666666,32.161154666666668,-2075.66,84.48,13.52,309.60000000000002,49.54,0,null,0.10199999999999999,-22789.005752833331,0,null,0]
[null,307,"2050-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,27.090635606149071,3.6913124318612094E-2,false,1,3.6913124318612094E-2,27151.89,-2650236.5099999998,55403.409999999996,-22527.01,-3604.32,399,63.84,201.00721666666666,32.161154666666668,-2120.19,84.48,13.52,309.19,49.47,0,null,0.10199999999999999,-22527.010334999995,0,null,0]
[null,308,"2051-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,27.388325570613173,3.6511907141668021E-2,false,1,3.6511907141668021E-2,27151.89,-2705639.92,56883.270000000004,-23764.54,-3802.33,399,63.84,201.00721666666666,32.161154666666668,-2164.5100000000002,84.48,13.52,311.13,49.78,0,null,0.10199999999999999,-23764.537297333332,0,null,0]
[null,309,"2051-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,27.689286750866781,3.6115050885833895E-2,false,1,3.6115050885833895E-2,27151.89,-2762523.19,57508.34,-24264.16,-3882.27,399,63.84,201.00721666666666,32.161154666666668,-2210.02,84.48,13.52,311.92,49.91,0,null,0.10199999999999999,-24264.162018833329,0,null,0]
[null,310,"2051-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,27.966253456473449,3.5757381715659391E-2,false,1,3.5757381715659391E-2,27151.89,-2820031.53,55359.729999999996,-22372.25,-3579.56,399,63.84,201.00721666666666,32.161154666666668,-2256.0300000000002,84.48,13.52,308.95,49.43,0,null,0.10199999999999999,-22372.250137999996,0,null,0]
[null,311,"2051-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,28.273565293622148,3.5368726568968521E-2,false,1,3.5368726568968521E-2,27151.89,-2875391.26,58748.6,-25255.52,-4040.88,399,63.84,201.00721666666666,32.161154666666668,-2300.31,84.48,13.52,313.47000000000003,50.16,0,null,0.10199999999999999,-25255.519900333329,0,null,0]
[null,312,"2051-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,28.574961499652158,3.4995672698007761E-2,true,1,3.4995672698007761E-2,27151.89,-2934139.86,58429.82,-24940.19,-3990.43,399,63.84,201.00721666666666,32.161154666666668,-2347.31,84.48,13.52,312.98,50.08,0,null,0.10199999999999999,-24940.18881,0,null,0]
[null,313,"2051-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,28.888962226584667,3.4615296740558021E-2,false,1,3.4615296740558021E-2,27151.89,-2992569.68,60036.25,-26284.74,-4205.5600000000004,399,63.84,201.00721666666666,32.161154666666668,-2394.06,84.48,13.52,315.08,50.41,0,null,0.10199999999999999,-26284.737022666664,0,null,0]
[null,314,"2051-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,29.196918563920057,3.4250189718162412E-2,false,1,3.4250189718162412E-2,27151.89,-3052605.93,59692.66,-25947.15,-4151.54,399,63.84,201.00721666666666,32.161154666666668,-2442.08,84.48,13.52,314.55,50.33,0,null,0.10199999999999999,-25947.150405,0,null,0]
[null,315,"2051-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,29.517753769712783,3.3877916585443833E-2,false,1,3.3877916585443833E-2,27151.89,-3112298.59,61351.909999999996,-27336.36,-4373.82,399,63.84,201.00721666666666,32.161154666666668,-2489.84,84.48,13.52,316.73,50.68,0,null,0.10199999999999999,-27336.35594883333,0,null,0]
[null,316,"2051-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,29.842114526636898,3.3509689774409442E-2,false,1,3.3509689774409442E-2,27151.89,-3173650.5,62026.079999999994,-27875.23,-4460.04,399,63.84,201.00721666666666,32.161154666666668,-2538.92,84.48,13.52,317.58,50.81,0,null,0.10199999999999999,-27875.230224999999,0,null,0]
[null,317,"2051-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,30.160231467490846,3.3156244211118915E-2,false,1,3.3156244211118915E-2,27151.89,-3235676.58,61644.2,-27503.25,-4400.5200000000004,399,63.84,201.00721666666666,32.161154666666668,-2588.54,84.48,13.52,316.99,50.72,0,null,0.10199999999999999,-27503.250929999998,0,null,0]
[null,318,"2051-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,30.491652197676608,3.2795861421907394E-2,false,1,3.2795861421907394E-2,27151.89,-3297320.78,63385.06,-28961.47,-4633.84,399,63.84,201.00721666666666,32.161154666666668,-2637.86,84.48,13.52,319.27999999999997,51.08,0,null,0.10199999999999999,-28961.467517666664,0,null,0]
[null,319,"2051-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,30.816693210103836,3.2449945008120831E-2,false,1,3.2449945008120831E-2,27151.89,-3360705.84,62977.009999999995,-28566,-4570.5600000000004,399,63.84,201.00721666666666,32.161154666666668,-2688.56,84.48,13.52,318.66000000000003,50.99,0,null,0.10199999999999999,-28565.999639999995,0,null,0]
[null,320,{"$f":"IF(B341=0,FECHA_1ER_PAGO,EDATE(C340,1))","v":"2052-01-04"},{"$f":"IF(B341=0,FECHA_1ER_PAGO-FECHA_APERTURA, C341-C340)","v":31},{"$f":"IF(B341=0,TASA,IF(B341=MESES_INC_TASA,E340+INCREMENTO_TASA,E340))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B341<MESES_GRACIA, 0, 1 + D341 * F341 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B341 = 0, 0,            IF(H340=0, G341, H340 * G341 ))","v":31.155327579558591},3.2097239146222707E-2,{"$f":"MOD(B341, MESES_INC)=0","v":false},1,3.2097239146222707E-2,{"$f":"ROUND(CUOTA_INIT*K341,2)","v":27151.89},{"$f":"IF(B341=0,TOTAL_FINANCIADO, ROUND(N340-O340,2))","v":-3423682.85},{"$f":"IF(B341=0, 0,\n   IF((B341+1) = PLAZO, N341,\n   IF(B341<MESES_GRACIA, 0, M341-P341-V341-Q341)))","v":64773.609999999993},{"$f":" IF(B341<MESES_GRACIA, 0, ROUND(N341 * D341 *E341 /360,2))","v":-30071.35},-4811.42,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R341*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T341*IVA","v":32.161154666666668},{"$f":"ROUND(N341 * FACTOR_SEG_DEUD,2)","v":-2738.95},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W341*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O341:X341)-Q341) * FACTOR_SEG_DESEMPLEO,2)","v":321.02},{"$f":"ROUND(Y341*IVA,2)","v":51.36},{"$f":"IF(B341>=PLAZO,0,ROUND(SUM(O341:Z341),2))","v":0},null,{"$f":"IF(AB341=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N341 * D341 * AC341 /360","v":-30071.347699166668},{"$f":"IF(B341>=PLAZO, 0, O341+R341+S341+T341+U341+V341+W341+X341+Y341+Z341+AD341)","v":0},null,0]
[null,321,"2052-02-04",31,0.10199999999999999,{"$f":"E342*(1+$G$13)","v":0.11831999999999998},1.0109886666666665,31.497683089221162,3.1748366924874247E-2,false,{"$f":"IF(B342=0, 1, IF(J342,K341*(1+INCREMENTO),K341))","v":1},3.1748366924874247E-2,27151.89,-3488456.46,65485.38,-30640.28,{"$f":"ROUND(P342*$G$13,2)","v":-4902.4399999999996},399,63.84,201.00721666666666,32.161154666666668,-2790.77,84.48,13.52,321.91000000000003,51.51,0,null,0.10199999999999999,-30640.275906999999,0,null,{"$f":"IF(N342> 0,O342+P342+V342+R342+T342+W342+Y342, 0)","v":0}]
[null,322,"2052-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,31.8230961524436,3.1423718019442715E-2,false,1,{"$f":" I343*K343","v":3.1423718019442715E-2},27151.89,-3553941.84,63868.85,-29201.56,-4672.25,399,63.84,201.00721666666666,32.161154666666668,-2843.15,84.48,13.52,319.66000000000003,51.15,0,null,0.10199999999999999,-29201.555451999997,0,null,0]
[null,323,"2052-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,32.172789548364079,{"$f":"IF(H344=0, 0, 1/H344)","v":3.1082166453012712E-2},false,1,3.1082166453012712E-2,27151.89,-3617810.69,66906.81,-31776.44,-5084.2299999999996,399,63.84,201.00721666666666,32.161154666666668,-2894.25,84.48,13.52,323.7,51.79,0,null,0.10199999999999999,-31776.437227166665,0,null,0]
[null,324,"2052-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,32.515751484949639,3.0754325344836752E-2,true,1,3.0754325344836752E-2,27151.89,-3684717.5,66430.98,-31320.1,-5011.22,399,63.84,201.00721666666666,32.161154666666668,-2947.77,84.48,13.52,322.98,51.68,0,null,0.10199999999999999,-31320.098749999997,0,null,0]
[null,325,"2052-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,32.873056239433922,3.0420049560235841E-2,false,1,3.0420049560235841E-2,27151.89,-3751148.48,68372.009999999995,-32947.589999999997,-5271.61,399,63.84,201.00721666666666,32.161154666666668,-3000.92,84.48,13.52,325.52999999999997,52.08,0,null,0.10199999999999999,-32947.587482666662,0,null,0]
[null,326,"2052-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,33.223483018946283,3.0099192171685676E-2,false,1,3.0099192171685676E-2,27151.89,-3819520.49,67867.98,-32465.919999999998,-5194.55,399,63.84,201.00721666666666,32.161154666666668,-3055.62,84.48,13.52,324.77999999999997,51.96,0,null,0.10199999999999999,-32465.924165,0,null,0]
[null,327,"2052-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,33.588564799347139,2.9772037179136544E-2,false,1,2.9772037179136544E-2,27151.89,-3887388.47,69869.11,-34144.230000000003,-5463.08,399,63.84,201.00721666666666,32.161154666666668,-3109.91,84.48,13.52,327.41000000000003,52.39,0,null,0.10199999999999999,-34144.228728166665,0,null,0]
[null,328,"2052-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,33.957658341738892,2.9448438108903841E-2,false,1,2.9448438108903841E-2,27151.89,-3957257.58,70636.88,-34757.910000000003,-5561.27,399,63.84,201.00721666666666,32.161154666666668,-3165.81,84.48,13.52,328.37,52.54,0,null,0.10199999999999999,-34757.912410999998,0,null,0]
[null,329,"2052-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,34.319646979661826,2.9137828853327375E-2,false,1,2.9137828853327375E-2,27151.89,-4027894.46,70089.25,-34237.1,-5477.94,399,63.84,201.00721666666666,32.161154666666668,-3222.32,84.48,13.52,327.55,52.41,0,null,0.10199999999999999,-34237.102910000001,0,null,0]
[null,330,"2052-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,34.696774140438997,2.8821123138202714E-2,false,1,2.8821123138202714E-2,27151.89,-4097983.71,72183.27,-35993.96,-5759.03,399,63.84,201.00721666666666,32.161154666666668,-3278.39,84.48,13.52,330.31,52.85,0,null,0.10199999999999999,-35993.9569195,0,null,0]
[null,331,"2052-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,35.066641752776071,2.8517130526787168E-2,false,1,2.8517130526787168E-2,27151.89,-4170166.98,71605.87,-35446.42,-5671.43,399,63.84,201.00721666666666,32.161154666666668,-3336.13,84.48,13.52,329.45,52.71,0,null,0.10199999999999999,-35446.419329999997,0,null,0]
[null,332,"2053-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,35.451977390116738,2.8207171323503633E-2,false,1,2.8207171323503633E-2,27151.89,-4241772.8499999996,73763.310000000012,-37256.9,-5961.1,399,63.84,201.00721666666666,32.161154666666668,-3393.42,84.48,13.52,332.29,53.17,0,null,0.10199999999999999,-37256.904865833334,0,null,0]
[null,333,"2053-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,35.841547352330927,2.790058113757652E-2,false,1,2.790058113757652E-2,27151.89,-4315536.16,74573.88,-37904.79,-6064.77,399,63.84,201.00721666666666,32.161154666666668,-3452.43,84.48,13.52,333.3,53.33,0,null,0.10199999999999999,-37904.792605333336,0,null,0]
[null,334,"2053-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,36.20005840331384,2.7624264824624083E-2,false,1,2.7624264824624083E-2,27151.89,-4390110.04,71064.7,-34828.21,-5572.51,399,63.84,201.00721666666666,32.161154666666668,-3512.09,84.48,13.52,328.48,52.56,0,null,0.10199999999999999,-34828.206317333337,0,null,0]
[null,335,"2053-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,36.597848778421714,2.7324010382533886E-2,false,1,2.7324010382533886E-2,27151.89,-4461174.74,76174.25,-39183.980000000003,-6269.44,399,63.84,201.00721666666666,32.161154666666668,-3568.94,84.48,13.52,335.31,53.65,0,null,0.10199999999999999,-39183.984799666665,0,null,0]
[null,336,"2053-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,36.987981846399684,2.7035808662194891E-2,true,1,2.7035808662194891E-2,27151.89,-4537348.99,75520.040000000008,-38567.47,-6170.8,399,63.84,201.00721666666666,32.161154666666668,-3629.88,84.48,13.52,334.34,53.49,0,null,0.10199999999999999,-38567.466415000003,0,null,0]
[null,337,"2053-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,37.394430449582487,2.6741950284501929E-2,false,1,2.6741950284501929E-2,27151.89,-4612869.03,77841.180000000008,-40516.370000000003,-6482.62,399,63.84,201.00721666666666,32.161154666666668,-3690.3,84.48,13.52,337.4,53.98,0,null,0.10199999999999999,-40516.366313499995,0,null,0]
[null,338,"2053-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,37.79305507817503,2.6459887879704286E-2,false,1,2.6459887879704286E-2,27151.89,-4690710.21,77154.87,-39871.040000000001,-6379.37,399,63.84,201.00721666666666,32.161154666666668,-3752.57,84.48,13.52,336.39,53.82,0,null,0.10199999999999999,-39871.036784999997,0,null,0]
[null,339,"2053-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,38.208350362744063,2.6172289316501691E-2,false,1,2.6172289316501691E-2,27151.89,-4767865.08,79544.37,-41877.75,-6700.44,399,63.84,201.00721666666666,32.161154666666668,-3814.29,84.48,13.52,339.53,54.32,0,null,0.10199999999999999,-41877.748285999995,0,null,0]
[null,340,"2053-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,38.628209188763464,2.5887816727752665E-2,false,1,2.5887816727752665E-2,27151.89,-4847409.45,80418.459999999992,-42576.41,-6812.23,399,63.84,201.00721666666666,32.161154666666668,-3877.93,84.48,13.52,340.63,54.5,0,null,0.10199999999999999,-42576.413002499998,0,null,0]
[null,341,"2053-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,39.039985898715678,2.5614763350437008E-2,false,1,2.5614763350437008E-2,27151.89,-4927827.91,79682.539999999994,-41886.54,-6701.85,399,63.84,201.00721666666666,32.161154666666668,-3942.26,84.48,13.52,339.55,54.33,0,null,0.10199999999999999,-41886.537235000003,0,null,0]
[null,342,"2053-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,39.468983290428028,2.533635063871835E-2,false,1,2.533635063871835E-2,27151.89,-5007510.45,82177.749999999985,-43982.63,-7037.22,399,63.84,201.00721666666666,32.161154666666668,-4006.01,84.48,13.52,342.83,54.85,0,null,0.10199999999999999,-43982.633452500006,0,null,0]
[null,343,"2053-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,39.889722652303988,2.506911388470737E-2,false,1,2.506911388470737E-2,27151.89,-5089688.2,81407.969999999987,-43262.35,-6921.98,399,63.84,201.00721666666666,32.161154666666668,-4071.75,84.48,13.52,341.71,54.67,0,null,0.10199999999999999,-43262.349699999999,0,null,0]
[null,344,"2054-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,40.328057517955934,2.4796631961625064E-2,false,1,2.4796631961625064E-2,27151.89,-5171096.17,83975.340000000011,-45419.46,-7267.11,399,63.84,201.00721666666666,32.161154666666668,-4136.88,84.48,13.52,345.09,55.21,0,null,0.10199999999999999,-45419.461359833331,0,null,0]
[null,345,"2054-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,40.771209099334904,2.4527111706783129E-2,false,1,2.4527111706783129E-2,27151.89,-5255071.51,84898.12,-46157.04,-7385.13,399,63.84,201.00721666666666,32.161154666666668,-4204.0600000000004,84.48,13.52,346.24,55.4,0,null,0.10199999999999999,-46157.044762833328,0,null,0]
[null,346,"2054-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,41.179029913552512,2.4284204899904356E-2,false,1,2.4284204899904356E-2,27151.89,-5339969.63,80565.829999999987,-42363.76,-6778.2,399,63.84,201.00721666666666,32.161154666666668,-4271.9799999999996,84.48,13.52,340.3,54.45,0,null,0.10199999999999999,-42363.759064666658,0,null,0]
[null,347,"2054-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,41.631532546929229,2.4020254331803614E-2,false,1,2.4020254331803614E-2,27151.89,-5420535.46,86716.35,-47610.37,-7617.66,399,63.84,201.00721666666666,32.161154666666668,-4336.43,84.48,13.52,348.52,55.76,0,null,0.10199999999999999,-47610.369790333323,0,null,0]
[null,348,"2054-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,42.075324683879487,2.3766899186475787E-2,true,1,2.3766899186475787E-2,27151.89,-5507251.8099999996,85859.19,-46811.64,-7489.86,399,63.84,201.00721666666666,32.161154666666668,-4405.8,84.48,13.52,347.27,55.56,0,null,0.10199999999999999,-46811.640384999992,0,null,0]
[null,349,"2054-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,42.537676401722408,2.3508571332295638E-2,false,1,2.3508571332295638E-2,27151.89,-5593111,88612.73000000001,-49126.16,-7860.19,399,63.84,201.00721666666666,32.161154666666668,-4474.49,84.48,13.52,350.9,56.14,0,null,0.10199999999999999,-49126.158283333323,0,null,0]
[null,350,"2054-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,42.991128032164767,2.326061319563022E-2,false,1,2.326061319563022E-2,27151.89,-5681723.7300000004,87719.060000000012,-48294.65,-7727.14,399,63.84,201.00721666666666,32.161154666666668,-4545.38,84.48,13.52,349.6,55.94,0,null,0.10199999999999999,-48294.651705000004,0,null,0]
[null,351,"2054-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,43.463543207734212,2.3007788279489669E-2,false,1,2.3007788279489669E-2,27151.89,-5769442.79,90550.37000000001,-50674.94,-8107.99,399,63.84,201.00721666666666,32.161154666666668,-4615.55,84.48,13.52,353.33,56.53,0,null,0.10199999999999999,-50674.939172166669,0,null,0]
[null,352,"2054-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,43.941149596196261,2.2757711375092571E-2,false,1,2.2757711375092571E-2,27151.89,-5859993.1600000001,91545.390000000014,-51470.27,-8235.24,399,63.84,201.00721666666666,32.161154666666668,-4687.99,84.48,13.52,354.58,56.73,0,null,0.10199999999999999,-51470.273255333334,0,null,0]
[null,353,"2054-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,44.40956225089171,2.2517672981113897E-2,false,1,2.2517672981113897E-2,27151.89,-5951538.5499999998,90595.29,-50588.08,-8094.09,399,63.84,201.00721666666666,32.161154666666668,-4761.2299999999996,84.48,13.52,353.19,56.51,0,null,0.10199999999999999,-50588.077675,0,null,0]
[null,354,"2054-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,44.897564127279338,2.2272923251807537E-2,false,1,2.2272923251807537E-2,27151.89,-6042133.8399999999,93546.890000000014,-53070.080000000002,-8491.2099999999991,399,63.84,201.00721666666666,32.161154666666668,-4833.71,84.48,13.52,357.08,57.13,0,null,0.10199999999999999,-53070.075561333324,0,null,0]
[null,355,"2054-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,45.376172160876131,2.2037998191090515E-2,false,1,2.2037998191090515E-2,27151.89,-6135680.7300000004,92558.249999999985,-52153.29,-8344.5300000000007,399,63.84,201.00721666666666,32.161154666666668,-4908.54,84.48,13.52,355.65,56.9,0,null,0.10199999999999999,-52153.286204999997,0,null,0]
[null,356,"2055-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,45.874795791361272,2.1798462156605632E-2,false,1,2.1798462156605632E-2,27151.89,-6228238.9800000004,95591.93,-54704.7,-8752.75,399,63.84,201.00721666666666,32.161154666666668,-4982.59,84.48,13.52,359.65,57.54,0,null,0.10199999999999999,-54704.699041000007,0,null,0]
[null,357,"2055-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,46.378898630713941,2.1561529693975106E-2,false,1,2.1561529693975106E-2,27151.89,-6323830.9100000001,96642.349999999991,-55544.31,-8887.09,399,63.84,201.00721666666666,32.161154666666668,-5059.0600000000004,84.48,13.52,360.96,57.75,0,null,0.10199999999999999,-55544.314826166657,0,null,0]
[null,358,"2055-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,46.842811294084093,2.1347992837618027E-2,false,1,2.1347992837618027E-2,27151.89,-6420473.2599999998,91373.74,-50935.75,-8149.72,399,63.84,201.00721666666666,32.161154666666668,-5136.38,84.48,13.52,353.74,56.6,0,null,0.10199999999999999,-50935.754529333331,0,null,0]
[null,359,"2055-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,47.357551333124349,2.1115956628875523E-2,false,1,2.1115956628875523E-2,27151.89,-6511847,98708.41,-57195.72,-9151.32,399,63.84,201.00721666666666,32.161154666666668,-5209.4799999999996,84.48,13.52,363.55,58.17,0,null,0.10199999999999999,-57195.722816666661,0,null,0]
[null,360,"2055-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,47.862382830335449,2.089323474647807E-2,true,1,2.089323474647807E-2,27151.89,-6610555.4100000001,97620.41,-56189.72,-8990.36,399,63.84,201.00721666666666,32.161154666666668,-5288.44,84.48,13.52,361.98,57.92,0,null,0.10199999999999999,-56189.720985,0,null,0]
[null,361,"2055-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,48.388326601130387,2.0666141407267413E-2,false,1,2.0666141407267413E-2,27151.89,-6708175.8200000003,100865.79,-58920.14,-9427.2199999999993,399,63.84,201.00721666666666,32.161154666666668,-5366.54,84.48,13.52,366.26,58.6,0,null,0.10199999999999999,-58920.144285666662,0,null,0]
[null,362,"2055-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,48.904146162698432,2.0448163979248625E-2,false,1,2.0448163979248625E-2,27151.89,-6809041.6100000003,99736.26999999999,-57876.85,-9260.2999999999993,399,63.84,201.00721666666666,32.161154666666668,-5447.23,84.48,13.52,364.62,58.34,0,null,0.10199999999999999,-57876.853685000002,0,null,0]
[null,363,"2055-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,49.441537523498262,2.0225908215834233E-2,false,1,2.0225908215834233E-2,27151.89,-6908777.8799999999,103070.15,-60682.1,-9709.14,399,63.84,201.00721666666666,32.161154666666668,-5527.02,84.48,13.52,369.02,59.04,0,null,0.10199999999999999,-60682.099046000003,0,null,0]
[null,364,"2055-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,49.98483409883147,2.0006068201062162E-2,false,1,2.0006068201062162E-2,27151.89,-7011848.0300000003,104202.75,-61587.4,-9853.98,399,63.84,201.00721666666666,32.161154666666668,-5609.48,84.48,13.52,370.44,59.27,0,null,0.10199999999999999,-61587.398530166669,0,null,0]
[null,365,"2055-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,50.517672430325007,1.9795052936756343E-2,false,1,1.9795052936756343E-2,27151.89,-7116050.7800000003,103008.99,-60486.43,-9677.83,399,63.84,201.00721666666666,32.161154666666668,-5692.84,84.48,13.52,368.71,58.99,0,null,0.10199999999999999,-60486.431629999999,0,null,0]
[null,366,"2055-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,51.072794293437696,1.9579895986393859E-2,false,1,1.9579895986393859E-2,27151.89,-7219059.7699999996,106479.74,-63407.41,-10145.19,399,63.84,201.00721666666666,32.161154666666668,-5775.25,84.48,13.52,373.29,59.73,0,null,0.10199999999999999,-63407.408313166663,0,null,0]
[null,367,"2055-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,51.617230280605739,1.9373375800362004E-2,false,1,1.9373375800362004E-2,27151.89,-7325539.5099999998,105242.14,-62267.09,-9962.73,399,63.84,201.00721666666666,32.161154666666668,-5860.43,84.48,13.52,371.5,59.44,0,null,0.10199999999999999,-62267.085834999991,0,null,0]
[null,368,"2056-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,52.18443481841588,1.9162802155080545E-2,false,1,1.9162802155080545E-2,27151.89,-7430781.6500000004,108806.27,-65267.03,-10442.719999999999,399,63.84,201.00721666666666,32.161154666666668,-5944.63,84.48,13.52,376.21,60.19,0,null,0.10199999999999999,-65267.032159166672,0,null,0]
[null,369,"2056-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,52.757872177823842,1.8954517282831932E-2,false,1,1.8954517282831932E-2,27151.89,-7539587.9199999999,110001.90000000001,-66222.710000000006,-10595.63,399,63.84,201.00721666666666,32.161154666666668,-6031.67,84.48,13.52,377.71,60.43,0,null,0.10199999999999999,-66222.713897333335,0,null,0]
[null,370,"2056-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,53.302931341250329,1.8760694296490129E-2,false,1,1.8760694296490129E-2,27151.89,-7649589.8200000003,106182.34999999999,-62854.13,-10056.66,399,63.84,201.00721666666666,32.161154666666668,-6119.67,84.48,13.52,372.43,59.59,0,null,0.10199999999999999,-62854.129687666667,0,null,0]
[null,371,"2056-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,53.888659486115543,1.8556780026373652E-2,false,1,1.8556780026373652E-2,27151.89,-7755772.1699999999,112377.48,-68121.53,-10899.44,399,63.84,201.00721666666666,32.161154666666668,-6204.62,84.48,13.52,380.68,60.91,0,null,0.10199999999999999,-68121.5322265,0,null,0]
[null,372,"2056-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,54.463112596237529,1.836105122036457E-2,true,1,1.836105122036457E-2,27151.89,-7868149.6500000004,111026.36000000002,-66879.27,-10700.68,399,63.84,201.00721666666666,32.161154666666668,-6294.52,84.48,13.52,378.74,60.6,0,null,0.10199999999999999,-66879.272024999998,0,null,0]
[null,373,"2056-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,55.061589586186713,1.816148076209681E-2,false,1,1.816148076209681E-2,27151.89,-7979176.0099999998,114832.38999999998,-70083.759999999995,-11213.4,399,63.84,201.00721666666666,32.161154666666668,-6383.34,84.48,13.52,383.76,61.4,0,null,0.10199999999999999,-70083.762621166665,0,null,0]
[null,374,"2056-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,55.648546131175458,1.79699213999731E-2,false,1,1.79699213999731E-2,27151.89,-8094008.4000000004,113434.02000000002,-68799.070000000007,-11007.85,399,63.84,201.00721666666666,32.161154666666668,-6475.21,84.48,13.52,381.75,61.08,0,null,0.10199999999999999,-68799.071400000001,0,null,0]
[null,375,"2056-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,56.260049455095562,1.777460222103357E-2,false,1,1.777460222103357E-2,27151.89,-8207442.4199999999,117340.73,-72088.7,-11534.19,399,63.84,201.00721666666666,32.161154666666668,-6565.95,84.48,13.52,386.9,61.9,0,null,0.10199999999999999,-72088.702588999993,0,null,0]
[null,376,"2056-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,56.878272385207779,1.758140601084902E-2,false,1,1.758140601084902E-2,27151.89,-8324783.1500000004,118630.17000000001,-73119.350000000006,-11699.1,399,63.84,201.00721666666666,32.161154666666668,-6659.83,84.48,13.52,388.52,62.16,0,null,0.10199999999999999,-73119.345334166661,0,null,0]
[null,377,"2056-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,57.484594768834086,1.7395965023696423E-2,false,1,1.7395965023696423E-2,27151.89,-8443413.3200000003,117158.66999999998,-71769.009999999995,-11483.04,399,63.84,201.00721666666666,32.161154666666668,-6754.73,84.48,13.52,386.4,61.82,0,null,0.10199999999999999,-71769.013219999993,0,null,0]
[null,378,"2056-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,58.116273819217206,1.7206884307667567E-2,false,1,1.7206884307667567E-2,27151.89,-8560571.9900000002,121221.17000000001,-75190.36,-12030.46,399,63.84,201.00721666666666,32.161154666666668,-6848.46,84.48,13.52,391.77,62.68,0,null,0.10199999999999999,-75190.357312166656,0,null,0]
[null,379,"2056-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,58.735793298130055,1.7025393611766141E-2,false,1,1.7025393611766141E-2,27151.89,-8681793.1600000001,119699.8,-73795.240000000005,-11807.24,399,63.84,201.00721666666666,32.161154666666668,-6945.43,84.48,13.52,389.58,62.33,0,null,0.10199999999999999,-73795.241860000009,0,null,0]
[null,380,"2057-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,59.381221352085433,1.6840340721029655E-2,false,1,1.6840340721029655E-2,27151.89,-8801492.9600000009,123868.56,-77306.45,-12369.03,399,63.84,201.00721666666666,32.161154666666668,-7041.19,84.48,13.52,395.09,63.21,0,null,0.10199999999999999,-77306.446498666672,0,null,0]
[null,381,"2057-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,60.033741799783044,1.6657299212417473E-2,false,1,1.6657299212417473E-2,27151.89,-8925361.5199999996,125229.71999999999,-78394.429999999993,-12543.11,399,63.84,201.00721666666666,32.161154666666668,-7140.29,84.48,13.52,396.79,63.49,0,null,0.10199999999999999,-78394.425350666672,0,null,0]
[null,382,"2057-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,60.634239307759003,1.6492331913728418E-2,false,1,1.6492331913728418E-2,27151.89,-9050591.2400000002,117681.94,-71801.36,-11488.22,399,63.84,201.00721666666666,32.161154666666668,-7240.47,84.48,13.52,386.45,61.83,0,null,0.10199999999999999,-71801.357170666655,0,null,0]
[null,383,"2057-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,61.300528752098856,1.6313072992306957E-2,false,1,1.6313072992306957E-2,27151.89,-9168273.1799999997,127898.98999999999,-80528,-12884.48,399,63.84,201.00721666666666,32.161154666666668,-7334.62,84.48,13.52,400.14,64.02,0,null,0.10199999999999999,-80527.999430999989,0,null,0]
[null,384,{"$f":"IF(B405=0,FECHA_1ER_PAGO,EDATE(C404,1))","v":"2057-05-04"},{"$f":"IF(B405=0,FECHA_1ER_PAGO-FECHA_APERTURA, C405-C404)","v":30},{"$f":"IF(B405=0,TASA,IF(B405=MESES_INC_TASA,E404+INCREMENTO_TASA,E404))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B405<MESES_GRACIA, 0, 1 + D405 * F405 / 360 + FACTOR_SEG_DEUD)","v":1.0106599999999999},{"$f":"IF(B405 = 0, 0,            IF(H404=0, G405, H404 * G405 ))","v":61.953992388596227},1.6141009827545325E-2,{"$f":"MOD(B405, MESES_INC)=0","v":true},1,1.6141009827545325E-2,{"$f":"ROUND(CUOTA_INIT*K405,2)","v":27151.89},{"$f":"IF(B405=0,TOTAL_FINANCIADO, ROUND(N404-O404,2))","v":-9296172.1699999999},{"$f":"IF(B405=0, 0,\n   IF((B405+1) = PLAZO, N405,\n   IF(B405<MESES_GRACIA, 0, M405-P405-V405-Q405)))","v":126249.08000000002},{"$f":" IF(B405<MESES_GRACIA, 0, ROUND(N405 * D405 *E405 /360,2))","v":-79017.460000000006},-12642.79,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R405*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T405*IVA","v":32.161154666666668},{"$f":"ROUND(N405 * FACTOR_SEG_DEUD,2)","v":-7436.94},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W405*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O405:X405)-Q405) * FACTOR_SEG_DESEMPLEO,2)","v":397.77},{"$f":"ROUND(Y405*IVA,2)","v":63.64},{"$f":"IF(B405>=PLAZO,0,ROUND(SUM(O405:Z405),2))","v":0},null,{"$f":"IF(AB405=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N405 * D405 * AC405 /360","v":-79017.463445000001},{"$f":"IF(B405>=PLAZO, 0, O405+R405+S405+T405+U405+V405+W405+X405+Y405+Z405+AD405)","v":0},null,0]
[null,385,"2057-06-04",31,0.10199999999999999,{"$f":"E406*(1+$G$13)","v":0.11831999999999998},1.0109886666666665,62.634784159623706,1.5965569506099304E-2,false,{"$f":"IF(B406=0, 1, IF(J406,K405*(1+INCREMENTO),K405))","v":1},1.5965569506099304E-2,27151.89,-9422421.25,130691.74,-82760.27,{"$f":"ROUND(P406*$G$13,2)","v":-13241.64},399,63.84,201.00721666666666,32.161154666666668,-7537.94,84.48,13.52,403.64,64.58,0,null,0.10199999999999999,-82760.266645833326,0,null,{"$f":"IF(N406> 0,O406+P406+V406+R406+T406+W406+Y406, 0)","v":0}]
[null,386,"2057-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,63.302470958765291,1.5797171656243746E-2,false,1,{"$f":" I407*K407","v":1.5797171656243746E-2},27151.89,-9553112.9900000002,128988.07,-81201.460000000006,-12992.23,399,63.84,201.00721666666666,32.161154666666668,-7642.49,84.48,13.52,401.19,64.19,0,null,0.10199999999999999,-81201.460414999994,0,null,0]
[null,387,"2057-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,63.998080711307502,{"$f":"IF(H408=0, 0, 1/H408)","v":1.5625468590393446E-2},false,1,1.5625468590393446E-2,27151.89,-9682101.0600000005,133545.26999999999,-85041.12,-13606.58,399,63.84,201.00721666666666,32.161154666666668,-7745.68,84.48,13.52,407.21,65.150000000000006,0,null,0.10199999999999999,-85041.120976999999,0,null,0]
[null,388,"2057-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,64.70133428755048,1.5455631804372467E-2,false,1,1.5455631804372467E-2,27151.89,-9815646.3300000001,135012.75,-86214.09,-13794.25,399,63.84,201.00721666666666,32.161154666666668,-7852.52,84.48,13.52,409.05,65.45,0,null,0.10199999999999999,-86214.093598499996,0,null,0]
[null,389,"2057-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,65.391050511055766,1.5292612554541059E-2,false,1,1.5292612554541059E-2,27151.89,-9950659.0800000001,133225.92000000001,-84580.6,-13532.9,399,63.84,201.00721666666666,32.161154666666668,-7960.53,84.48,13.52,406.49,65.040000000000006,0,null,0.10199999999999999,-84580.602179999987,0,null,0]
[null,390,"2057-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,66.109610968104917,1.5126393656777946E-2,false,1,1.5126393656777946E-2,27151.89,-10083885,137960.34,-88570.12,-14171.22,399,63.84,201.00721666666666,32.161154666666668,-8067.11,84.48,13.52,412.75,66.040000000000006,0,null,0.10199999999999999,-88570.12324999999,0,null,0]
[null,391,"2057-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,66.814339421024911,1.4966847067043267E-2,false,1,1.4966847067043267E-2,27151.89,-10221845.34,136116.76999999999,-86885.69,-13901.71,399,63.84,201.00721666666666,32.161154666666668,-8177.48,84.48,13.52,410.11,65.62,0,null,0.10199999999999999,-86885.685389999999,0,null,0]
[null,392,"2058-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,67.548539925476078,1.4804168988748902E-2,false,1,1.4804168988748902E-2,27151.89,-10357962.109999999,140972.07999999999,-90977.43,-14556.39,399,63.84,201.00721666666666,32.161154666666668,-8286.3700000000008,84.48,13.52,416.52,66.64,0,null,0.10199999999999999,-90977.433866166655,0,null,0]
[null,393,"2058-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,68.290808314537145,1.4643259095633356E-2,false,1,1.4643259095633356E-2,27151.89,-10498934.189999999,142521.18,-92215.64,-14754.5,399,63.84,201.00721666666666,32.161154666666668,-8399.15,84.48,13.52,418.46,66.95,0,null,0.10199999999999999,-92215.6386355,0,null,0]
[null,394,"2058-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,68.973898506504682,1.4498238053133876E-2,false,1,1.4498238053133876E-2,27151.89,-10641455.369999999,133594.81,-84422.21,-13507.55,399,63.84,201.00721666666666,32.161154666666668,-8513.16,84.48,13.52,406.24,65,0,null,0.10199999999999999,-84422.212601999985,0,null,0]
[null,395,"2058-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,69.731829685893146,1.4340653393213651E-2,false,1,1.4340653393213651E-2,27151.89,-10775050.18,145555.33000000002,-94640.86,-15142.54,399,63.84,201.00721666666666,32.161154666666668,-8620.0400000000009,84.48,13.52,422.27,67.56,0,null,0.10199999999999999,-94640.85741433331,0,null,0]
[null,396,"2058-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,70.475170990344765,1.4189394448393775E-2,true,1,1.4189394448393775E-2,27151.89,-10920605.51,143565.53999999998,-92825.15,-14852.02,399,63.84,201.00721666666666,32.161154666666668,-8736.48,84.48,13.52,419.42,67.11,0,null,0.10199999999999999,-92825.146834999992,0,null,0]
[null,397,"2058-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,71.249599152633991,1.4035166680134671E-2,false,1,1.4035166680134671E-2,27151.89,-11064171.050000001,148732.38,-97180.3,-15548.85,399,63.84,201.00721666666666,32.161154666666668,-8851.34,84.48,13.52,426.25,68.2,0,null,0.10199999999999999,-97180.302389166667,0,null,0]
[null,398,"2058-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,72.009119879601059,1.3887129875660134E-2,false,1,1.3887129875660134E-2,27151.89,-11212903.43,146681.43999999997,-95309.68,-15249.55,399,63.84,201.00721666666666,32.161154666666668,-8970.32,84.48,13.52,423.32,67.73,0,null,0.10199999999999999,-95309.679154999991,0,null,0]
[null,399,"2058-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,72.800404094918022,1.373618749006102E-2,false,1,1.373618749006102E-2,27151.89,-11359584.869999999,151978.58000000002,-99775.02,-15964,399,63.84,201.00721666666666,32.161154666666668,-9087.67,84.48,13.52,430.32,68.849999999999994,0,null,0.10199999999999999,-99775.02044149999,0,null,0]
[null,400,"2058-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,73.600383468715705,1.3586885731717093E-2,false,1,1.3586885731717093E-2,27151.89,-11511563.449999999,153648.61999999997,-101109.9,-16177.58,399,63.84,201.00721666666666,32.161154666666668,-9209.25,84.48,13.52,432.41,69.19,0,null,0.10199999999999999,-101109.89896916666,0,null,0]
[null,401,"2058-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,74.38496355649221,1.3443577198778119E-2,false,1,1.3443577198778119E-2,27151.89,-11665212.07,151503.05000000002,-99154.3,-15864.69,399,63.84,201.00721666666666,32.161154666666668,-9332.17,84.48,13.52,429.34,68.69,0,null,0.10199999999999999,-99154.302595000016,0,null,0]
[null,402,"2058-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,75.202355126026646,1.3297455888504638E-2,false,1,1.3297455888504638E-2,27151.89,-11816715.119999999,157001.83000000002,-103790.15,-16606.419999999998,399,63.84,201.00721666666666,32.161154666666668,-9453.3700000000008,84.48,13.52,436.61,69.86,0,null,0.10199999999999999,-103790.14780399998,0,null,0]
[null,403,"2058-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,76.004012231670089,1.3157200135064847E-2,false,1,1.3157200135064847E-2,27151.89,-11973716.949999999,154791.69999999998,-101776.59,-16284.25,399,63.84,201.00721666666666,32.161154666666668,-9578.9699999999993,84.48,13.52,433.46,69.349999999999994,0,null,0.10199999999999999,-101776.594075,0,null,0]
[null,404,"2059-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,76.839194987413151,1.301419152248807E-2,false,1,1.301419152248807E-2,27151.89,-12128508.65,160428.03,-106528.73,-17044.599999999999,399,63.84,201.00721666666666,32.161154666666668,-9702.81,84.48,13.52,440.91,70.55,0,null,0.10199999999999999,-106528.73430916667,0,null,0]
[null,405,"2059-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,77.683555288064824,1.2872737303175907E-2,false,1,1.2872737303175907E-2,27151.89,-12288936.68,162190.91999999998,-107937.83,-17270.05,399,63.84,201.00721666666666,32.161154666666668,-9831.15,84.48,13.52,443.12,70.900000000000006,0,null,0.10199999999999999,-107937.82717266666,0,null,0]
[null,406,"2059-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,78.460597997092904,1.2745250807762792E-2,false,1,1.2745250807762792E-2,27151.89,-12451127.6,151696.37,-98778.95,-15804.63,399,63.84,201.00721666666666,32.161154666666668,-9960.9,84.48,13.52,428.76,68.599999999999994,0,null,0.10199999999999999,-98778.945626666668,0,null,0]
[null,407,"2059-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,79.322775354950281,1.2606719766488771E-2,false,1,1.2606719766488771E-2,27151.89,-12602823.970000001,165640.12,-110694.8,-17711.169999999998,399,63.84,201.00721666666666,32.161154666666668,-10082.26,84.48,13.52,447.44,71.59,0,null,0.10199999999999999,-110694.80386983333,0,null,0]
[null,408,"2059-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,80.168356140234039,1.247374959579757E-2,true,1,1.247374959579757E-2,27151.89,-12768464.09,163263.71000000002,-108531.94,-17365.11,399,63.84,201.00721666666666,32.161154666666668,-10214.77,84.48,13.52,444.05,71.05,0,null,0.10199999999999999,-108531.94476499998,0,null,0]
[null,409,"2059-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,81.049299483073682,1.2338169563190855E-2,false,1,1.2338169563190855E-2,27151.89,-12931727.800000001,169254.34000000003,-113583.67999999999,-18173.39,399,63.84,201.00721666666666,32.161154666666668,-10345.379999999999,84.48,13.52,451.97,72.319999999999993,0,null,0.10199999999999999,-113583.67584333333,0,null,0]
[null,410,"2059-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,81.913285015563233,1.2208031942681868E-2,false,1,1.2208031942681868E-2,27151.89,-13100982.140000001,166808.37,-111358.35,-17817.34,399,63.84,201.00721666666666,32.161154666666668,-10480.790000000001,84.48,13.52,448.48,71.760000000000005,0,null,0.10199999999999999,-111358.34819000002,0,null,0]
[null,411,"2059-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,82.813402800170905,1.2075340055920709E-2,false,1,1.2075340055920709E-2,27151.89,-13267790.51,172947.22000000003,-116535.43,-18645.669999999998,399,63.84,201.00721666666666,32.161154666666668,-10614.23,84.48,13.52,456.6,73.06,0,null,0.10199999999999999,-116535.42664616667,0,null,0]
[null,412,"2059-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,83.723411679074374,1.1944090427575559E-2,false,1,1.1944090427575559E-2,27151.89,-13440737.73,174847.68,-118054.48,-18888.72,399,63.84,201.00721666666666,32.161154666666668,-10752.59,84.48,13.52,458.98,73.44,0,null,0.10199999999999999,-118054.47972849998,0,null,0]
[null,413,"2059-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,84.6159032475733,1.1818109381568045E-2,false,1,1.1818109381568045E-2,27151.89,-13615585.41,172294.04,-115732.48,-18517.2,399,63.84,201.00721666666666,32.161154666666668,-10892.47,84.48,13.52,455.34,72.849999999999994,0,null,0.10199999999999999,-115732.475985,0,null,0]
[null,414,"2059-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,85.545719203059789,1.1689655652158362E-2,false,1,1.1689655652158362E-2,27151.89,-13787879.449999999,178662.3,-121103.54,-19376.57,399,63.84,201.00721666666666,32.161154666666668,-11030.3,84.48,13.52,463.76,74.2,0,null,0.10199999999999999,-121103.54116916665,0,null,0]
[null,415,"2059-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,86.457636569764404,1.1566358272968518E-2,false,1,1.1566358272968518E-2,27151.89,-13966541.75,176035.22,-118715.6,-18994.5,399,63.84,201.00721666666666,32.161154666666668,-11173.23,84.48,13.52,460.02,73.599999999999994,0,null,0.10199999999999999,-118715.60487499999,0,null,0]
[null,416,"2060-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,87.407690718817349,1.144064088384293E-2,false,1,1.144064088384293E-2,27151.89,-14142576.970000001,182559.96,-124218.97,-19875.04,399,63.84,201.00721666666666,32.161154666666668,-11314.06,84.48,13.52,468.65,74.98,0,null,0.10199999999999999,-124218.96771983332,0,null,0]
[null,417,"2060-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,88.36818469622952,1.1316289945725996E-2,false,1,1.1316289945725996E-2,27151.89,-14325136.93,184566.04,-125822.45,-20131.59,399,63.84,201.00721666666666,32.161154666666668,-11460.11,84.48,13.52,471.16,75.39,0,null,0.10199999999999999,-125822.45270183333,0,null,0]
[null,418,"2060-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,89.281145868387824,1.1200573091592394E-2,false,1,1.1200573091592394E-2,27151.89,-14509702.970000001,177056.46000000002,-119221.39,-19075.419999999998,399,63.84,201.00721666666666,32.161154666666668,-11607.76,84.48,13.52,460.81,73.73,0,null,0.10199999999999999,-119221.39273683331,0,null,0]
[null,419,"2060-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,90.262226619953566,1.1078831505126396E-2,false,1,1.1078831505126396E-2,27151.89,-14686759.43,188539.79,-128998.7,-20639.79,399,63.84,201.00721666666666,32.161154666666668,-11749.41,84.48,13.52,476.14,76.180000000000007,0,null,0.10199999999999999,-128998.70366016666,0,null,0]
[null,420,"2060-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,91.224421955722264,1.0961976832096251E-2,true,1,1.0961976832096251E-2,27151.89,-14875299.220000001,185722.58,-126440.04,-20230.41,399,63.84,201.00721666666666,32.161154666666668,-11900.24,84.48,13.52,472.13,75.540000000000006,0,null,0.10199999999999999,-126440.04337,0,null,0]
[null,421,"2060-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,92.226856720453029,1.0842828602855672E-2,false,1,1.0842828602855672E-2,27151.89,-15061021.800000001,192652.44,-132285.97,-21165.759999999998,399,63.84,201.00721666666666,32.161154666666668,-12048.82,84.48,13.52,481.29,77.010000000000005,0,null,0.10199999999999999,-132285.97480999999,0,null,0]
[null,422,"2060-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,93.209995013093049,1.0728463185300371E-2,false,1,1.0728463185300371E-2,27151.89,-15253674.24,189756.06,-129656.23,-20745,399,63.84,201.00721666666666,32.161154666666668,-12202.94,84.48,13.52,477.17,76.349999999999994,0,null,0.10199999999999999,-129656.23103999998,0,null,0]
[null,423,"2060-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,94.234248578293574,1.0611853069207212E-2,false,1,1.0611853069207212E-2,27151.89,-15443430.300000001,196854.59999999998,-135644.79999999999,-21703.17,399,63.84,201.00721666666666,32.161154666666668,-12354.74,84.48,13.52,486.56,77.849999999999994,0,null,0.10199999999999999,-135644.79613499998,0,null,0]
[null,424,"2060-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,95.269757324504241,1.0496510415092565E-2,false,1,1.0496510415092565E-2,27151.89,-15640284.9,199017.77,-137373.84,-21979.81,399,63.84,201.00721666666666,32.161154666666668,-12512.23,84.48,13.52,489.27,78.28,0,null,0.10199999999999999,-137373.835705,0,null,0]
[null,425,"2060-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,96.285332937583448,1.0385797810433348E-2,false,1,1.0385797810433348E-2,27151.89,-15839302.67,195998.85000000003,-134634.07,-21541.45,399,63.84,201.00721666666666,32.161154666666668,-12671.44,84.48,13.52,484.98,77.599999999999994,0,null,0.10199999999999999,-134634.07269499998,0,null,0]
[null,426,"2060-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,97.343380366123554,1.0272912202543664E-2,false,1,1.0272912202543664E-2,27151.89,-16035301.52,203358.46999999997,-140843.4,-22534.94,399,63.84,201.00721666666666,32.161154666666668,-12828.24,84.48,13.52,494.71,79.150000000000006,0,null,0.10199999999999999,-140843.39835066666,0,null,0]
[null,427,"2060-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,98.381060800826418,1.0164558014113218E-2,false,1,1.0164558014113218E-2,27151.89,-16238659.99,200256.01,-138028.60999999999,-22084.58,399,63.84,201.00721666666666,32.161154666666668,-12990.93,84.48,13.52,490.3,78.45,0,null,0.10199999999999999,-138028.60991499998,0,null,0]
[null,428,"2061-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,99.462137484279751,1.0054077112087528E-2,false,1,1.0054077112087528E-2,27151.89,-16438916,207793.66,-144388.48000000001,-23102.16,399,63.84,201.00721666666666,32.161154666666668,-13151.13,84.48,13.52,500.27,80.040000000000006,0,null,0.10199999999999999,-144388.47886666667,0,null,0]
[null,429,"2061-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,100.55509375904866,9.9447970522131106E-3,false,1,9.9447970522131106E-3,27151.89,-16646709.66,210077.03999999998,-146213.6,-23394.18,399,63.84,201.00721666666666,32.161154666666668,-13317.37,84.48,13.52,503.13,80.5,0,null,0.10199999999999999,-146213.59984699998,0,null,0]
[null,430,"2061-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,101.56091284355583,9.8463077182104255E-3,false,1,9.8463077182104255E-3,27151.89,-16856786.699999999,195764.71000000002,-133730.51,-21396.880000000001,399,63.84,201.00721666666666,32.161154666666668,-13485.43,84.48,13.52,483.56,77.37,0,null,0.10199999999999999,-133730.50781999997,0,null,0]
[null,431,"2061-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,102.67693186115604,9.7392859513200213E-3,false,1,9.7392859513200213E-3,27151.89,-17052551.41,214536.69,-149778.23999999999,-23964.52,399,63.84,201.00721666666666,32.161154666666668,-13642.04,84.48,13.52,508.72,81.400000000000006,0,null,0.10199999999999999,-149778.24321783331,0,null,0]
[null,432,"2061-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,103.77146795479595,9.6365602193814147E-3,true,1,9.6365602193814147E-3,27151.89,-17267088.100000001,211219.05000000002,-146770.25,-23483.24,399,63.84,201.00721666666666,32.161154666666668,-13813.67,84.48,13.52,504.01,80.64,0,null,0.10199999999999999,-146770.24885,0,null,0]
[null,433,"2061-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,104.91177802566187,9.5318182459494267E-3,false,1,9.5318182459494267E-3,27151.89,-17478307.149999999,219215.19,-153517.79999999999,-24562.85,399,63.84,201.00721666666666,32.161154666666668,-13982.65,84.48,13.52,514.59,82.33,0,null,0.10199999999999999,-153517.79780083333,0,null,0]
[null,434,"2061-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,106.03013757941542,9.4312807926992537E-3,false,1,9.4312807926992537E-3,27151.89,-17697522.34,215807.48,-150428.94,-24068.63,399,63.84,201.00721666666666,32.161154666666668,-14158.02,84.48,13.52,509.74,81.56,0,null,0.10199999999999999,-150428.93989000001,0,null,0]
[null,435,"2061-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,107.19526741789642,9.3287700482292783E-3,false,1,9.3287700482292783E-3,27151.89,-17913329.82,223995.50000000003,-157338.75,-25174.2,399,63.84,201.00721666666666,32.161154666666668,-14330.66,84.48,13.52,520.58000000000004,83.29,0,null,0.10199999999999999,-157338.746919,0,null,0]
[null,436,"2061-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,108.37320047979586,9.2273735164482042E-3,false,1,9.2273735164482042E-3,27151.89,-18137325.32,226456.90999999997,-159306.17000000001,-25488.99,399,63.84,201.00721666666666,32.161154666666668,-14509.86,84.48,13.52,523.66,83.79,0,null,0.10199999999999999,-159306.17406066664,0,null,0]
[null,437,"2061-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,109.52845879691047,9.1300472131559621E-3,false,1,9.1300472131559621E-3,27151.89,-18363782.23,222909.80999999997,-156092.15,-24974.74,399,63.84,201.00721666666666,32.161154666666668,-14691.03,84.48,13.52,518.62,82.98,0,null,0.10199999999999999,-156092.14895499998,0,null,0]
[null,438,"2061-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,110.73203052114344,9.0308106452455742E-3,false,1,9.0308106452455742E-3,27151.89,-18586692.039999999,231394.85,-163253.10999999999,-26120.5,399,63.84,201.00721666666666,32.161154666666668,-14869.35,84.48,13.52,529.85,84.78,0,null,0.10199999999999999,-163253.11175133334,0,null,0]
[null,439,"2061-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,111.91243396649882,8.9355576012166062E-3,false,1,8.9355576012166062E-3,27151.89,-18818086.890000001,227752.7,-159953.74,-25592.6,399,63.84,201.00721666666666,32.161154666666668,-15054.47,84.48,13.52,524.67999999999995,83.95,0,null,0.10199999999999999,-159953.73856500001,0,null,0]
[null,440,"2062-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,113.14220239921201,8.8384349853080513E-3,false,1,8.8384349853080513E-3,27151.89,-19045839.59,236440.27,-167285.96,-26765.75,399,63.84,201.00721666666666,32.161154666666668,-15236.67,84.48,13.52,536.16999999999996,85.79,0,null,0.10199999999999999,-167285.95773216663,0,null,0]
[null,441,"2062-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,114.38548434730947,8.7423680172887385E-3,false,1,8.7423680172887385E-3,27151.89,-19282279.859999999,239038.43000000002,-169362.69,-27098.03,399,63.84,201.00721666666666,32.161154666666668,-15425.82,84.48,13.52,539.42999999999995,86.31,0,null,0.10199999999999999,-169362.69143699997,0,null,0]
[null,442,"2062-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,115.52964421874081,8.6557870645444564E-3,false,1,8.6557870645444564E-3,27151.89,-19521318.289999999,222417.13,-154869.13,-24779.06,399,63.84,201.00721666666666,32.161154666666668,-15617.05,84.48,13.52,516.70000000000005,82.67,0,null,0.10199999999999999,-154869.12510066666,0,null,0]
[null,443,"2062-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,116.79916096917914,8.5617053384816622E-3,false,1,8.5617053384816622E-3,27151.89,-19743735.420000002,244109.22,-173415.81,-27746.53,399,63.84,201.00721666666666,32.161154666666668,-15794.99,84.48,13.52,545.79,87.33,0,null,0.10199999999999999,-173415.809439,0,null,0]
[null,444,"2062-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,118.04424002511058,8.471400212219404E-3,true,1,8.471400212219404E-3,27151.89,-19987844.640000001,240222.32,-169896.68,-27183.47,399,63.84,201.00721666666666,32.161154666666668,-15990.28,84.48,13.52,540.27,86.44,0,null,0.10199999999999999,-169896.67944000001,0,null,0]
[null,445,"2062-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,119.3413888306665,8.3793226289573357E-3,false,1,8.3793226289573357E-3,27151.89,-20228066.960000001,249431.37,-177669.85,-28427.18,399,63.84,201.00721666666666,32.161154666666668,-16182.45,84.48,13.52,552.46,88.39,0,null,0.10199999999999999,-177669.85479866667,0,null,0]
[null,446,"2062-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,120.61356803560139,8.2909411958100015E-3,false,1,8.2909411958100015E-3,27151.89,-20477498.329999998,245442.03,-174058.74,-27849.4,399,63.84,201.00721666666666,32.161154666666668,-16382,84.48,13.52,546.79,87.49,0,null,0.10199999999999999,-174058.735805,0,null,0]
[null,447,"2062-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,121.93895033022191,8.2008250628032124E-3,false,1,8.2008250628032124E-3,27151.89,-20722940.359999999,254869.37,-182016.49,-29122.639999999999,399,63.84,201.00721666666666,32.161154666666668,-16578.349999999999,84.48,13.52,559.27,89.48,0,null,0.10199999999999999,-182016.49282866664,0,null,0]
[null,448,{"$f":"IF(B469=0,FECHA_1ER_PAGO,EDATE(C468,1))","v":"2062-09-04"},{"$f":"IF(B469=0,FECHA_1ER_PAGO-FECHA_APERTURA, C469-C468)","v":31},{"$f":"IF(B469=0,TASA,IF(B469=MESES_INC_TASA,E468+INCREMENTO_TASA,E468))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B469<MESES_GRACIA, 0, 1 + D469 * F469 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B469 = 0, 0,            IF(H468=0, G469, H468 * G469 ))","v":123.27889680908393},8.1116884226231489E-3,{"$f":"MOD(B469, MESES_INC)=0","v":false},1,8.1116884226231489E-3,{"$f":"ROUND(CUOTA_INIT*K469,2)","v":27151.89},{"$f":"IF(B469=0,TOTAL_FINANCIADO, ROUND(N468-O468,2))","v":-20977809.73},{"$f":"IF(B469=0, 0,\n   IF((B469+1) = PLAZO, N469,\n   IF(B469<MESES_GRACIA, 0, M469-P469-V469-Q469)))","v":257670.06},{"$f":" IF(B469<MESES_GRACIA, 0, ROUND(N469 * D469 *E469 /360,2))","v":-184255.1},-29480.82,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R469*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T469*IVA","v":32.161154666666668},{"$f":"ROUND(N469 * FACTOR_SEG_DEUD,2)","v":-16782.25},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W469*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O469:X469)-Q469) * FACTOR_SEG_DESEMPLEO,2)","v":562.78},{"$f":"ROUND(Y469*IVA,2)","v":90.04},{"$f":"IF(B469>=PLAZO,0,ROUND(SUM(O469:Z469),2))","v":0},null,{"$f":"IF(AB469=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N469 * D469 * AC469 /360","v":-184255.09546183332},{"$f":"IF(B469>=PLAZO, 0, O469+R469+S469+T469+U469+V469+W469+X469+Y469+Z469+AD469)","v":0},null,0]
[null,449,"2062-10-04",30,0.10199999999999999,{"$f":"E470*(1+$G$13)","v":0.11831999999999998},1.0106599999999999,124.59304984906875,8.0261298781223664E-3,false,{"$f":"IF(B470=0, 1, IF(J470,K469*(1+INCREMENTO),K469))","v":1},8.0261298781223664E-3,27151.89,-21235479.789999999,253522.09999999998,-180501.58,{"$f":"ROUND(P470*$G$13,2)","v":-28880.25},399,63.84,201.00721666666666,32.161154666666668,-16988.38,84.48,13.52,556.9,89.1,0,null,0.10199999999999999,-180501.57821499996,0,null,{"$f":"IF(N470> 0,O470+P470+V470+R470+T470+W470+Y470, 0)","v":0}]
[null,450,"2062-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,125.96216134284353,7.938892039794412E-3,false,1,{"$f":" I471*K471","v":7.938892039794412E-3},27151.89,-21489001.890000001,263287.37000000005,-188745.07,-30199.21,399,63.84,201.00721666666666,32.161154666666668,-17191.2,84.48,13.52,569.82000000000005,91.17,0,null,0.10199999999999999,-188745.06660049999,0,null,0]
[null,451,"2062-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,127.30491798275823,{"$f":"IF(H472=0, 0, 1/H472)","v":7.8551560760239982E-3},false,1,7.8551560760239982E-3,27151.89,-21752289.260000002,259031.28999999998,-184894.46,-29583.11,399,63.84,201.00721666666666,32.161154666666668,-17401.830000000002,84.48,13.52,563.78,90.2,0,null,0.10199999999999999,-184894.45871000001,0,null,0]
[null,452,"2063-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,128.70382929149807,7.7697765909911284E-3,false,1,7.7697765909911284E-3,27151.89,-22011320.550000001,269026.95999999996,-193332.77,-30933.24,399,63.84,201.00721666666666,32.161154666666668,-17609.060000000001,84.48,13.52,577.02,92.32,0,null,0.10199999999999999,-193332.76549749999,0,null,0]
[null,453,"2063-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,130.11811277030588,7.6853251150765913E-3,false,1,7.6853251150765913E-3,27151.89,-22280347.510000002,271983.20999999996,-195695.72,-31311.32,399,63.84,201.00721666666666,32.161154666666668,-17824.28,84.48,13.52,580.72,92.92,0,null,0.10199999999999999,-195695.71896283331,0,null,0]
[null,454,"2063-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,131.419640879643,7.6092126968739932E-3,false,1,7.6092126968739932E-3,27151.89,-22552330.719999999,252735.33999999997,-178915.16,-28626.43,399,63.84,201.00721666666666,32.161154666666668,-18041.86,84.48,13.52,554.41,88.71,0,null,0.10199999999999999,-178915.15704533333,0,null,0]
[null,455,"2063-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,132.86376750672241,7.526506426587698E-3,false,1,7.526506426587698E-3,27151.89,-22805066.059999999,277749.16000000003,-200304.5,-32048.720000000001,399,63.84,201.00721666666666,32.161154666666668,-18244.05,84.48,13.52,587.95000000000005,94.07,0,null,0.10199999999999999,-200304.49689366666,0,null,0]
[null,456,"2063-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,134.28009526834407,7.4471201260440682E-3,true,1,7.4471201260440682E-3,27151.89,-23082815.219999999,273214.7,-196203.93,-31392.63,399,63.84,201.00721666666666,32.161154666666668,-18466.25,84.48,13.52,581.52,93.04,0,null,0.10199999999999999,-196203.92936999997,0,null,0]
[null,457,"2063-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,135.75565447521612,7.3661756769222639E-3,false,1,7.3661756769222639E-3,27151.89,-23356029.920000002,283803.52000000002,-205143.8,-32823.01,399,63.84,201.00721666666666,32.161154666666668,-18684.82,84.48,13.52,595.54,95.29,0,null,0.10199999999999999,-205143.79613066668,0,null,0]
[null,458,"2063-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,137.2028097519219,7.2884804750581447E-3,false,1,7.2884804750581447E-3,27151.89,-23639833.440000001,279152.50999999995,-200938.58,-32150.17,399,63.84,201.00721666666666,32.161154666666668,-18911.87,84.48,13.52,588.94000000000005,94.23,0,null,0.10199999999999999,-200938.58424,0,null,0]
[null,459,"2063-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,138.71048569401583,7.2092603165266073E-3,false,1,7.2092603165266073E-3,27151.89,-23918985.949999999,289989.66000000003,-210088.43,-33614.15,399,63.84,201.00721666666666,32.161154666666668,-19135.189999999999,84.48,13.52,603.29,96.53,0,null,0.10199999999999999,-210088.42659416661,0,null,0]
[null,460,"2063-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,140.23472898447878,7.1309012199872422E-3,false,1,7.1309012199872422E-3,27151.89,-24208975.609999999,293176.25,-212635.5,-34021.68,399,63.84,201.00721666666666,32.161154666666668,-19367.18,84.48,13.52,607.28,97.16,0,null,0.10199999999999999,-212635.50244116664,0,null,0]
[null,461,"2063-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,141.72963119545329,7.0556875902749129E-3,false,1,7.0556875902749129E-3,27151.89,-24502151.859999999,288344.83,-208268.29,-33322.93,399,63.84,201.00721666666666,32.161154666666668,-19601.72,84.48,13.52,600.42999999999995,96.07,0,null,0.10199999999999999,-208268.29080999998,0,null,0]
[null,462,"2063-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,143.2870508694497,6.9789977107639007E-3,false,1,6.9789977107639007E-3,27151.89,-24790496.690000001,299566.40000000002,-217743.2,-34838.910000000003,399,63.84,201.00721666666666,32.161154666666668,-19832.400000000001,84.48,13.52,615.29,98.45,0,null,0.10199999999999999,-217743.19592716664,0,null,0]
[null,463,"2063-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,144.81449083171802,6.9053862928817817E-3,false,1,6.9053862928817817E-3,27151.89,-25090063.09,294611.96999999997,-213265.54,-34122.49,399,63.84,201.00721666666666,32.161154666666668,-20072.05,84.48,13.52,608.27,97.32,0,null,0.10199999999999999,-213265.536265,0,null,0]
[null,464,"2064-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,146.40580899997082,6.8303300724918596E-3,false,1,6.8303300724918596E-3,27151.89,-25384675.059999999,306095.62,-222962.06,-35673.93,399,63.84,201.00721666666666,32.161154666666668,-20307.740000000002,84.48,13.52,623.47,99.76,0,null,0.10199999999999999,-222962.06261033332,0,null,0]
[null,465,"2064-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,148.01461363313516,6.7560896552996573E-3,false,1,6.7560896552996573E-3,27151.89,-25690770.68,309459.20999999996,-225650.6,-36104.1,399,63.84,201.00721666666666,32.161154666666668,-20552.62,84.48,13.52,627.69000000000005,100.43,0,null,0.10199999999999999,-225650.60247266665,0,null,0]
[null,466,"2064-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,149.54380194478361,6.6870039880972945E-3,false,1,6.6870039880972945E-3,27151.89,-26000229.890000001,295768.93,-213635.22,-34181.64,399,63.84,201.00721666666666,32.161154666666668,-20800.18,84.48,13.52,608.85,97.42,0,null,0.10199999999999999,-213635.22226283335,0,null,0]
[null,467,"2064-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,151.18708893642085,6.6143214148433865E-3,false,1,6.6143214148433865E-3,27151.89,-26295998.82,316109.84999999998,-230966.52,-36954.639999999999,399,63.84,201.00721666666666,32.161154666666668,-21036.799999999999,84.48,13.52,636.03,101.76,0,null,0.10199999999999999,-230966.52296899995,0,null,0]
[null,468,"2064-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,152.79874330448308,6.5445564431593087E-3,true,1,6.5445564431593087E-3,27151.89,-26612108.670000002,310836.96999999997,-226202.92,-36192.47,399,63.84,201.00721666666666,32.161154666666668,-21289.69,84.48,13.52,628.55999999999995,100.57,0,null,0.10199999999999999,-226202.923695,0,null,0]
[null,469,"2064-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,154.47779776174158,6.4734221647977357E-3,false,1,6.4734221647977357E-3,27151.89,-26922945.640000001,322999.17,-236473.21,-37835.71,399,63.84,201.00721666666666,32.161154666666668,-21538.36,84.48,13.52,644.66,103.15,0,null,0.10199999999999999,-236473.20587133334,0,null,0]
[null,470,"2064-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,156.12453108588173,6.4051433368271593E-3,false,1,6.4051433368271593E-3,27151.89,-27245944.809999999,317593.65999999997,-231590.53,-37054.480000000003,399,63.84,201.00721666666666,32.161154666666668,-21796.76,84.48,13.52,637,101.92,0,null,0.10199999999999999,-231590.53088499999,0,null,0]
[null,471,"2064-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,157.84013151647409,6.3355243713518325E-3,false,1,6.3355243713518325E-3,27151.89,-27563538.469999999,330038.43000000005,-242099.75,-38735.96,399,63.84,201.00721666666666,32.161154666666668,-22050.83,84.48,13.52,653.48,104.56,0,null,0.10199999999999999,-242099.74622816662,0,null,0]
[null,472,"2064-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,159.57458410833144,6.2666621103090172E-3,false,1,6.2666621103090172E-3,27151.89,-27893576.899999999,333665.09999999998,-244998.58,-39199.769999999997,399,63.84,201.00721666666666,32.161154666666668,-22314.86,84.48,13.52,658.03,105.28,0,null,0.10199999999999999,-244998.58377166663,0,null,0]
[null,473,"2064-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,161.27564917492623,6.200564097034629E-3,false,1,6.200564097034629E-3,27151.89,-28227242,328054.28999999998,-239931.56,-38389.050000000003,399,63.84,201.00721666666666,32.161154666666668,-22581.79,84.48,13.52,650.08000000000004,104.01,0,null,0.10199999999999999,-239931.557,0,null,0]
[null,474,"2064-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,163.04785352515975,6.1331687500301314E-3,false,1,6.1331687500301314E-3,27151.89,-28555296.289999999,340936.53,-250810.69,-40129.71,399,63.84,201.00721666666666,32.161154666666668,-22844.240000000002,84.48,13.52,667.14,106.74,0,null,0.10199999999999999,-250810.68574716663,0,null,0]
[null,475,"2064-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,164.78594364373794,6.0684787663805159E-3,false,1,6.0684787663805159E-3,27151.89,-28896232.82,335185.74,-245617.98,-39298.879999999997,399,63.84,201.00721666666666,32.161154666666668,-23116.99,84.48,13.52,659,105.44,0,null,0.10199999999999999,-245617.97897,0,null,0]
[null,476,"2065-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,166.59672144979106,6.0025190849951997E-3,false,1,6.0025190849951997E-3,27151.89,-29231418.559999999,348366.2,-256749.29,-41079.89,399,63.84,201.00721666666666,32.161154666666668,-23385.13,84.48,13.52,676.45,108.23,0,null,0.10199999999999999,-256749.29301866665,0,null,0]
[null,477,"2065-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,168.42739728956232,5.9372763344480621E-3,false,1,5.9372763344480621E-3,27151.89,-29579784.760000002,352194.29000000004,-259809.11,-41569.46,399,63.84,201.00721666666666,32.161154666666668,-23663.83,84.48,13.52,681.25,109,0,null,0.10199999999999999,-259809.10947533333,0,null,0]
[null,478,"2065-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,170.11212040218405,5.878475899517158E-3,false,1,5.878475899517158E-3,27151.89,-29931979.050000001,326551.5,-237460.37,-37993.660000000003,399,63.84,201.00721666666666,32.161154666666668,-23945.58,84.48,13.52,646.21,103.39,0,null,0.10199999999999999,-237460.36712999997,0,null,0]
[null,479,"2065-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,171.9814257892435,5.8145814026769422E-3,false,1,5.8145814026769422E-3,27151.89,-30258530.550000001,359652.79000000004,-265770.76,-42523.32,399,63.84,201.00721666666666,32.161154666666668,-24206.82,84.48,13.52,690.6,110.5,0,null,0.10199999999999999,-265770.75999749999,0,null,0]
[null,480,"2065-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,173.81474778815681,5.7532517391377354E-3,true,1,5.7532517391377354E-3,27151.89,-30618183.34,353541.73,-260254.56,-41640.730000000003,399,63.84,201.00721666666666,32.161154666666668,-24494.55,84.48,13.52,681.95,109.11,0,null,0.10199999999999999,-260254.55839000002,0,null,0]
[null,481,"2065-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,175.72474011335157,5.690718332290309E-3,false,1,5.690718332290309E-3,27151.89,-30971725.07,367489.86,-272034.99,-43525.599999999999,399,63.84,201.00721666666666,32.161154666666668,-24777.38,84.48,13.52,700.42,112.07,0,null,0.10199999999999999,-272034.98519816663,0,null,0]
[null,482,"2065-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,177.59796584295989,5.6306951222867326E-3,false,1,5.6306951222867326E-3,27151.89,-31339214.93,361227.92000000004,-266383.33,-42621.33,399,63.84,201.00721666666666,32.161154666666668,-25071.37,84.48,13.52,691.56,110.65,0,null,0.10199999999999999,-266383.32690499997,0,null,0]
[null,483,"2065-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,179.54953069028622,5.5694938112923779E-3,false,1,5.5694938112923779E-3,27151.89,-31700442.850000001,375497.49,-278435.56,-44549.69,399,63.84,201.00721666666666,32.161154666666668,-25360.35,84.48,13.52,710.46,113.67,0,null,0.10199999999999999,-278435.55636583333,0,null,0]
[null,484,"2065-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,181.52254063319819,5.508957711321899E-3,false,1,5.508957711321899E-3,27151.89,-32075940.34,379623.71,-281733.68,-45077.39,399,63.84,201.00721666666666,32.161154666666668,-25660.75,84.48,13.52,715.63,114.5,0,null,0.10199999999999999,-281733.67598633334,0,null,0]
[null,485,"2065-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,183.45757091634806,5.4508516329150256E-3,false,1,5.4508516329150256E-3,27151.89,-32455564.050000001,373128.2,-275872.28999999998,-44139.57,399,63.84,201.00721666666666,32.161154666666668,-25964.45,84.48,13.52,706.44,113.03,0,null,0.10199999999999999,-275872.29442500003,0,null,0]
[null,486,"2065-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,185.47352501062414,5.391605081872029E-3,false,1,5.391605081872029E-3,27151.89,-32828692.25,387895.45,-288345.34999999998,-46135.26,399,63.84,201.00721666666666,32.161154666666668,-26262.95,84.48,13.52,726,116.16,0,null,0.10199999999999999,-288345.34692916664,0,null,0]
[null,487,"2065-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,187.45067278723738,5.3347367877149875E-3,false,1,5.3347367877149875E-3,27151.89,-33216587.699999999,381240.72000000003,-282341,-45174.559999999998,399,63.84,201.00721666666666,32.161154666666668,-26573.27,84.48,13.52,716.58,114.65,0,null,0.10199999999999999,-282340.99544999999,0,null,0]
[null,488,"2066-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,189.51050574693872,5.2767523154380776E-3,false,1,5.2767523154380776E-3,27151.89,-33597828.420000002,396347.23000000004,-295100.93,-47216.15,399,63.84,201.00721666666666,32.161154666666668,-26878.26,84.48,13.52,736.59,117.85,0,null,0.10199999999999999,-295100.92628899997,0,null,0]
[null,489,"2066-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,191.59297352442323,5.2193980896304915E-3,false,1,5.2193980896304915E-3,27151.89,-33994175.649999999,400702.56000000006,-298582.18,-47773.15,399,63.84,201.00721666666666,32.161154666666668,-27195.34,84.48,13.52,742.05,118.73,0,null,0.10199999999999999,-298582.1761258333,0,null,0]
[null,490,"2066-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,193.50941417426353,5.1677072367107531E-3,false,1,5.1677072367107531E-3,27151.89,-34394878.210000001,371192.38000000006,-272866.03000000003,-43658.559999999998,399,63.84,201.00721666666666,32.161154666666668,-27515.9,84.48,13.52,701.72,112.28,0,null,0.10199999999999999,-272866.03379933332,0,null,0]
[null,491,"2066-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,195.63582462348643,5.1115382467631556E-3,false,1,5.1115382467631556E-3,27151.89,-34766070.590000004,409184.66,-305361.99,-48857.919999999998,399,63.84,201.00721666666666,32.161154666666668,-27812.86,84.48,13.52,752.68,120.43,0,null,0.10199999999999999,-305361.98668216669,0,null,0]
[null,492,"2066-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,197.72130251397277,5.0576239751876561E-3,true,1,5.0576239751876561E-3,27151.89,-35175255.25,402120.11,-298989.67,-47838.35,399,63.84,201.00721666666666,32.161154666666668,-28140.2,84.48,13.52,742.69,118.83,0,null,0.10199999999999999,-298989.66962499998,0,null,0]
[null,493,"2066-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,199.89399600019794,5.0026515053459121E-3,false,1,5.0026515053459121E-3,27151.89,-35577375.359999999,418099.81000000006,-312487.95,-49998.07,399,63.84,201.00721666666666,32.161154666666668,-28461.9,84.48,13.52,763.85,122.22,0,null,0.10199999999999999,-312487.94691200001,0,null,0]
[null,494,"2066-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,202.02486599756003,4.9498857235330505E-3,false,1,4.9498857235330505E-3,27151.89,-35995475.170000002,410863.66,-305961.53999999998,-48953.85,399,63.84,201.00721666666666,32.161154666666668,-28796.38,84.48,13.52,753.62,120.58,0,null,0.10199999999999999,-305961.53894500004,0,null,0]
[null,495,"2066-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,204.24484990838519,4.8960842853494413E-3,false,1,4.8960842853494413E-3,27151.89,-36406338.829999998,427209.01,-319769.01,-51163.040000000001,399,63.84,201.00721666666666,32.161154666666668,-29125.07,84.48,13.52,775.27,124.04,0,null,0.10199999999999999,-319769.00939016667,0,null,0]
[null,496,"2066-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,206.48922848241176,4.8428676272824446E-3,false,1,4.8428676272824446E-3,27151.89,-36833547.840000004,431903.47000000009,-323521.33,-51763.41,399,63.84,201.00721666666666,32.161154666666668,-29466.84,84.48,13.52,781.15,124.98,0,null,0.10199999999999999,-323521.32852800004,0,null,0]
[null,497,"2066-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,208.69040365803426,4.7917871759864299E-3,false,1,4.7917871759864299E-3,27151.89,-37265451.310000002,424401.60000000003,-316756.34000000003,-50681.01,399,63.84,201.00721666666666,32.161154666666668,-29812.36,84.48,13.52,770.54,123.29,0,null,0.10199999999999999,-316756.33613500005,0,null,0]
[null,498,"2066-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,210.98363294036449,4.7397041470162507E-3,false,1,4.7397041470162507E-3,27151.89,-37689852.909999996,441313.12,-331042.53999999998,-52966.81,399,63.84,201.00721666666666,32.161154666666668,-30151.88,84.48,13.52,792.94,126.87,0,null,0.10199999999999999,-331042.54139283323,0,null,0]
[null,499,"2066-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,213.23271846750876,4.6897118190254395E-3,false,1,4.6897118190254395E-3,27151.89,-38131166.030000001,433630.12,-324114.90999999997,-51858.39,399,63.84,201.00721666666666,32.161154666666668,-30504.93,84.48,13.52,782.08,125.13,0,null,0.10199999999999999,-324114.91125499998,0,null,0]
[null,500,"2067-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,215.57586173317537,4.6387382704179076E-3,false,1,4.6387382704179076E-3,27151.89,-38564796.149999999,450927.58000000007,-338727.46,-54196.39,399,63.84,201.00721666666666,32.161154666666668,-30851.84,84.48,13.52,804.99,128.80000000000001,0,null,0.10199999999999999,-338727.45951749996,0,null,0]
[null,501,"2067-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,217.94475301914062,4.5883187649494676E-3,false,1,4.5883187649494676E-3,27151.89,-39015723.729999997,455882.68,-342688.11,-54830.1,399,63.84,201.00721666666666,32.161154666666668,-31212.58,84.48,13.52,811.2,129.79,0,null,0.10199999999999999,-342688.1067618333,0,null,0]
[null,502,"2067-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,220.12478173534006,4.5428778718895804E-3,false,1,4.5428778718895804E-3,27151.89,-39471606.409999996,421973.22,-313141.40999999997,-50102.63,399,63.84,201.00721666666666,32.161154666666668,-31577.29,84.48,13.52,764.88,122.38,0,null,0.10199999999999999,-313141.41085266665,0,null,0]
[null,503,"2067-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,222.54365958690244,4.4935002949814612E-3,false,1,4.4935002949814612E-3,27151.89,-39893579.630000003,465529.14,-350398.61,-56063.78,399,63.84,201.00721666666666,32.161154666666668,-31914.86,84.48,13.52,823.29,131.72999999999999,0,null,0.10199999999999999,-350398.60775016662,0,null,0]
[null,504,"2067-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,224.91597499809879,4.4461048176255734E-3,true,1,4.4461048176255734E-3,27151.89,-40359108.770000003,457379.99,-343052.42,-54888.39,399,63.84,201.00721666666666,32.161154666666668,-32287.29,84.48,13.52,811.78,129.88,0,null,0.10199999999999999,-343052.42454500002,0,null,0]
[null,505,"2067-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,227.38750167536119,4.3977790891413628E-3,false,1,4.3977790891413628E-3,27151.89,-40816488.759999998,475670.68000000005,-358504.83,-57360.77,399,63.84,201.00721666666666,32.161154666666668,-32653.19,84.48,13.52,836.01,133.76,0,null,0.10199999999999999,-358504.8262753333,0,null,0]
[null,506,"2067-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,229.81145244322053,4.3513932372324649E-3,false,1,4.3513932372324649E-3,27151.89,-41292159.439999998,467326.31999999995,-350983.36,-56157.34,399,63.84,201.00721666666666,32.161154666666668,-33033.730000000003,84.48,13.52,824.21,131.87,0,null,0.10199999999999999,-350983.35523999989,0,null,0]
[null,507,"2067-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,232.33677389030157,4.3040969505419432E-3,false,1,4.3040969505419432E-3,27151.89,-41759485.759999998,486032.95999999996,-366787.48,-58686,399,63.84,201.00721666666666,32.161154666666668,-33407.589999999997,84.48,13.52,848.99,135.84,0,null,0.10199999999999999,-366787.48325866665,0,null,0]
[null,508,"2067-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,234.88984525299077,4.2573147379910727E-3,false,1,4.2573147379910727E-3,27151.89,-42245518.719999999,491373.81,-371056.47,-59369.04,399,63.84,201.00721666666666,32.161154666666668,-33796.410000000003,84.48,13.52,855.69,136.91,0,null,0.10199999999999999,-371056.47275733331,0,null,0]
[null,509,"2067-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,237.39377100338763,4.2124104426721877E-3,false,1,4.2124104426721877E-3,27151.89,-42736892.530000001,482727.16000000003,-363263.59,-58122.17,399,63.84,201.00721666666666,32.161154666666668,-34189.51,84.48,13.52,843.47,134.96,0,null,0.10199999999999999,-363263.58650500001,0,null,0]
[null,510,"2067-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,240.00241202168681,4.1666247917110065E-3,false,1,4.1666247917110065E-3,27151.89,-43219619.689999998,502077.89,-379612.33,-60737.97,399,63.84,201.00721666666666,32.161154666666668,-34575.699999999997,84.48,13.52,869.1,139.06,0,null,0.10199999999999999,-379612.3262771666,0,null,0]
[null,511,"2067-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,242.56083773383796,4.1226770543120409E-3,false,1,4.1226770543120409E-3,27151.89,-43721697.579999998,493225.19,-371634.43,-59461.51,399,63.84,201.00721666666666,32.161154666666668,-34977.360000000001,84.48,13.52,856.59,137.05000000000001,0,null,0.10199999999999999,-371634.42942999996,0,null,0]
[null,512,{"$f":"IF(B533=0,FECHA_1ER_PAGO,EDATE(C532,1))","v":"2068-01-04"},{"$f":"IF(B533=0,FECHA_1ER_PAGO-FECHA_APERTURA, C533-C532)","v":31},{"$f":"IF(B533=0,TASA,IF(B533=MESES_INC_TASA,E532+INCREMENTO_TASA,E532))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B533<MESES_GRACIA, 0, 1 + D533 * F533 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B533 = 0, 0,            IF(H532=0, G533, H532 * G533 ))","v":245.2262579260825},4.0778667360386253E-3,{"$f":"MOD(B533, MESES_INC)=0","v":false},1,4.0778667360386253E-3,{"$f":"ROUND(CUOTA_INIT*K533,2)","v":27151.89},{"$f":"IF(B533=0,TOTAL_FINANCIADO, ROUND(N532-O532,2))","v":-44214922.770000003},{"$f":"IF(B533=0, 0,\n   IF((B533+1) = PLAZO, N533,\n   IF(B533<MESES_GRACIA, 0, M533-P533-V533-Q533)))","v":513014.93000000005},{"$f":" IF(B533<MESES_GRACIA, 0, ROUND(N533 * D533 *E533 /360,2))","v":-388354.4},-62136.7,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R533*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T533*IVA","v":32.161154666666668},{"$f":"ROUND(N533 * FACTOR_SEG_DEUD,2)","v":-35371.94},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W533*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O533:X533)-Q533) * FACTOR_SEG_DESEMPLEO,2)","v":882.81},{"$f":"ROUND(Y533*IVA,2)","v":141.25},{"$f":"IF(B533>=PLAZO,0,ROUND(SUM(O533:Z533),2))","v":0},null,{"$f":"IF(AB533=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N533 * D533 * AC533 /360","v":-388354.4049965},{"$f":"IF(B533>=PLAZO, 0, O533+R533+S533+T533+U533+V533+W533+X533+Y533+Z533+AD533)","v":0},null,0]
[null,513,"2068-02-04",31,0.10199999999999999,{"$f":"E534*(1+$G$13)","v":0.11831999999999998},1.0109886666666665,247.9209675323462,4.0335434713464893E-3,false,{"$f":"IF(B534=0, 1, IF(J534,K533*(1+INCREMENTO),K533))","v":1},4.0335434713464893E-3,27151.89,-44727937.700000003,518652.29000000004,-392860.39,{"$f":"ROUND(P534*$G$13,2)","v":-62857.66},399,63.84,201.00721666666666,32.161154666666668,-35782.35,84.48,13.52,889.87,142.38,0,null,0.10199999999999999,-392860.38613166666,0,null,{"$f":"IF(N534> 0,O534+P534+V534+R534+T534+W534+Y534, 0)","v":0}]
[null,514,"2068-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,250.48232168824535,3.9922977129085279E-3,false,1,{"$f":" I535*K535","v":3.9922977129085279E-3},27151.89,-45246589.990000002,494609.49000000005,-371776.15,-59484.18,399,63.84,201.00721666666666,32.161154666666668,-36197.269999999997,84.48,13.52,856.81,137.09,0,null,0.10199999999999999,-371776.14775116666,0,null,0]
[null,515,"2068-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,253.2347884271702,{"$f":"IF(H536=0, 0, 1/H536)","v":3.9489045174675831E-3},false,1,3.9489045174675831E-3,27151.89,-45741199.479999997,529786.68000000005,-401760.2,-64281.63,399,63.84,201.00721666666666,32.161154666666668,-36592.959999999999,84.48,13.52,903.83,144.61000000000001,0,null,0.10199999999999999,-401760.20209933328,0,null,0]
[null,516,"2068-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,255.93427127180379,3.9072531983729277E-3,true,1,3.9072531983729277E-3,27151.89,-46270986.159999996,520400.6,-393303.38,-62928.54,399,63.84,201.00721666666666,32.161154666666668,-37016.79,84.48,13.52,890.57,142.49,0,null,0.10199999999999999,-393303.38235999999,0,null,0]
[null,517,"2068-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,258.74664766738584,3.8647843711794943E-3,false,1,3.8647843711794943E-3,27151.89,-46791386.759999998,541326.85,-410984.35,-65757.5,399,63.84,201.00721666666666,32.161154666666668,-37433.11,84.48,13.52,918.29,146.93,0,null,0.10199999999999999,-410984.34704199998,0,null,0]
[null,518,"2068-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,261.50488693152016,3.824020314625586E-3,false,1,3.824020314625586E-3,27151.89,-47332713.609999999,531718.62,-402328.07,-64372.49,399,63.84,201.00721666666666,32.161154666666668,-37866.17,84.48,13.52,904.72,144.76,0,null,0.10199999999999999,-402328.06568499992,0,null,0]
[null,519,"2068-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,264.37847696571498,3.7824561646509582E-3,false,1,3.7824561646509582E-3,27151.89,-47864432.229999997,553118.18000000005,-420409.26,-67265.48,399,63.84,201.00721666666666,32.161154666666668,-38291.550000000003,84.48,13.52,933.07,149.29,0,null,0.10199999999999999,-420409.26308683329,0,null,0]
[null,520,"2068-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,267.28364392293219,3.7413437849131434E-3,false,1,3.7413437849131434E-3,27151.89,-48417550.409999996,559196.21,-425267.48,-68042.8,399,63.84,201.00721666666666,32.161154666666668,-38734.04,84.48,13.52,940.69,150.51,0,null,0.10199999999999999,-425267.48443449993,0,null,0]
[null,521,"2068-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,270.13288756715059,3.701881725717001E-3,false,1,3.701881725717001E-3,27151.89,-48976746.619999997,549244.02,-416302.35,-66608.38,399,63.84,201.00721666666666,32.161154666666668,-39181.4,84.48,13.52,926.63,148.26,0,null,0.10199999999999999,-416302.34626999992,0,null,0]
[null,522,"2068-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,273.10128782433014,3.6616451279542872E-3,false,1,3.6616451279542872E-3,27151.89,-49525990.640000001,571376.48,-435003.28,-69600.52,399,63.84,201.00721666666666,32.161154666666668,-39620.79,84.48,13.52,955.95,152.94999999999999,0,null,0.10199999999999999,-435003.2844546666,0,null,0]
[null,523,"2068-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,276.01254755253746,3.6230236953617317E-3,false,1,3.6230236953617317E-3,27151.89,-50097367.119999997,561189.82000000007,-425827.62,-68132.42,399,63.84,201.00721666666666,32.161154666666668,-40077.89,84.48,13.52,941.57,150.65,0,null,0.10199999999999999,-425827.62051999994,0,null,0]
[null,524,"2069-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,279.04555743340973,3.5836442235373548E-3,false,1,3.5836442235373548E-3,27151.89,-50658556.939999998,583821.89,-444950.99,-71192.160000000003,399,63.84,201.00721666666666,32.161154666666668,-40526.85,84.48,13.52,971.55,155.44999999999999,0,null,0.10199999999999999,-444950.99178966659,0,null,0]
[null,525,"2069-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,282.11189604885959,3.5446927761841273E-3,false,1,3.5446927761841273E-3,27151.89,-51242378.829999998,590237.30000000005,-450078.89,-72012.62,399,63.84,201.00721666666666,32.161154666666668,-40993.9,84.48,13.52,979.59,156.72999999999999,0,null,0.10199999999999999,-450078.89405683329,0,null,0]
[null,526,"2069-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,284.93376730773764,3.5095875418653623E-3,false,1,3.5095875418653623E-3,27151.89,-51832616.130000003,545616.27,-411205.42,-65792.87,399,63.84,201.00721666666666,32.161154666666668,-41466.089999999997,84.48,13.52,918.64,146.97999999999999,0,null,0.10199999999999999,-411205.42129799997,0,null,0]
[null,527,"2069-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,288.06480949875987,3.4714410334952942E-3,false,1,3.4714410334952942E-3,27151.89,-52378232.399999999,602718.82999999996,-460055.47,-73608.88,399,63.84,201.00721666666666,32.161154666666668,-41902.589999999997,84.48,13.52,995.24,159.24,0,null,0.10199999999999999,-460055.47457999992,0,null,0]
[null,528,"2069-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,291.13558036801663,3.4348257905678411E-3,true,1,3.4348257905678411E-3,27151.89,-52980951.229999997,591928.83000000007,-450338.09,-72054.09,399,63.84,201.00721666666666,32.161154666666668,-42384.76,84.48,13.52,980,156.80000000000001,0,null,0.10199999999999999,-450338.08545499988,0,null,0]
[null,529,"2069-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,294.33477221548725,3.3974918847436883E-3,false,1,3.3974918847436883E-3,27151.89,-53572880.060000002,615846.40000000002,-470548.46,-75287.75,399,63.84,201.00721666666666,32.161154666666668,-42858.3,84.48,13.52,1011.69,161.87,0,null,0.10199999999999999,-470548.46319366671,0,null,0]
[null,530,"2069-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,297.47238088730433,3.3616566251199105E-3,false,1,3.3616566251199105E-3,27151.89,-54188726.460000001,604803.71000000008,-460604.17,-73696.67,399,63.84,201.00721666666666,32.161154666666668,-43350.98,84.48,13.52,996.1,159.38,0,null,0.10199999999999999,-460604.17490999994,0,null,0]
[null,531,"2069-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,300.74120572341457,3.3251180116624234E-3,false,1,3.3251180116624234E-3,27151.89,-54793530.170000002,629259.72000000009,-481269.84,-77003.17,399,63.84,201.00721666666666,32.161154666666668,-43834.82,84.48,13.52,1028.5,164.56,0,null,0.10199999999999999,-481269.83999316662,0,null,0]
[null,532,"2069-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,304.04595058604053,3.2889765447378151E-3,false,1,3.2889765447378151E-3,27151.89,-55422789.890000001,636174.45000000007,-486796.84,-77887.490000000005,399,63.84,201.00721666666666,32.161154666666668,-44338.23,84.48,13.52,1037.17,165.95,0,null,0.10199999999999999,-486796.83786716661,0,null,0]
[null,533,"2069-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,307.28708041928769,3.2542858574968981E-3,false,1,3.2542858574968981E-3,27151.89,-56058964.340000004,624740.44999999995,-476501.2,-76240.19,399,63.84,201.00721666666666,32.161154666666668,-44847.17,84.48,13.52,1021.02,163.36000000000001,0,null,0.10199999999999999,-476501.19689000002,0,null,0]
[null,534,"2069-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,310.66375571698842,3.2189142814296949E-3,false,1,3.2189142814296949E-3,27151.89,-56683704.789999999,650030.22,-497871.87,-79659.5,399,63.84,201.00721666666666,32.161154666666668,-45346.96,84.48,13.52,1054.53,168.72,0,null,0.10199999999999999,-497871.8737388333,0,null,0]
[null,535,"2069-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,313.97543135293148,3.1849625803234472E-3,false,1,3.1849625803234472E-3,27151.89,-57333735.009999998,638329.51,-487336.75,-77973.88,399,63.84,201.00721666666666,32.161154666666668,-45866.99,84.48,13.52,1038.01,166.08,0,null,0.10199999999999999,-487336.74758499995,0,null,0]
[null,536,"2070-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,317.42560270959166,3.150344494785086E-3,false,1,3.150344494785086E-3,27151.89,-57972064.520000003,664187.59,-509187.97,-81470.080000000002,399,63.84,201.00721666666666,32.161154666666668,-46377.65,84.48,13.52,1072.28,171.56,0,null,0.10199999999999999,-509187.96670066664,0,null,0]
[null,537,"2070-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,320.9136868492331,3.1161026811231179E-3,false,1,3.1161026811231179E-3,27151.89,-58636252.109999999,671486.12,-515021.75,-82403.48,399,63.84,201.00721666666666,32.161154666666668,-46909,84.48,13.52,1081.42,173.03,0,null,0.10199999999999999,-515021.74769949995,0,null,0]
[null,538,"2070-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,324.12367948755701,3.0852420334762662E-3,false,1,3.0852420334762662E-3,27151.89,-59307738.229999997,620387.43000000005,-470508.06,-75281.289999999994,399,63.84,201.00721666666666,32.161154666666668,-47446.19,84.48,13.52,1011.63,161.86000000000001,0,null,0.10199999999999999,-470508.05662466661,0,null,0]
[null,539,"2070-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,327.68536656021922,3.051707833331729E-3,false,1,3.051707833331729E-3,27151.89,-59928125.659999996,685682.08,-526368.69999999995,-84218.99,399,63.84,201.00721666666666,32.161154666666668,-47942.5,84.48,13.52,1099.22,175.88,0,null,0.10199999999999999,-526368.70371366653,0,null,0]
[null,540,"2070-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,331.17849256775111,3.019519752767231E-3,true,1,3.019519752767231E-3,27151.89,-60613807.740000002,673295.09000000008,-515217.37,-82434.78,399,63.84,201.00721666666666,32.161154666666668,-48491.05,84.48,13.52,1081.73,173.08,0,null,0.10199999999999999,-515217.36578999995,0,null,0]
[null,541,"2070-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,334.8177026297472,2.9866999030987141E-3,false,1,2.9866999030987141E-3,27151.89,-61287102.829999998,700615.43000000017,-538305.05000000005,-86128.81,399,63.84,201.00721666666666,32.161154666666668,-49029.68,84.48,13.52,1117.93,178.87,0,null,0.10199999999999999,-538305.05319016671,0,null,0]
[null,542,"2070-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,338.38685933978024,2.9551974977724601E-3,false,1,2.9551974977724601E-3,27151.89,-61987718.259999998,687940.97000000009,-526895.61,-84303.3,399,63.84,201.00721666666666,32.161154666666668,-49590.17,84.48,13.52,1100.04,176.01,0,null,0.10199999999999999,-526895.60520999995,0,null,0]
[null,543,"2070-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,342.10527974144526,2.923076781380794E-3,false,1,2.923076781380794E-3,27151.89,-62675659.229999997,715873.82000000007,-550501.21,-88080.19,399,63.84,201.00721666666666,32.161154666666668,-50140.53,84.48,13.52,1137.06,181.93,0,null,0.10199999999999999,-550501.2069034999,0,null,0]
[null,544,"2070-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,345.86456062543073,2.8913051923900178E-3,false,1,2.8913051923900178E-3,27151.89,-63391533.049999997,723740.33,-556788.97,-89086.24,399,63.84,201.00721666666666,32.161154666666668,-50713.23,84.48,13.52,1146.9100000000001,183.51,0,null,0.10199999999999999,-556788.96528916666,0,null,0]
[null,545,"2070-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,349.55147684169776,2.8608089687827938E-3,false,1,2.8608089687827938E-3,27151.89,-64115273.380000003,710620.7,-544979.81999999995,-87196.77,399,63.84,201.00721666666666,32.161154666666668,-51292.22,84.48,13.52,1128.4000000000001,180.54,0,null,0.10199999999999999,-544979.82373000006,0,null,0]
[null,546,"2070-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,353.39258150355221,2.8297141828653475E-3,false,1,2.8297141828653475E-3,27151.89,-64825894.079999998,739502.03999999992,-569387.43999999994,-91101.99,399,63.84,201.00721666666666,32.161154666666668,-51860.72,84.48,13.52,1166.67,186.67,0,null,0.10199999999999999,-569387.43633599998,0,null,0]
[null,547,"2070-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,357.15974642238001,2.7998675943100037E-3,false,1,2.7998675943100037E-3,27151.89,-65565396.119999997,726079.02,-557305.87,-89168.94,399,63.84,201.00721666666666,32.161154666666668,-52452.32,84.48,13.52,1147.73,183.64,0,null,0.10199999999999999,-557305.86701999989,0,null,0]
[null,548,"2071-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,361.08445582256667,2.7694351941070267E-3,false,1,2.7694351941070267E-3,27151.89,-66291475.140000001,755606.81,-582260.12,-93161.62,399,63.84,201.00721666666666,32.161154666666668,-53033.18,84.48,13.52,1186.8499999999999,189.9,0,null,0.10199999999999999,-582260.12331299996,0,null,0]
[null,549,"2071-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,365.05229254611555,2.7393335706107753E-3,false,1,2.7393335706107753E-3,27151.89,-67047081.950000003,763909.93,-588896.87,-94223.5,399,63.84,201.00721666666666,32.161154666666668,-53637.67,84.48,13.52,1197.26,191.56,0,null,0.10199999999999999,-588896.86979416665,0,null,0]
[null,550,"2071-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,368.7037889443568,2.7122042951148399E-3,false,1,2.7122042951148399E-3,27151.89,-67810991.879999995,705442.63,-537967.19999999995,-86074.75,399,63.84,201.00721666666666,32.161154666666668,-54248.79,84.48,13.52,1117.4000000000001,178.78,0,null,0.10199999999999999,-537967.20224799996,0,null,0]
[null,551,"2071-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,372.75535197980332,2.6827247273278109E-3,false,1,2.6827247273278109E-3,27151.89,-68516434.510000005,780056.15000000014,-601802.68000000005,-96288.43,399,63.84,201.00721666666666,32.161154666666668,-54813.15,84.48,13.52,1217.5,194.8,0,null,0.10199999999999999,-601802.6831128333,0,null,0]
[null,552,"2071-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,376.72892403190798,2.6544285193119458E-3,true,1,2.6544285193119458E-3,27151.89,-69296490.659999996,765852.48,-589020.17000000004,-94243.23,399,63.84,201.00721666666666,32.161154666666668,-55437.19,84.48,13.52,1197.45,191.59,0,null,0.10199999999999999,-589020.17060999991,0,null,0]
[null,553,"2071-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,380.86867260178656,2.6255769296246109E-3,false,1,2.6255769296246109E-3,27151.89,-70062343.140000001,797043.62,-615380.91,-98460.95,399,63.84,201.00721666666666,32.161154666666668,-56049.87,84.48,13.52,1238.79,198.21,0,null,0.10199999999999999,-615380.91391300003,0,null,0]
[null,554,"2071-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,384.92873265172153,2.5978834916041116E-3,false,1,2.5978834916041116E-3,27151.89,-70859386.760000005,782512.96000000008,-602304.79,-96368.77,399,63.84,201.00721666666666,32.161154666666668,-56687.51,84.48,13.52,1218.28,194.92,0,null,0.10199999999999999,-602304.78746000002,0,null,0]
[null,555,"2071-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,389.15858618525368,2.569646502734398E-3,false,1,2.569646502734398E-3,27151.89,-71641899.719999999,814400.85,-629254.68999999994,-100680.75,399,63.84,201.00721666666666,32.161154666666668,-57313.52,84.48,13.52,1260.54,201.69,0,null,0.10199999999999999,-629254.68587400008,0,null,0]
[null,556,"2071-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,393.43492016931464,2.5417164281443302E-3,false,1,2.5417164281443302E-3,27151.89,-72456300.569999993,823350.02,-636407.84,-101825.25,399,63.84,201.00721666666666,32.161154666666668,-57965.04,84.48,13.52,1271.76,203.48,0,null,0.10199999999999999,-636407.84000649978,0,null,0]
[null,557,"2071-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,397.62893641831948,2.5149075140446149E-3,false,1,2.5149075140446149E-3,27151.89,-73279650.590000004,808312.96,-622877.03,-99660.32,399,63.84,201.00721666666666,32.161154666666668,-58623.72,84.48,13.52,1250.54,200.09,0,null,0.10199999999999999,-622877.03001500003,0,null,0]
[null,558,"2071-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,401.99834825764151,2.4875724100216902E-3,false,1,2.4875724100216902E-3,27151.89,-74087963.549999997,841279.82000000007,-650739.28,-104118.28,399,63.84,201.00721666666666,32.161154666666668,-59270.37,84.48,13.52,1294.23,207.08,0,null,0.10199999999999999,-650739.27984749991,0,null,0]
[null,559,"2071-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,406.2836506500679,2.4613345833630405E-3,false,1,2.4613345833630405E-3,27151.89,-74929243.370000005,825897.62,-636898.56999999995,-101903.77,399,63.84,201.00721666666666,32.161154666666668,-59943.39,84.48,13.52,1272.53,203.6,0,null,0.10199999999999999,-636898.56864499999,0,null,0]
[null,560,"2072-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,410.74816625917788,2.4345817757565114E-3,false,1,2.4345817757565114E-3,27151.89,-75755140.989999995,859599.89,-665382.66,-106461.23,399,63.84,201.00721666666666,32.161154666666668,-60604.11,84.48,13.52,1317.19,210.75,0,null,0.10199999999999999,-665382.65502883331,0,null,0]
[null,561,"2072-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,415.26174094214451,2.4081197505245806E-3,false,1,2.4081197505245806E-3,27151.89,-76614740.879999995,869045.74000000011,-672932.81,-107669.25,399,63.84,201.00721666666666,32.161154666666668,-61291.79,84.48,13.52,1329.03,212.64,0,null,0.10199999999999999,-672932.8073959999,0,null,0]
[null,562,"2072-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,419.55194840839806,2.3834950684738215E-3,false,1,2.3834950684738215E-3,27151.89,-77483786.620000005,827662.72,-636658.44999999995,-101865.35,399,63.84,201.00721666666666,32.161154666666668,-61987.03,84.48,13.52,1272.1500000000001,203.54,0,null,0.10199999999999999,-636658.44672766654,0,null,0]
[null,563,"2072-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,424.16226491880843,2.3575883163284607E-3,false,1,2.3575883163284607E-3,27151.89,-78311449.340000004,887690.3,-687835.56,-110053.69,399,63.84,201.00721666666666,32.161154666666668,-62649.16,84.48,13.52,1352.4,216.38,0,null,0.10199999999999999,-687835.56336966658,0,null,0]
[null,564,"2072-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,428.68383466284291,2.3327215050842624E-3,true,1,2.3327215050842624E-3,27151.89,-79199139.640000001,871414.71999999986,-673192.69,-107710.83,399,63.84,201.00721666666666,32.161154666666668,-63359.31,84.48,13.52,1329.44,212.71,0,null,0.10199999999999999,-673192.68693999993,0,null,0]
[null,565,"2072-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,433.39449842734126,2.3073666223929938E-3,false,1,2.3073666223929938E-3,27151.89,-80070554.359999999,907020.52,-703286.37,-112525.82,399,63.84,201.00721666666666,32.161154666666668,-64056.44,84.48,13.52,1376.62,220.26,0,null,0.10199999999999999,-703286.36912866659,0,null,0]
[null,566,"2072-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,438.01448378057665,2.2830295276284746E-3,false,1,2.2830295276284746E-3,27151.89,-80977574.879999995,890372.84000000008,-688309.39,-110129.5,399,63.84,201.00721666666666,32.161154666666668,-64782.06,84.48,13.52,1353.14,216.5,0,null,0.10199999999999999,-688309.38647999987,0,null,0]
[null,567,"2072-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,442.82767893801343,2.2582147583868149E-3,false,1,2.2582147583868149E-3,27151.89,-81867947.719999999,926771.48,-719073.47,-115051.76,399,63.84,201.00721666666666,32.161154666666668,-65494.36,84.48,13.52,1401.38,224.22,0,null,0.10199999999999999,-719073.47414066666,0,null,0]
[null,568,"2072-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,447.69376469263688,2.2336697065382352E-3,false,1,2.2336697065382352E-3,27151.89,-82794719.200000003,936955.47,-727213.62,-116354.18,399,63.84,201.00721666666666,32.161154666666668,-66235.78,84.48,13.52,1414.14,226.26,0,null,0.10199999999999999,-727213.61697333341,0,null,0]
[null,569,"2072-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,452.46618022426031,2.2101099346350265E-3,false,1,2.2101099346350265E-3,27151.89,-83731674.670000002,919731.53999999992,-711719.23,-113875.08,399,63.84,201.00721666666666,32.161154666666668,-66985.34,84.48,13.52,1389.85,222.38,0,null,0.10199999999999999,-711719.23469499999,0,null,0]
[null,570,"2072-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,457.43818025668457,2.1860877451000374E-3,false,1,2.1860877451000374E-3,27151.89,-84651406.209999993,957357.97,-743521.52,-118963.44,399,63.84,201.00721666666666,32.161154666666668,-67721.119999999995,84.48,13.52,1439.71,230.35,0,null,0.10199999999999999,-743521.51787783322,0,null,0]
[null,571,"2072-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,462.31447125822081,2.1630298469317451E-3,false,1,2.1630298469317451E-3,27151.89,-85608764.180000007,939741.32000000007,-727674.5,-116427.92,399,63.84,201.00721666666666,32.161154666666668,-68487.009999999995,84.48,13.52,1414.86,226.38,0,null,0.10199999999999999,-727674.49552999996,0,null,0]
[null,572,"2073-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,467.39469087805361,2.1395193816202474E-3,false,1,2.1395193816202474E-3,27151.89,-86548505.5,978204.56,-760184.37,-121629.5,399,63.84,201.00721666666666,32.161154666666668,-69238.8,84.48,13.52,1465.84,234.53,0,null,0.10199999999999999,-760184.37330833322,0,null,0]
[null,573,"2073-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,472.53073533788216,2.1162644569245894E-3,false,1,2.1162644569245894E-3,27151.89,-87526710.060000002,988953.73,-768776.27,-123004.2,399,63.84,201.00721666666666,32.161154666666668,-70021.37,84.48,13.52,1479.31,236.69,0,null,0.10199999999999999,-768776.27002699999,0,null,0]
[null,574,"2073-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,477.25730277322185,2.0953058113291345E-3,false,1,2.0953058113291345E-3,27151.89,-88515663.790000007,912544.57000000007,-702224.27,-112355.88,399,63.84,201.00721666666666,32.161154666666668,-70812.53,84.48,13.52,1374.96,219.99,0,null,0.10199999999999999,-702224.2660673334,0,null,0]
[null,575,"2073-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,482.50172418762912,2.0725314540246758E-3,false,1,2.0725314540246758E-3,27151.89,-89428208.359999999,1009848.6599999999,-785477.76,-125676.44,399,63.84,201.00721666666666,32.161154666666668,-71542.570000000007,84.48,13.52,1505.5,240.88,0,null,0.10199999999999999,-785477.76342866651,0,null,0]
[null,576,{"$f":"IF(B597=0,FECHA_1ER_PAGO,EDATE(C596,1))","v":"2073-05-04"},{"$f":"IF(B597=0,FECHA_1ER_PAGO-FECHA_APERTURA, C597-C596)","v":30},{"$f":"IF(B597=0,TASA,IF(B597=MESES_INC_TASA,E596+INCREMENTO_TASA,E596))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B597<MESES_GRACIA, 0, 1 + D597 * F597 / 360 + FACTOR_SEG_DEUD)","v":1.0106599999999999},{"$f":"IF(B597 = 0, 0,            IF(H596=0, G597, H596 * G597 ))","v":487.64519256746922},2.0506712979881225E-3,{"$f":"MOD(B597, MESES_INC)=0","v":true},1,2.0506712979881225E-3,{"$f":"ROUND(CUOTA_INIT*K597,2)","v":27151.89},{"$f":"IF(B597=0,TOTAL_FINANCIADO, ROUND(N596-O596,2))","v":-90438057.019999996},{"$f":"IF(B597=0, 0,\n   IF((B597+1) = PLAZO, N597,\n   IF(B597<MESES_GRACIA, 0, M597-P597-V597-Q597)))","v":991221.58},{"$f":" IF(B597<MESES_GRACIA, 0, ROUND(N597 * D597 *E597 /360,2))","v":-768723.48},-122995.76,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R597*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T597*IVA","v":32.161154666666668},{"$f":"ROUND(N597 * FACTOR_SEG_DEUD,2)","v":-72350.45},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W597*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O597:X597)-Q597) * FACTOR_SEG_DESEMPLEO,2)","v":1479.23},{"$f":"ROUND(Y597*IVA,2)","v":236.68},{"$f":"IF(B597>=PLAZO,0,ROUND(SUM(O597:Z597),2))","v":0},null,{"$f":"IF(AB597=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N597 * D597 * AC597 /360","v":-768723.48466999992},{"$f":"IF(B597>=PLAZO, 0, O597+R597+S597+T597+U597+V597+W597+X597+Y597+Z597+AD597)","v":0},null,0]
[null,577,"2073-06-04",31,0.10199999999999999,{"$f":"E598*(1+$G$13)","v":0.11831999999999998},1.0109886666666665,493.00376304019557,2.0283820834009901E-3,false,{"$f":"IF(B598=0, 1, IF(J598,K597*(1+INCREMENTO),K597))","v":1},2.0283820834009901E-3,27151.89,-91429278.599999994,1031837.75,-803053.83,{"$f":"ROUND(P598*$G$13,2)","v":-128488.61},399,63.84,201.00721666666666,32.161154666666668,-73143.42,84.48,13.52,1533.06,245.29,0,null,0.10199999999999999,-803053.83036999987,0,null,{"$f":"IF(N598> 0,O598+P598+V598+R598+T598+W598+Y598, 0)","v":0}]
[null,578,"2073-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,498.25918315420398,2.006987595631558E-3,false,1,{"$f":" I599*K599","v":2.006987595631558E-3},27151.89,-92461116.349999994,1012787.39,-785919.49,-125747.12,399,63.84,201.00721666666666,32.161154666666668,-73968.89,84.48,13.52,1506.19,240.99,0,null,0.10199999999999999,-785919.48897499987,0,null,0]
[null,579,"2073-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,503.7343872314911,{"$f":"IF(H600=0, 0, 1/H600)","v":1.9851731891800551E-3},false,1,1.9851731891800551E-3,27151.89,-93473903.739999995,1054305.45,-821012.45,-131361.99,399,63.84,201.00721666666666,32.161154666666668,-74779.12,84.48,13.52,1561.22,249.8,0,null,0.10199999999999999,-821012.4545163333,0,null,0]
[null,580,"2073-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,509.2697565013155,1.9635958884933647E-3,false,1,1.9635958884933647E-3,27151.89,-94528209.189999998,1065890.8700000001,-830272.77,-132843.64000000001,399,63.84,201.00721666666666,32.161154666666668,-75622.570000000007,84.48,13.52,1575.74,252.12,0,null,0.10199999999999999,-830272.77071883332,0,null,0]
[null,581,"2073-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,514.69857210561952,1.9428847371948672E-3,false,1,1.9428847371948672E-3,27151.89,-95594100.060000002,1046185,-812549.85,-130007.98,399,63.84,201.00721666666666,32.161154666666668,-76475.28,84.48,13.52,1547.95,247.67,0,null,0.10199999999999999,-812549.85051000002,0,null,0]
[null,582,"2073-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,520.35442314829743,1.9217670793489285E-3,false,1,1.9217670793489285E-3,27151.89,-96640285.060000002,1089099.77,-848823.84,-135811.81,399,63.84,201.00721666666666,32.161154666666668,-77312.23,84.48,13.52,1604.83,256.77,0,null,0.10199999999999999,-848823.83711033326,0,null,0]
[null,583,"2073-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,525.90140129905819,1.9014971200492043E-3,false,1,1.9014971200492043E-3,27151.89,-97729384.829999998,1068947.1300000001,-830699.77,-132911.96,399,63.84,201.00721666666666,32.161154666666668,-78183.509999999995,84.48,13.52,1576.41,252.23,0,null,0.10199999999999999,-830699.77105500002,0,null,0]
[null,584,"2074-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,531.68035649746639,1.8808293136644504E-3,false,1,1.8808293136644504E-3,27151.89,-98798331.959999993,1112813.83,-867778.68,-138844.59,399,63.84,201.00721666666666,32.161154666666668,-79038.67,84.48,13.52,1634.55,261.52999999999997,0,null,0.10199999999999999,-867778.6823819998,0,null,0]
[null,585,"2074-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,537.52281470823152,1.8603861503865692E-3,false,1,1.8603861503865692E-3,27151.89,-99911145.790000007,1125042.1700000002,-877552.9,-140408.46,399,63.84,201.00721666666666,32.161154666666668,-79928.92,84.48,13.52,1649.87,263.98,0,null,0.10199999999999999,-877552.89718883333,0,null,0]
[null,586,"2074-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,542.89947624948638,1.8419616222662475E-3,false,1,1.8419616222662475E-3,27151.89,-101036187.95999999,1037783.2,-801553.76,-128248.6,399,63.84,201.00721666666666,32.161154666666668,-80828.95,84.48,13.52,1530.71,244.91,0,null,0.10199999999999999,-801553.75781599979,0,null,0]
[null,587,"2074-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,548.86521762749987,1.8219409208012033E-3,false,1,1.8219409208012033E-3,27151.89,-102073971.16,1148808.73,-896549.71,-143447.95000000001,399,63.84,201.00721666666666,32.161154666666668,-81659.179999999993,84.48,13.52,1679.66,268.75,0,null,0.10199999999999999,-896549.71335533331,0,null,0]
[null,588,"2074-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,554.716120847409,1.8027238841956776E-3,true,1,1.8027238841956776E-3,27151.89,-103222779.89,1127506.72,-877393.63,-140382.98000000001,399,63.84,201.00721666666666,32.161154666666668,-82578.22,84.48,13.52,1649.62,263.94,0,null,0.10199999999999999,-877393.62906499987,0,null,0]
[null,589,"2074-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,560.8117113940275,1.7831296666652489E-3,false,1,1.7831296666652489E-3,27151.89,-104350286.61,1173822.4099999999,-916543.35,-146646.94,399,63.84,201.00721666666666,32.161154666666668,-83480.23,84.48,13.52,1711.01,273.76,0,null,0.10199999999999999,-916543.35072449991,0,null,0]
[null,590,"2074-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,566.78996423748777,1.7643219942070024E-3,false,1,1.7643219942070024E-3,27151.89,-105524109.02,1152038.9000000001,-896954.93,-143512.79,399,63.84,201.00721666666666,32.161154666666668,-84419.29,84.48,13.52,1680.3,268.85000000000002,0,null,0.10199999999999999,-896954.92666999996,0,null,0]
[null,591,"2074-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,573.01823022450537,1.7451451755875298E-3,false,1,1.7451451755875298E-3,27151.89,-106676147.92,1199380.53,-936972.17,-149915.54999999999,399,63.84,201.00721666666666,32.161154666666668,-85340.92,84.48,13.52,1743.04,278.89,0,null,0.10199999999999999,-936972.1658973333,0,null,0]
[null,592,"2074-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,579.3149365503657,1.7261767941884577E-3,false,1,1.7261767941884577E-3,27151.89,-107875528.45,1212560.1100000001,-947506.72,-151601.07999999999,399,63.84,201.00721666666666,32.161154666666668,-86300.42,84.48,13.52,1759.56,281.52999999999997,0,null,0.10199999999999999,-947506.72488583345,0,null,0]
[null,593,"2074-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,585.49043377399255,1.707969835739475E-3,false,1,1.707969835739475E-3,27151.89,-109088088.56,1190030.9099999999,-927248.75,-148359.79999999999,399,63.84,201.00721666666666,32.161154666666668,-87270.47,84.48,13.52,1727.8,276.45,0,null,0.10199999999999999,-927248.75276000006,0,null,0]
[null,594,"2074-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,591.9241929872569,1.6894055215978109E-3,false,1,1.6894055215978109E-3,27151.89,-110278119.47,1238961.3900000001,-968609.48,-154977.51999999999,399,63.84,201.00721666666666,32.161154666666668,-88222.5,84.48,13.52,1792.65,286.82,0,null,0.10199999999999999,-968609.48267816671,0,null,0]
[null,595,"2074-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,598.23410488450099,1.6715864104622832E-3,false,1,1.6715864104622832E-3,27151.89,-111517080.86,1215923.97,-947895.19,-151663.23000000001,399,63.84,201.00721666666666,32.161154666666668,-89213.66,84.48,13.52,1760.17,281.63,0,null,0.10199999999999999,-947895.18730999995,0,null,0]
[null,596,"2075-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,604.80790005170843,1.6534175560777304E-3,false,1,1.6534175560777304E-3,27151.89,-112733004.83,1265937.3,-990171.56,-158427.45000000001,399,63.84,201.00721666666666,32.161154666666668,-90186.4,84.48,13.52,1826.46,292.23,0,null,0.10199999999999999,-990171.55909016659,0,null,0]
[null,597,"2075-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,611.45393246274318,1.635446183120151E-3,false,1,1.635446183120151E-3,27151.89,-113998942.13,1279848.26,-1001290.71,-160206.51,399,63.84,201.00721666666666,32.161154666666668,-91199.15,84.48,13.52,1843.89,295.02,0,null,0.10199999999999999,-1001290.7083751665,0,null,0]
[null,598,"2075-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,617.57010233119047,1.6192493714077499E-3,false,1,1.6192493714077499E-3,27151.89,-115278790.39,1180247.2,-914545.07,-146327.21,399,63.84,201.00721666666666,32.161154666666668,-92223.03,84.48,13.52,1707.88,273.26,0,null,0.10199999999999999,-914545.07042733335,0,null,0]
[null,599,"2075-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,624.35637432900705,1.6016493802512954E-3,false,1,1.6016493802512954E-3,27151.89,-116459037.59,1306881.44,-1022898.55,-163663.76999999999,399,63.84,201.00721666666666,32.161154666666668,-93167.23,84.48,13.52,1877.77,300.44,0,null,0.10199999999999999,-1022898.5468321666,0,null,0]
[null,600,"2075-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,631.01201327935416,1.5847558825433832E-3,true,1,1.5847558825433832E-3,27151.89,-117765919.03,1282536.5900000001,-1001010.31,-160161.65,399,63.84,201.00721666666666,32.161154666666668,-94212.74,84.48,13.52,1843.45,294.95,0,null,0.10199999999999999,-1001010.3117549999,0,null,0]
[null,601,"2075-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,637.94599395594309,1.5675308089936224E-3,false,1,1.5675308089936224E-3,27151.89,-119048455.62,1335335.68,-1045642.27,-167302.76,399,63.84,201.00721666666666,32.161154666666668,-95238.76,84.48,13.52,1913.44,306.14999999999998,0,null,0.10199999999999999,-1045642.268529,0,null,0]
[null,602,"2075-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,644.74649825151334,1.550997179064792E-3,false,1,1.550997179064792E-3,27151.89,-120383791.3,1310443.1099999999,-1023262.23,-163721.96,399,63.84,201.00721666666666,32.161154666666668,-96307.03,84.48,13.52,1878.35,300.54000000000002,0,null,0.10199999999999999,-1023262.2260499999,0,null,0]
[null,603,"2075-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,651.83140260529967,1.5341390365715859E-3,false,1,1.5341390365715859E-3,27151.89,-121694234.41,1364409.2699999998,-1068881.03,-171020.96,399,63.84,201.00721666666666,32.161154666666668,-97355.39,84.48,13.52,1949.88,311.98,0,null,0.10199999999999999,-1068881.0255678333,0,null,0]
[null,604,"2075-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,658.99416061139505,1.5174641290785185E-3,false,1,1.5174641290785185E-3,27151.89,-123058643.68000001,1379402.2999999998,-1080865.0900000001,-172938.41,399,63.84,201.00721666666666,32.161154666666668,-98446.91,84.48,13.52,1968.67,314.99,0,null,0.10199999999999999,-1080865.0869893334,0,null,0]
[null,605,"2075-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,666.01903836351244,1.5014585806092245E-3,false,1,1.5014585806092245E-3,27151.89,-124438045.98,1353661.4599999997,-1057723.3899999999,-169235.74,399,63.84,201.00721666666666,32.161154666666668,-99550.44,84.48,13.52,1932.38,309.18,0,null,0.10199999999999999,-1057723.3908299999,0,null,0]
[null,606,"2075-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,673.33769956974288,1.4851388844542516E-3,false,1,1.4851388844542516E-3,27151.89,-125791707.44,1409435.0399999998,-1104870.5,-176779.28,399,63.84,201.00721666666666,32.161154666666668,-100633.37,84.48,13.52,2006.31,321.01,0,null,0.10199999999999999,-1104870.4970146667,0,null,0]
[null,607,"2075-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,680.51547944715628,1.4694742885384322E-3,false,1,1.4694742885384322E-3,27151.89,-127201142.48,1383116.0599999998,-1081209.71,-172993.55,399,63.84,201.00721666666666,32.161154666666668,-101760.91,84.48,13.52,1969.21,315.07,0,null,0.10199999999999999,-1081209.71108,0,null,0]
[null,608,"2076-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,687.99343721230787,1.4535022369572546E-3,false,1,1.4535022369572546E-3,27151.89,-128584258.54000001,1440121.4399999997,-1129398.3999999999,-180703.74,399,63.84,201.00721666666666,32.161154666666668,-102867.41,84.48,13.52,2044.77,327.16000000000003,0,null,0.10199999999999999,-1129398.4041763335,0,null,0]
[null,609,"2076-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,695.55356776268809,1.4377037892517636E-3,false,1,1.4377037892517636E-3,27151.89,-130024379.98,1455946.46,-1142047.47,-182727.6,399,63.84,201.00721666666666,32.161154666666668,-104019.5,84.48,13.52,2064.6,330.34,0,null,0.10199999999999999,-1142047.4708243334,0,null,0]
[null,610,"2076-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,702.73956352243363,1.4230022783797299E-3,false,1,1.4230022783797299E-3,27151.89,-131480326.44,1385518.97,-1080330.02,-172852.8,399,63.84,201.00721666666666,32.161154666666668,-105184.26,84.48,13.52,1967.83,314.85000000000002,0,null,0.10199999999999999,-1080330.0155819999,0,null,0]
[null,611,"2076-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,710.46173433946035,1.4075353416883639E-3,false,1,1.4075353416883639E-3,27151.89,-132865845.41,1487170.38,-1167005.01,-186720.8,399,63.84,201.00721666666666,32.161154666666668,-106292.68,84.48,13.52,2103.73,336.6,0,null,0.10199999999999999,-1167005.0088511666,0,null,0]
[null,612,"2076-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,718.0352564275189,1.3926892740272338E-3,true,1,1.3926892740272338E-3,27151.89,-134353015.78999999,1459355.0299999998,-1142000.6299999999,-182720.1,399,63.84,201.00721666666666,32.161154666666668,-107482.41,84.48,13.52,2064.5300000000002,330.32,0,null,0.10199999999999999,-1142000.6342149999,0,null,0]
[null,613,"2076-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,725.92550651531531,1.377551816301832E-3,false,1,1.377551816301832E-3,27151.89,-135812370.81999999,1519548.7599999998,-1192885.32,-190861.65,399,63.84,201.00721666666666,32.161154666666668,-108649.9,84.48,13.52,2144.31,343.09,0,null,0.10199999999999999,-1192885.3237023333,0,null,0]
[null,614,"2076-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,733.66387241476843,1.3630220017630383E-3,false,1,1.3630220017630383E-3,27151.89,-137331919.58000001,1491110.16,-1167321.32,-186771.41,399,63.84,201.00721666666666,32.161154666666668,-109865.54,84.48,13.52,2104.23,336.68,0,null,0.10199999999999999,-1167321.3164300001,0,null,0]
[null,615,"2076-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,741.72586015411014,1.3482070043940866E-3,false,1,1.3482070043940866E-3,27151.89,-138823029.74000001,1552631.88,-1219328.94,-195092.63,399,63.84,201.00721666666666,32.161154666666668,-111058.42,84.48,13.52,2185.7800000000002,349.72,0,null,0.10199999999999999,-1219328.9445496667,0,null,0]
[null,616,"2076-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,749.87643838939016,1.3335530346143874E-3,false,1,1.3335530346143874E-3,27151.89,-140375661.62,1569693.25,-1232966.23,-197274.6,399,63.84,201.00721666666666,32.161154666666668,-112300.53,84.48,13.52,2207.16,353.15,0,null,0.10199999999999999,-1232966.2278956666,0,null,0]
[null,617,"2076-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,757.87012122262092,1.3194872999964258E-3,false,1,1.3194872999964258E-3,27151.89,-141945354.87,1540289.3699999999,-1206535.52,-193045.68,399,63.84,201.00721666666666,32.161154666666668,-113556.28,84.48,13.52,2165.7199999999998,346.52,0,null,0.10199999999999999,-1206535.516395,0,null,0]
[null,618,"2076-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,766.19810336136243,1.3051454912416684E-3,false,1,1.3051454912416684E-3,27151.89,-143485644.24000001,1603867.8099999998,-1260282.24,-201645.16,399,63.84,201.00721666666666,32.161154666666668,-114788.52,84.48,13.52,2249.9899999999998,360,0,null,0.10199999999999999,-1260282.2419080001,0,null,0]
[null,619,"2076-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,774.36577514319447,1.2913793869764991E-3,false,1,1.2913793869764991E-3,27151.89,-145089512.05000001,1573806.09,-1233260.8500000001,-197321.74,399,63.84,201.00721666666666,32.161154666666668,-116071.61,84.48,13.52,2207.62,353.22,0,null,0.10199999999999999,-1233260.8524249999,0,null,0]
[null,620,"2077-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,782.87502252431784,1.2773430895465026E-3,false,1,1.2773430895465026E-3,27151.89,-146663318.13999999,1638786.2,-1288192.81,-206110.85,399,63.84,201.00721666666666,32.161154666666668,-117330.65,84.48,13.52,2293.7600000000002,367,0,null,0.10199999999999999,-1288192.8109963331,0,null,0]
[null,621,"2077-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,791.47777518849659,1.2634593558383143E-3,false,1,1.2634593558383143E-3,27151.89,-148302104.34,1656794.2799999998,-1302586.82,-208413.89,399,63.84,201.00721666666666,32.161154666666668,-118641.68,84.48,13.52,2316.33,370.61,0,null,0.10199999999999999,-1302586.8164529998,0,null,0]
[null,622,"2077-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,799.39466354778199,1.2509465544364711E-3,false,1,1.2509465544364711E-3,27151.89,-149958898.62,1527140.77,-1189673.93,-190347.83,399,63.84,201.00721666666666,32.161154666666668,-119967.12,84.48,13.52,2139.2800000000002,342.28,0,null,0.10199999999999999,-1189673.9290519999,0,null,0]
[null,623,"2077-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,808.17894504062065,1.2373497306957656E-3,false,1,1.2373497306957656E-3,27151.89,-151486039.38999999,1691781.48,-1330552.3799999999,-212888.38,399,63.84,201.00721666666666,32.161154666666668,-121188.83,84.48,13.52,2360.1799999999998,377.63,0,null,0.10199999999999999,-1330552.379308833,0,null,0]
[null,624,"2077-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,816.79413259475359,1.2242987064846396E-3,true,1,1.2242987064846396E-3,27151.89,-153177820.87,1660027.47,-1302011.48,-208321.84,399,63.84,201.00721666666666,32.161154666666668,-122542.26,84.48,13.52,2315.42,370.47,0,null,0.10199999999999999,-1302011.4773950002,0,null,0]
[null,625,"2077-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,825.76961105312637,1.2109915242880796E-3,false,1,1.2109915242880796E-3,27151.89,-154837848.34,1728613.39,-1359992.43,-217598.79,399,63.84,201.00721666666666,32.161154666666668,-123870.28,84.48,13.52,2406.34,385.01,0,null,0.10199999999999999,-1359992.4345863333,0,null,0]
[null,626,"2077-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,834.5723151069526,1.1982185149190425E-3,false,1,1.1982185149190425E-3,27151.89,-156566461.72999999,1696150.3699999996,-1330814.92,-212930.39,399,63.84,201.00721666666666,32.161154666666668,-125253.17,84.48,13.52,2360.59,377.69,0,null,0.10199999999999999,-1330814.9247049997,0,null,0]
[null,627,"2077-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,843.74315208689109,1.1851948042797473E-3,false,1,1.1851948042797473E-3,27151.89,-158262612.09999999,1766246.98,-1390073.28,-222411.72,399,63.84,201.00721666666666,32.161154666666668,-126610.09,84.48,13.52,2453.5,392.56,0,null,0.10199999999999999,-1390073.276278333,0,null,0]
[null,628,"2077-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,853.01476433745643,1.1723126513252186E-3,false,1,1.1723126513252186E-3,27151.89,-160028859.08000001,1785655.6800000002,-1405586.81,-224893.89,399,63.84,201.00721666666666,32.161154666666668,-128023.09,84.48,13.52,2477.83,396.45,0,null,0.10199999999999999,-1405586.8122526668,0,null,0]
[null,629,"2077-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,862.10790172529357,1.1599476098047006E-3,false,1,1.1599476098047006E-3,27151.89,-161814514.75999999,1752094.6199999999,-1375423.38,-220067.74,399,63.84,201.00721666666666,32.161154666666668,-129451.61,84.48,13.52,2430.5300000000002,388.88,0,null,0.10199999999999999,-1375423.3754599998,0,null,0]
[null,630,"2077-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,871.58131808805217,1.1473398743718532E-3,false,1,1.1473398743718532E-3,27151.89,-163566609.38,1824530.8399999999,-1436660.05,-229865.61,399,63.84,201.00721666666666,32.161154666666668,-130853.29,84.48,13.52,2526.5500000000002,404.25,0,null,0.10199999999999999,-1436660.0523876664,0,null,0]
[null,631,"2077-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,880.87237493887073,1.1352382347890025E-3,false,1,1.1352382347890025E-3,27151.89,-165391140.22,1790221.4399999997,-1405824.69,-224931.95,399,63.84,201.00721666666666,32.161154666666668,-132312.91,84.48,13.52,2478.1999999999998,396.51,0,null,0.10199999999999999,-1405824.69187,0,null,0]
[null,632,"2078-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,890.55198784294885,1.1228990711953277E-3,false,1,1.1228990711953277E-3,27151.89,-167181361.66,1864252.15,-1468409.63,-234945.54,399,63.84,201.00721666666666,32.161154666666668,-133745.09,84.48,13.52,2576.34,412.21,0,null,0.10199999999999999,-1468409.6265803331,0,null,0]
[null,633,"2078-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,900.33796678669228,1.110694024788271E-3,false,1,1.110694024788271E-3,27151.89,-169045613.81,1884737.7899999998,-1484783.97,-237565.44,399,63.84,201.00721666666666,32.161154666666668,-135236.49,84.48,13.52,2602.0100000000002,416.32,0,null,0.10199999999999999,-1484783.9746311666,0,null,0]
[null,634,"2078-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,909.34374735580388,1.0996941507629067E-3,false,1,1.0996941507629067E-3,27151.89,-170930351.59999999,1736911.22,-1356047.46,-216967.59,399,63.84,201.00721666666666,32.161154666666668,-136744.28,84.48,13.52,2400.15,384.02,0,null,0.10199999999999999,-1356047.4560266668,0,null,0]
[null,635,"2078-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,919.33622268091426,1.0877413239346306E-3,false,1,1.0877413239346306E-3,27151.89,-172667262.81999999,1924534.89,-1516594.13,-242655.06,399,63.84,201.00721666666666,32.161154666666668,-138133.81,84.48,13.52,2651.89,424.3,0,null,0.10199999999999999,-1516594.1251023333,0,null,0]
[null,636,"2078-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,929.13634681469273,1.0762683038159527E-3,true,1,1.0762683038159527E-3,27151.89,-174591797.71000001,1888300.45,-1484030.28,-237444.84,399,63.84,201.00721666666666,32.161154666666668,-139673.44,84.48,13.52,2600.83,416.13,0,null,0.10199999999999999,-1484030.2805349999,0,null,0]
[null,637,"2078-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,939.34631641772364,1.0645700978671895E-3,false,1,1.0645700978671895E-3,27151.89,-176480098.16,1966432.8599999999,-1550083.53,-248013.36,399,63.84,201.00721666666666,32.161154666666668,-141184.07999999999,84.48,13.52,2704.4,432.7,0,null,0.10199999999999999,-1550083.5288386666,0,null,0]
[null,638,"2078-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,949.35974815073644,1.0533414777147503E-3,false,1,1.0533414777147503E-3,27151.89,-178446531.02000001,1929391.9,-1516795.51,-242687.28,399,63.84,201.00721666666666,32.161154666666668,-142757.22,84.48,13.52,2652.21,424.35,0,null,0.10199999999999999,-1516795.51367,0,null,0]
[null,639,"2078-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,959.79194596991533,1.0418924686739818E-3,false,1,1.0418924686739818E-3,27151.89,-180375922.91999999,2009242.79,-1584301.86,-253488.3,399,63.84,201.00721666666666,32.161154666666668,-144300.74,84.48,13.52,2758.06,441.29,0,null,0.10199999999999999,-1584301.8563139997,0,null,0]
[null,640,{"$f":"IF(B661=0,FECHA_1ER_PAGO,EDATE(C660,1))","v":"2078-09-04"},{"$f":"IF(B661=0,FECHA_1ER_PAGO-FECHA_APERTURA, C661-C660)","v":31},{"$f":"IF(B661=0,TASA,IF(B661=MESES_INC_TASA,E660+INCREMENTO_TASA,E660))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B661<MESES_GRACIA, 0, 1 + D661 * F661 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B661 = 0, 0,            IF(H660=0, G661, H660 * G661 ))","v":970.33877973352992},1.0305679015267385E-3,{"$f":"MOD(B661, MESES_INC)=0","v":false},1,1.0305679015267385E-3,{"$f":"ROUND(CUOTA_INIT*K661,2)","v":27151.89},{"$f":"IF(B661=0,TOTAL_FINANCIADO, ROUND(N660-O660,2))","v":-182385165.71000001},{"$f":"IF(B661=0, 0,\n   IF((B661+1) = PLAZO, N661,\n   IF(B661<MESES_GRACIA, 0, M661-P661-V661-Q661)))","v":2031321.68},{"$f":" IF(B661<MESES_GRACIA, 0, ROUND(N661 * D661 *E661 /360,2))","v":-1601949.71},-256311.95,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R661*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T661*IVA","v":32.161154666666668},{"$f":"ROUND(N661 * FACTOR_SEG_DEUD,2)","v":-145908.13},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W661*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O661:X661)-Q661) * FACTOR_SEG_DESEMPLEO,2)","v":2785.73},{"$f":"ROUND(Y661*IVA,2)","v":445.72},{"$f":"IF(B661>=PLAZO,0,ROUND(SUM(O661:Z661),2))","v":0},null,{"$f":"IF(AB661=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N661 * D661 * AC661 /360","v":-1601949.7054861665},{"$f":"IF(B661>=PLAZO, 0, O661+R661+S661+T661+U661+V661+W661+X661+Y661+Z661+AD661)","v":0},null,0]
[null,641,"2078-10-04",30,0.10199999999999999,{"$f":"E662*(1+$G$13)","v":0.11831999999999998},1.0106599999999999,980.68259112548924,1.0196979216816125E-3,false,{"$f":"IF(B662=0, 1, IF(J662,K661*(1+INCREMENTO),K661))","v":1},1.0196979216816125E-3,27151.89,-184416487.38999999,1993031.6399999997,-1567540.14,{"$f":"ROUND(P662*$G$13,2)","v":-250806.42},399,63.84,201.00721666666666,32.161154666666668,-147533.19,84.48,13.52,2731.77,437.08,0,null,0.10199999999999999,-1567540.1428149999,0,null,{"$f":"IF(N662> 0,O662+P662+V662+R662+T662+W662+Y662, 0)","v":0}]
[null,642,"2078-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,991.45898522517007,1.0086145921335214E-3,false,1,{"$f":" I663*K663","v":1.0086145921335214E-3},27151.89,-186409519.03,2075543.9599999997,-1637296.94,-261967.51,399,63.84,201.00721666666666,32.161154666666668,-149127.62,84.48,13.52,2841.15,454.58,0,null,0.10199999999999999,-1637296.9421468335,0,null,0]
[null,643,"2078-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1002.0279380076703,{"$f":"IF(H664=0, 0, 1/H664)","v":9.9797616620181037E-4},false,1,9.9797616620181037E-4,27151.89,-188485062.99000001,2036402.67,-1602123.04,-256339.69,399,63.84,201.00721666666666,32.161154666666668,-150788.04999999999,84.48,13.52,2786,445.76,0,null,0.10199999999999999,-1602123.035415,0,null,0]
[null,644,"2079-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1013.0388890091237,9.8712893537396436E-4,false,1,9.8712893537396436E-4,27151.89,-190521465.66,2120728.77,-1673413.54,-267746.17,399,63.84,201.00721666666666,32.161154666666668,-152417.17000000001,84.48,13.52,2897.78,463.64,0,null,0.10199999999999999,-1673413.5400469999,0,null,0]
[null,645,"2079-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1024.1708356808151,9.7639960557483786E-4,false,1,9.7639960557483786E-4,27151.89,-192642194.43000001,2144032.7599999998,-1692040.61,-270726.5,399,63.84,201.00721666666666,32.161154666666668,-154113.76,84.48,13.52,2926.99,468.32,0,null,0.10199999999999999,-1692040.6077435,0,null,0]
[null,646,"2079-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,1034.4152751598517,9.6672973032563411E-4,false,1,9.6672973032563411E-4,27151.89,-194786227.19,1975533.5899999999,-1545304.07,-247248.65,399,63.84,201.00721666666666,32.161154666666668,-155828.98000000001,84.48,13.52,2696.91,431.51,0,null,0.10199999999999999,-1545304.0690406663,0,null,0]
[null,647,"2079-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1045.7821198134914,9.5622212414412256E-4,false,1,9.5622212414412256E-4,27151.89,-196761760.78,2189301.2899999996,-1728224.13,-276515.86,399,63.84,201.00721666666666,32.161154666666668,-157409.41,84.48,13.52,2983.73,477.4,0,null,0.10199999999999999,-1728224.1321843332,0,null,0]
[null,648,"2079-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1056.9301572107031,9.4613631106813629E-4,true,1,9.4613631106813629E-4,27151.89,-198951062.06999999,2147970.21,-1691084.03,-270573.44,399,63.84,201.00721666666666,32.161154666666668,-159160.85,84.48,13.52,2925.49,468.08,0,null,0.10199999999999999,-1691084.0275949999,0,null,0]
[null,649,"2079-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1068.5444103982391,9.358525394628259E-4,false,1,9.358525394628259E-4,27151.89,-201099032.28,2236962.12,-1766319.83,-282611.17,399,63.84,201.00721666666666,32.161154666666668,-160879.23000000001,84.48,13.52,3043.46,486.95,0,null,0.10199999999999999,-1766319.8335260001,0,null,0]
[null,650,"2079-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1079.9350938130842,9.2598157586411441E-4,false,1,9.2598157586411441E-4,27151.89,-203335994.40000001,2194713.59,-1728355.95,-276536.95,399,63.84,201.00721666666666,32.161154666666668,-162668.79999999999,84.48,13.52,2983.93,477.43,0,null,0.10199999999999999,-1728355.9523999998,0,null,0]
[null,651,"2079-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1091.8021405806314,9.1591687067785915E-4,false,1,9.1591687067785915E-4,27151.89,-205530707.99000001,2285660.34,-1805244.72,-288839.15999999997,399,63.84,201.00721666666666,32.161154666666668,-164424.57,84.48,13.52,3104.49,496.72,0,null,0.10199999999999999,-1805244.7185121665,0,null,0]
[null,652,"2079-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1103.799590369425,9.0596156107044319E-4,false,1,9.0596156107044319E-4,27151.89,-207816368.33000001,2310776.69,-1825320.44,-292051.27,399,63.84,201.00721666666666,32.161154666666668,-166253.09,84.48,13.52,3135.97,501.76,0,null,0.10199999999999999,-1825320.4351651669,0,null,0]
[null,653,"2079-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1115.5660940027631,8.9640587444881877E-4,false,1,8.9640587444881877E-4,27151.89,-210127145.02000001,2267107.2599999998,-1786080.73,-285772.92,399,63.84,201.00721666666666,32.161154666666668,-168101.72,84.48,13.52,3074.44,491.91,0,null,0.10199999999999999,-1786080.7326699998,0,null,0]
[null,654,"2079-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1127.8246779543947,8.8666263431454769E-4,false,1,8.8666263431454769E-4,27151.89,-212394252.28,2361081.5299999998,-1865529.52,-298484.71999999997,399,63.84,201.00721666666666,32.161154666666668,-169915.4,84.48,13.52,3199.02,511.84,0,null,0.10199999999999999,-1865529.5158593333,0,null,0]
[null,655,"2079-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1139.8472890213884,8.7731050433830155E-4,false,1,8.7731050433830155E-4,27151.89,-214755333.81,2316443.75,-1825420.34,-292067.25,399,63.84,201.00721666666666,32.161154666666668,-171804.27,84.48,13.52,3136.13,501.78,0,null,0.10199999999999999,-1825420.3373849997,0,null,0]
[null,656,"2080-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1152.372690931348,8.6777481614198936E-4,false,1,8.6777481614198936E-4,27151.89,-217071777.56,2412481.29,-1906613.78,-305058.2,399,63.84,201.00721666666666,32.161154666666668,-173657.42,84.48,13.52,3263.44,522.15,0,null,0.10199999999999999,-1906613.7795686666,0,null,0]
[null,657,"2080-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1165.0357303077622,8.5834277351805733E-4,false,1,8.5834277351805733E-4,27151.89,-219484258.84999999,2438991.2599999998,-1927803.41,-308448.55,399,63.84,201.00721666666666,32.161154666666668,-175587.41,84.48,13.52,3296.67,527.47,0,null,0.10199999999999999,-1927803.4068991665,0,null,0]
[null,658,"2080-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,1177.0721027828149,8.495656278284194E-4,false,1,8.495656278284194E-4,27151.89,-221923250.11000001,2319914.96,-1823469.37,-291755.09999999998,399,63.84,201.00721666666666,32.161154666666668,-177538.6,84.48,13.52,3133.07,501.29,0,null,0.10199999999999999,-1823469.3717371665,0,null,0]
[null,659,"2080-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1190.0065557629275,8.4033150503014492E-4,false,1,8.4033150503014492E-4,27151.89,-224243165.06999999,2491285.2899999996,-1969602.47,-315136.40000000002,399,63.84,201.00721666666666,32.161154666666668,-179394.53,84.48,13.52,3362.21,537.95000000000005,0,null,0.10199999999999999,-1969602.4665315,0,null,0]
[null,660,"2080-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1202.6920256473602,8.3146805555789783E-4,true,1,8.3146805555789783E-4,27151.89,-226734450.36000001,2444141.13,-1927242.83,-308358.84999999998,399,63.84,201.00721666666666,32.161154666666668,-181387.56,84.48,13.52,3295.79,527.33000000000004,0,null,0.10199999999999999,-1927242.8280599997,0,null,0]
[null,661,"2080-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1215.9080074198571,8.2243063940502261E-4,false,1,8.2243063940502261E-4,27151.89,-229178591.49000001,2545519.0299999998,-2012951.96,-322072.31,399,63.84,201.00721666666666,32.161154666666668,-183342.87,84.48,13.52,3430.18,548.83000000000004,0,null,0.10199999999999999,-2012951.9619205,0,null,0]
[null,662,"2080-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1228.8695867789527,8.1375600044032877E-4,false,1,8.1375600044032877E-4,27151.89,-231724110.52000001,2497330.9099999997,-1969654.94,-315144.78999999998,399,63.84,201.00721666666666,32.161154666666668,-185379.29,84.48,13.52,3362.29,537.97,0,null,0.10199999999999999,-1969654.93942,0,null,0]
[null,663,"2080-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1242.3732250448709,8.0491110065888851E-4,false,1,8.0491110065888851E-4,27151.89,-234221441.43000001,2600933.23,-2057244.99,-329159.2,399,63.84,201.00721666666666,32.161154666666668,-187377.15,84.48,13.52,3499.63,559.94000000000005,0,null,0.10199999999999999,-2057244.9938935,0,null,0]
[null,664,"2080-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1256.0252502904805,7.9616233811281292E-4,false,1,7.9616233811281292E-4,27151.89,-236822374.66,2629514.0299999998,-2080089.86,-332814.38,399,63.84,201.00721666666666,32.161154666666668,-189457.9,84.48,13.52,3535.45,565.66999999999996,0,null,0.10199999999999999,-2080089.8574303333,0,null,0]
[null,665,"2080-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1269.4144794585768,7.8776476571034077E-4,false,1,7.8776476571034077E-4,27151.89,-239451888.69,2579709.02,-2035341.05,-325654.57,399,63.84,201.00721666666666,32.161154666666668,-191561.51,84.48,13.52,3465.28,554.44000000000005,0,null,0.10199999999999999,-2035341.0538649999,0,null,0]
[null,666,"2080-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1283.3636520351872,7.7920237059400687E-4,false,1,7.7920237059400687E-4,27151.89,-242031597.71000001,2686756.44,-2125844.2000000002,-340135.07,399,63.84,201.00721666666666,32.161154666666668,-193625.28,84.48,13.52,3607.19,577.15,0,null,0.10199999999999999,-2125844.1998861665,0,null,0]
[null,667,"2080-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1297.0443085658821,7.7098368451705517E-4,false,1,7.7098368451705517E-4,27151.89,-244718354.15000001,2635849.54,-2080106.01,-332816.96000000002,399,63.84,201.00721666666666,32.161154666666668,-195774.68,84.48,13.52,3535.48,565.67999999999995,0,null,0.10199999999999999,-2080106.010275,0,null,0]
[null,668,"2081-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1311.2970961246097,7.6260368680399501E-4,false,1,7.6260368680399501E-4,27151.89,-247354203.69,2745244.78,-2172594.42,-347615.11,399,63.84,201.00721666666666,32.161154666666668,-197883.36,84.48,13.52,3680.5,588.88,0,null,0.10199999999999999,-2172594.4224105002,0,null,0]
[null,669,"2081-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1325.7065028148909,7.5431477319956282E-4,false,1,7.5431477319956282E-4,27151.89,-250099448.47,2775411.36,-2196706.8199999998,-351473.09,399,63.84,201.00721666666666,32.161154666666668,-200079.56,84.48,13.52,3718.31,594.92999999999995,0,null,0.10199999999999999,-2196706.822394833,0,null,0]
[null,670,"2081-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,1338.9671030603806,7.4684433823233752E-4,false,1,7.4684433823233752E-4,27151.89,-252874859.83000001,2556574.8200000003,-2006140.55,-320982.49,399,63.84,201.00721666666666,32.161154666666668,-202299.89,84.48,13.52,3419.5,547.12,0,null,0.10199999999999999,-2006140.5546513335,0,null,0]
[null,671,"2081-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1353.6805662335432,7.3872671658601274E-4,false,1,7.3872671658601274E-4,27151.89,-255431434.65000001,2834002.7800000003,-2243539.4300000002,-358966.31,399,63.84,201.00721666666666,32.161154666666668,-204345.15,84.48,13.52,3791.74,606.67999999999995,0,null,0.10199999999999999,-2243539.4343424998,0,null,0]
[null,672,"2081-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1368.1108010695928,7.3093495001881224E-4,true,1,7.3093495001881224E-4,27151.89,-258265437.43000001,2780261.4600000004,-2195256.2200000002,-351241,399,63.84,201.00721666666666,32.161154666666668,-206612.35,84.48,13.52,3716.03,594.55999999999995,0,null,0.10199999999999999,-2195256.2181549999,0,null,0]
[null,673,"2081-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1383.1445146256126,7.2299025114572245E-4,false,1,7.2299025114572245E-4,27151.89,-261045698.88999999,2895696.0600000005,-2292851.39,-366856.22,399,63.84,201.00721666666666,32.161154666666668,-208836.56,84.48,13.52,3869.06,619.04999999999995,0,null,0.10199999999999999,-2292851.3885838329,0,null,0]
[null,674,"2081-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1397.8888351515216,7.1536446593881468E-4,false,1,7.1536446593881468E-4,27151.89,-263941394.94999999,2840767.17,-2243501.86,-358960.3,399,63.84,201.00721666666666,32.161154666666668,-211153.12,84.48,13.52,3791.68,606.66999999999996,0,null,0.10199999999999999,-2243501.8570749997,0,null,0]
[null,675,"2081-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1413.2497695980564,7.0758900621254719E-4,false,1,7.0758900621254719E-4,27151.89,-266782162.12,2958732.1500000004,-2343236.66,-374917.87,399,63.84,201.00721666666666,32.161154666666668,-213425.73,84.48,13.52,3948.06,631.69000000000005,0,null,0.10199999999999999,-2343236.6572873336,0,null,0]
[null,676,"2081-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1428.7795002329128,6.9989805973348911E-4,false,1,6.9989805973348911E-4,27151.89,-269740894.26999998,2991244.6700000004,-2369224.19,-379075.87,399,63.84,201.00721666666666,32.161154666666668,-215792.72,84.48,13.52,3988.81,638.21,0,null,0.10199999999999999,-2369224.1880048327,0,null,0]
[null,677,"2081-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1444.0102897053955,6.9251584086981702E-4,false,1,6.9251584086981702E-4,27151.89,-272732138.94,2934476.49,-2318223.1800000002,-370915.71,399,63.84,201.00721666666666,32.161154666666668,-218185.71,84.48,13.52,3908.84,625.41,0,null,0.10199999999999999,-2318223.1809899998,0,null,0]
[null,678,"2081-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1459.8780374422047,6.8498872806666846E-4,false,1,6.8498872806666846E-4,27151.89,-275666615.43000001,3056360.43,-2421271.77,-387403.48,399,63.84,201.00721666666666,32.161154666666668,-220533.29,84.48,13.52,4070.42,651.27,0,null,0.10199999999999999,-2421271.7721934998,0,null,0]
[null,679,"2081-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1475.4403373213383,6.7776376631772169E-4,false,1,6.7776376631772169E-4,27151.89,-278722975.86000001,2998338.81,-2369145.29,-379063.25,399,63.84,201.00721666666666,32.161154666666668,-222978.38,84.48,13.52,3988.69,638.19000000000005,0,null,0.10199999999999999,-2369145.2948099999,0,null,0]
[null,680,"2082-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1491.6534593747165,6.7039699718136154E-4,false,1,6.7039699718136154E-4,27151.89,-281721314.67000002,3122893.5,-2474452.21,-395912.35,399,63.84,201.00721666666666,32.161154666666668,-225377.05,84.48,13.52,4153.8100000000004,664.61,0,null,0.10199999999999999,-2474452.2138514998,0,null,0]
[null,681,"2082-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1508.0447420219652,6.6311029914086904E-4,false,1,6.6311029914086904E-4,27151.89,-284844208.17000002,3157209.95,-2501881.63,-400301.06,399,63.84,201.00721666666666,32.161154666666668,-227875.37,84.48,13.52,4196.82,671.49,0,null,0.10199999999999999,-2501881.6284264997,0,null,0]
[null,682,"2082-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,1523.1292108948303,6.5654311718734966E-4,false,1,6.5654311718734966E-4,27151.89,-288001418.12,2907934.07,-2284811.25,-365569.8,399,63.84,201.00721666666666,32.161154666666668,-230401.13,84.48,13.52,3856.45,617.03,0,null,0.10199999999999999,-2284811.2504186668,0,null,0]
[null,683,"2082-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1539.8663700836164,6.4940700013190031E-4,false,1,6.4940700013190031E-4,27151.89,-290909352.19,3223857.79,-2555153.81,-408824.61,399,63.84,201.00721666666666,32.161154666666668,-232727.48,84.48,13.52,4280.3500000000004,684.86,0,null,0.10199999999999999,-2555153.8100688327,0,null,0]
[null,684,"2082-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1556.2813455887076,6.4255733889923461E-4,true,1,6.4255733889923461E-4,27151.89,-294133209.98000002,3162611.9,-2500132.2799999998,-400021.16,399,63.84,201.00721666666666,32.161154666666668,-235306.57,84.48,13.52,4194.08,671.05,0,null,0.10199999999999999,-2500132.2848300003,0,null,0]
[null,685,"2082-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1573.3828025349333,6.3557323646150463E-4,false,1,6.3557323646150463E-4,27151.89,-297295821.88,3294036.58,-2611248.2999999998,-417799.73,399,63.84,201.00721666666666,32.161154666666668,-237836.66,84.48,13.52,4368.3100000000004,698.93,0,null,0.10199999999999999,-2611248.3021793333,0,null,0]
[null,686,"2082-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1590.1550632099554,6.2886948772238407E-4,false,1,6.2886948772238407E-4,27151.89,-300589858.45999998,3231439.79,-2555013.7999999998,-408802.21,399,63.84,201.00721666666666,32.161154666666668,-240471.89,84.48,13.52,4280.13,684.82,0,null,0.10199999999999999,-2555013.7969099996,0,null,0]
[null,687,"2082-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1607.6287471478818,6.2203416166457272E-4,false,1,6.2203416166457272E-4,27151.89,-303821298.25,3365742.8700000006,-2668563.7400000002,-426970.2,399,63.84,201.00721666666666,32.161154666666668,-243057.04,84.48,13.52,4458.18,713.31,0,null,0.10199999999999999,-2668563.7362958333,0,null,0]
[null,688,"2082-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1625.2944435740405,6.1527313032645877E-4,false,1,6.1527313032645877E-4,27151.89,-307187041.12,3402727.89,-2698126.18,-431700.19,399,63.84,201.00721666666666,32.161154666666668,-245749.63,84.48,13.52,4504.53,720.72,0,null,0.10199999999999999,-2698126.1778373332,0,null,0]
[null,689,"2082-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1642.6200823425397,6.0878349823527086E-4,false,1,6.0878349823527086E-4,27151.89,-310589769.00999999,3338038.84,-2640013.04,-422402.09,399,63.84,201.00721666666666,32.161154666666668,-248471.82,84.48,13.52,4413.41,706.15,0,null,0.10199999999999999,-2640013.0365849994,0,null,0]
[null,690,"2082-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1660.6702868873742,6.0216649138362011E-4,false,1,6.0216649138362011E-4,27151.89,-313927807.85000002,3476799.93,-2757332.58,-441173.21,399,63.84,201.00721666666666,32.161154666666668,-251142.25,84.48,13.52,4597.37,735.58,0,null,0.10199999999999999,-2757332.5789491665,0,null,0]
[null,691,"2082-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1678.3730321455935,5.9581510239212015E-4,false,1,5.9581510239212015E-4,27151.89,-317404607.77999997,3410685.02,-2697939.17,-431670.27,399,63.84,201.00721666666666,32.161154666666668,-253923.69,84.48,13.52,4504.24,720.68,0,null,0.10199999999999999,-2697939.1661299998,0,null,0]
[null,692,"2083-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1696.8161139381639,5.8933905199608596E-4,false,1,5.8933905199608596E-4,27151.89,-320815292.80000001,3552484.2100000004,-2817827.66,-450852.43,399,63.84,201.00721666666666,32.161154666666668,-256652.23,84.48,13.52,4692.22,750.76,0,null,0.10199999999999999,-2817827.6550933337,0,null,0]
[null,693,"2083-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1715.4618606088588,5.8293339127054439E-4,false,1,5.8293339127054439E-4,27151.89,-324367777.00999999,3591521.2700000005,-2849030.31,-455844.85,399,63.84,201.00721666666666,32.161154666666668,-259494.22,84.48,13.52,4741.1499999999996,758.58,0,null,0.10199999999999999,-2849030.3080711663,0,null,0]
[null,694,"2083-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,1732.6210537799088,5.7716024967974786E-4,false,1,5.7716024967974786E-4,27151.89,-327959298.27999997,3307619.43,-2601810.4300000002,-416289.67,399,63.84,201.00721666666666,32.161154666666668,-262367.44,84.48,13.52,4353.51,696.56,0,null,0.10199999999999999,-2601810.4330213331,0,null,0]
[null,695,"2083-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1751.6602489995448,5.7088696313748442E-4,false,1,5.7088696313748442E-4,27151.89,-331266917.70999998,3667333.6199999996,-2909627.76,-465540.44,399,63.84,201.00721666666666,32.161154666666668,-265013.53000000003,84.48,13.52,4836.17,773.79,0,null,0.10199999999999999,-2909627.7605528333,0,null,0]
[null,696,"2083-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1770.3329472538799,5.6486549694010301E-4,true,1,5.6486549694010301E-4,27151.89,-334934251.32999998,3597551.0100000002,-2846941.14,-455510.58,399,63.84,201.00721666666666,32.161154666666668,-267947.40000000002,84.48,13.52,4737.87,758.06,0,null,0.10199999999999999,-2846941.1363049997,0,null,0]
[null,697,"2083-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1789.7865459002701,5.5872584487274472E-4,false,1,5.5872584487274472E-4,27151.89,-338531802.33999997,3747165.0200000005,-2973437.66,-475750.03,399,63.84,201.00721666666666,32.161154666666668,-270825.44,84.48,13.52,4936.22,789.8,0,null,0.10199999999999999,-2973437.6638863329,0,null,0]
[null,698,"2083-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1808.8656704795667,5.5283264883615154E-4,false,1,5.5283264883615154E-4,27151.89,-342278967.36000001,3675845.68,-2909371.22,-465499.4,399,63.84,201.00721666666666,32.161154666666668,-273823.17,84.48,13.52,4835.76,773.72,0,null,0.10199999999999999,-2909371.2225600001,0,null,0]
[null,699,"2083-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1828.742692377243,5.4682378454240987E-4,false,1,5.4682378454240987E-4,27151.89,-345954813.04000002,3828734.0100000002,-3038636.44,-486181.83,399,63.84,201.00721666666666,32.161154666666668,-276763.84999999998,84.48,13.52,5038.45,806.15,0,null,0.10199999999999999,-3038636.4412013334,0,null,0]
[null,700,"2083-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1848.8381362428788,5.4088023196673812E-4,false,1,5.4088023196673812E-4,27151.89,-349783547.05000001,3870806.7,-3072265.49,-491562.48,399,63.84,201.00721666666666,32.161154666666668,-279826.84000000003,84.48,13.52,5091.18,814.59,0,null,0.10199999999999999,-3072265.4882558333,0,null,0]
[null,701,"2083-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1868.5467507752278,5.3517526365616346E-4,false,1,5.3517526365616346E-4,27151.89,-353654353.75,3797107.3,-3006062.01,-480969.92,399,63.84,201.00721666666666,32.161154666666668,-282923.48,84.48,13.52,4987.38,797.98,0,null,0.10199999999999999,-3006062.006875,0,null,0]
[null,702,"2083-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1889.0795881705797,5.2935832151382192E-4,false,1,5.2935832151382192E-4,27151.89,-357451461.05000001,3955066.8400000003,-3139615.33,-502338.45,399,63.84,201.00721666666666,32.161154666666668,-285961.17,84.48,13.52,5196.79,831.49,0,null,0.10199999999999999,-3139615.3328891667,0,null,0]
[null,703,"2083-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1909.2171765804778,5.2377488127938374E-4,false,1,5.2377488127938374E-4,27151.89,-361406527.88999999,3879745.4800000004,-3071955.49,-491512.88,399,63.84,201.00721666666666,32.161154666666668,-289125.21999999997,84.48,13.52,5090.7,814.51,0,null,0.10199999999999999,-3071955.4870649995,0,null,0]
[null,704,{"$f":"IF(B725=0,FECHA_1ER_PAGO,EDATE(C724,1))","v":"2084-01-04"},{"$f":"IF(B725=0,FECHA_1ER_PAGO-FECHA_APERTURA, C725-C724)","v":31},{"$f":"IF(B725=0,TASA,IF(B725=MESES_INC_TASA,E724+INCREMENTO_TASA,E724))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B725<MESES_GRACIA, 0, 1 + D725 * F725 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B725 = 0, 0,            IF(H724=0, G725, H724 * G725 ))","v":1930.1969277281949},5.1808185249625337E-4,{"$f":"MOD(B725, MESES_INC)=0","v":false},1,5.1808185249625337E-4,{"$f":"ROUND(CUOTA_INIT*K725,2)","v":27151.89},{"$f":"IF(B725=0,TOTAL_FINANCIADO, ROUND(N724-O724,2))","v":-365286273.37},{"$f":"IF(B725=0, 0,\n   IF((B725+1) = PLAZO, N725,\n   IF(B725<MESES_GRACIA, 0, M725-P725-V725-Q725)))","v":4041160.99},{"$f":" IF(B725<MESES_GRACIA, 0, ROUND(N725 * D725 *E725 /360,2))","v":-3208431.1},-513348.98,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R725*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T725*IVA","v":32.161154666666668},{"$f":"ROUND(N725 * FACTOR_SEG_DEUD,2)","v":-292229.02},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W725*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O725:X725)-Q725) * FACTOR_SEG_DESEMPLEO,2)","v":5304.69},{"$f":"ROUND(Y725*IVA,2)","v":848.75},{"$f":"IF(B725>=PLAZO,0,ROUND(SUM(O725:Z725),2))","v":0},null,{"$f":"IF(AB725=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N725 * D725 * AC725 /360","v":-3208431.1010998329},{"$f":"IF(B725>=PLAZO, 0, O725+R725+S725+T725+U725+V725+W725+X725+Y725+Z725+AD725)","v":0},null,0]
[null,705,"2084-02-04",31,0.10199999999999999,{"$f":"E726*(1+$G$13)","v":0.11831999999999998},1.0109886666666665,1951.4072183680239,5.1245070254291015E-4,false,{"$f":"IF(B726=0, 1, IF(J726,K725*(1+INCREMENTO),K725))","v":1},5.1245070254291015E-4,27151.89,-369327434.36000001,4085567.9700000007,-3243925.97,{"$f":"ROUND(P726*$G$13,2)","v":-519028.16},399,63.84,201.00721666666666,32.161154666666668,-295461.95,84.48,13.52,5360.35,857.66,0,null,0.10199999999999999,-3243925.9651286663,0,null,{"$f":"IF(N726> 0,O726+P726+V726+R726+T726+W726+Y726, 0)","v":0}]
[null,706,"2084-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,1971.5678568100566,5.0721054136983797E-4,false,1,{"$f":" I727*K727","v":5.0721054136983797E-4},27151.89,-373413002.32999998,3885006.09,-3068210.17,-490913.63,399,63.84,201.00721666666666,32.161154666666668,-298730.40000000002,84.48,13.52,5084.82,813.57,0,null,0.10199999999999999,-3068210.169144833,0,null,0]
[null,707,"2084-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1993.2327587992565,{"$f":"IF(H728=0, 0, 1/H728)","v":5.0169755417947776E-4},false,1,5.0169755417947776E-4,27151.89,-377298008.42000002,4173153.9400000004,-3313934.17,-530229.47,399,63.84,201.00721666666666,32.161154666666668,-301838.40999999997,84.48,13.52,5470.12,875.22,0,null,0.10199999999999999,-3313934.1739556664,0,null,0]
[null,708,"2084-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2014.4806200080563,4.9640586763053632E-4,true,1,4.9640586763053632E-4,27151.89,-381471162.36000001,4093634.4800000004,-3242504.88,-518800.78,399,63.84,201.00721666666666,32.161154666666668,-305176.93,84.48,13.52,5358.12,857.3,0,null,0.10199999999999999,-3242504.8800599999,0,null,0]
[null,709,"2084-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2036.6170760477846,4.9101031890618266E-4,false,1,4.9101031890618266E-4,27151.89,-385564796.83999997,4263994.92,-3386544.13,-541847.06000000006,399,63.84,201.00721666666666,32.161154666666668,-308451.84000000003,84.48,13.52,5583.97,893.44,0,null,0.10199999999999999,-3386544.1322446666,0,null,0]
[null,710,"2084-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2058.3274140784538,4.8583135664435391E-4,false,1,4.8583135664435391E-4,27151.89,-389828791.75999999,4182726.8100000005,-3313544.73,-530167.16,399,63.84,201.00721666666666,32.161154666666668,-311863.03000000003,84.48,13.52,5469.51,875.12,0,null,0.10199999999999999,-3313544.7299599997,0,null,0]
[null,711,"2084-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2080.9456879226236,4.8055074469448782E-4,false,1,4.8055074469448782E-4,27151.89,-394011518.56999999,4356813.12,-3460734.5,-553717.52,399,63.84,201.00721666666666,32.161154666666668,-315209.21000000002,84.48,13.52,5700.3,912.05,0,null,0.10199999999999999,-3460734.5047731665,0,null,0]
[null,712,"2084-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2103.8125064386422,4.7532752892167723E-4,false,1,4.7532752892167723E-4,27151.89,-398368331.69,4404688.71,-3499001.85,-559840.30000000005,399,63.84,201.00721666666666,32.161154666666668,-318694.67,84.48,13.52,5760.3,921.65,0,null,0.10199999999999999,-3499001.8466771664,0,null,0]
[null,713,"2084-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2126.2391477572778,4.70313981874891E-4,false,1,4.70313981874891E-4,27151.89,-402773020.39999998,4320712.29,-3423570.67,-547771.31000000006,399,63.84,201.00721666666666,32.161154666666668,-322218.42,84.48,13.52,5642.03,902.72,0,null,0.10199999999999999,-3423570.6734000002,0,null,0]
[null,714,"2084-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2149.6036810055998,4.6520203181462402E-4,false,1,4.6520203181462402E-4,27151.89,-407093732.69,4500569.22,-3575639.95,-572102.39,399,63.84,201.00721666666666,32.161154666666668,-325674.99,84.48,13.52,5880.47,940.88,0,null,0.10199999999999999,-3575639.9521271666,0,null,0]
[null,715,"2084-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2172.5184562451191,4.6029528408626455E-4,false,1,4.6029528408626455E-4,27151.89,-411594301.91000003,4414747.1500000004,-3498551.57,-559768.25,399,63.84,201.00721666666666,32.161154666666668,-329275.44,84.48,13.52,5759.6,921.54,0,null,0.10199999999999999,-3498551.5662349998,0,null,0]
[null,716,"2085-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2196.3915373879777,4.5529222953992688E-4,false,1,4.5529222953992688E-4,27151.89,-416009049.06,4598536.66,-3653946.15,-584631.38,399,63.84,201.00721666666666,32.161154666666668,-332807.24,84.48,13.52,6003.26,960.52,0,null,0.10199999999999999,-3653946.1475769999,0,null,0]
[null,717,"2085-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2220.5269518618215,4.5034355433584835E-4,false,1,4.5034355433584835E-4,27151.89,-420607585.72000003,4649068.45,-3694336.63,-591093.86,399,63.84,201.00721666666666,32.161154666666668,-336486.07,84.48,13.52,6066.59,970.65,0,null,0.10199999999999999,-3694336.6279073339,0,null,0]
[null,718,"2085-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,2242.7381427856444,4.4588353001297204E-4,false,1,4.4588353001297204E-4,27151.89,-425256654.17000002,4280852.45,-3373702.79,-539792.44999999995,399,63.84,201.00721666666666,32.161154666666668,-340205.32,84.48,13.52,5563.84,890.21,0,null,0.10199999999999999,-3373702.7897486668,0,null,0]
[null,719,"2085-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2267.3828446573348,4.410371201124299E-4,false,1,4.410371201124299E-4,27151.89,-429537506.62,4747196.38,-3772771.1,-603643.38,399,63.84,201.00721666666666,32.161154666666668,-343630.01,84.48,13.52,6189.57,990.33,0,null,0.10199999999999999,-3772771.099812333,0,null,0]
[null,720,"2085-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2291.5531457813818,4.3638525331212276E-4,true,1,4.3638525331212276E-4,27151.89,-434284703,4656626.83,-3691419.98,-590627.19999999995,399,63.84,201.00721666666666,32.161154666666668,-347427.76,84.48,13.52,6062.02,969.92,0,null,0.10199999999999999,-3691419.9754999997,0,null,0]
[null,721,"2085-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2316.7342594493243,4.3164208234987419E-4,false,1,4.3164208234987419E-4,27151.89,-438941329.82999998,4850531.84,-3855368.01,-616858.88,399,63.84,201.00721666666666,32.161154666666668,-351153.06,84.48,13.52,6319.09,1011.05,0,null,0.10199999999999999,-3855368.0136734997,0,null,0]
[null,722,"2085-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2341.4306466550538,4.270893103020543E-4,false,1,4.270893103020543E-4,27151.89,-443791861.67000002,4757973.13,-3772230.82,-603556.93000000005,399,63.84,201.00721666666666,32.161154666666668,-355033.49,84.48,13.52,6188.73,990.2,0,null,0.10199999999999999,-3772230.8241949994,0,null,0]
[null,723,"2085-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2367.1598475542637,4.2244717906701334E-4,false,1,4.2244717906701334E-4,27151.89,-448549834.80000001,4956116.5200000005,-3939762.72,-630362.04,399,63.84,201.00721666666666,32.161154666666668,-358839.87,84.48,13.52,6451.42,1032.23,0,null,0.10199999999999999,-3939762.7156599998,0,null,0]
[null,724,"2085-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2393.1717780657546,4.17855504216348E-4,false,1,4.17855504216348E-4,27151.89,-453505951.31999999,5010577.62,-3983293.94,-637327.03,399,63.84,201.00721666666666,32.161154666666668,-362804.76,84.48,13.52,6519.67,1043.1500000000001,0,null,0.10199999999999999,-3983293.9390939996,0,null,0]
[null,725,"2085-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2418.6829892199353,4.1344814696965158E-4,false,1,4.1344814696965158E-4,27151.89,-458516528.94,4914938.09,-3897390.5,-623582.48,399,63.84,201.00721666666666,32.161154666666668,-366813.22,84.48,13.52,6384.98,1021.6,0,null,0.10199999999999999,-3897390.4959900002,0,null,0]
[null,726,"2085-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2445.2610903608097,4.0895428465368718E-4,false,1,4.0895428465368718E-4,27151.89,-463431467.02999997,5119645.8000000007,-4070473.05,-651275.68999999994,399,63.84,201.00721666666666,32.161154666666668,-370745.17,84.48,13.52,6656.37,1065.02,0,null,0.10199999999999999,-4070473.0520801656,0,null,0]
[null,727,"2085-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2471.3275735840557,4.0464081358091466E-4,false,1,4.0464081358091466E-4,27151.89,-468551112.82999998,5021906.75,-3982684.46,-637229.51,399,63.84,201.00721666666666,32.161154666666668,-374840.89,84.48,13.52,6518.72,1043,0,null,0.10199999999999999,-3982684.459055,0,null,0]
[null,728,"2086-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2498.4841685143128,4.0024268018261464E-4,false,1,4.0024268018261464E-4,27151.89,-473573019.57999998,5231087.95,-4159549.69,-665527.94999999995,399,63.84,201.00721666666666,32.161154666666668,-378858.42,84.48,13.52,6796.04,1087.3699999999999,0,null,0.10199999999999999,-4159549.6886443328,0,null,0]
[null,729,"2086-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2525.9391782140601,3.9589235110048848E-4,false,1,3.9589235110048848E-4,27151.89,-478804107.52999997,5288570.63,-4205496.08,-672879.37,399,63.84,201.00721666666666,32.161154666666668,-383043.29,84.48,13.52,6868.09,1098.8900000000001,0,null,0.10199999999999999,-4205496.0778051661,0,null,0]
[null,730,"2086-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,2551.2053058340093,3.9197158994348048E-4,false,1,3.9197158994348048E-4,27151.89,-484092678.16000003,4869369.58,-3840468.58,-614474.97,399,63.84,201.00721666666666,32.161154666666668,-387274.14,84.48,13.52,6295.72,1007.32,0,null,0.10199999999999999,-3840468.5800693333,0,null,0]
[null,731,"2086-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2579.2396505380502,3.8771116122978023E-4,false,1,3.8771116122978023E-4,27151.89,-488962047.74000001,5400192.8399999999,-4294716.6500000004,-687154.66,399,63.84,201.00721666666666,32.161154666666668,-391169.64,84.48,13.52,7007.99,1121.28,0,null,0.10199999999999999,-4294716.6526496671,0,null,0]
[null,732,"2086-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2606.7343452127857,3.8362175333918455E-4,true,1,3.8362175333918455E-4,27151.89,-494362240.57999998,5297053.37,-4202079.04,-672332.65,399,63.84,201.00721666666666,32.161154666666668,-395489.79,84.48,13.52,6862.73,1098.04,0,null,0.10199999999999999,-4202079.0449299999,0,null,0]
[null,733,"2086-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2635.3788800208804,3.7945208090613402E-4,false,1,3.7945208090613402E-4,27151.89,-499659293.94999999,5517741.3200000003,-4388674.13,-702187.86,399,63.84,201.00721666666666,32.161154666666668,-399727.44,84.48,13.52,7155.31,1144.8499999999999,0,null,0.10199999999999999,-4388674.1318608327,0,null,0]
[null,734,"2086-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2663.4720188819028,3.7544978618539774E-4,false,1,3.7544978618539774E-4,27151.89,-505177035.26999998,5412339.0899999999,-4294004.8,-687040.77,399,63.84,201.00721666666666,32.161154666666668,-404141.63,84.48,13.52,7006.87,1121.0999999999999,0,null,0.10199999999999999,-4294004.799794999,0,null,0]
[null,735,"2086-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2692.7400250733895,3.7136893672932476E-4,false,1,3.7136893672932476E-4,27151.89,-510589374.36000001,5637848.3300000001,-4484676.67,-717548.27,399,63.84,201.00721666666666,32.161154666666668,-408471.5,84.48,13.52,7305.84,1168.93,0,null,0.10199999999999999,-4484676.6714619994,0,null,0]
[null,736,"2086-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2722.3296476289124,3.673324429578091E-4,false,1,3.673324429578091E-4,27151.89,-516227222.69,5699800.7599999998,-4534195.7699999996,-725471.32,399,63.84,201.00721666666666,32.161154666666668,-412981.78,84.48,13.52,7383.49,1181.3599999999999,0,null,0.10199999999999999,-4534195.7726271665,0,null,0]
[null,737,"2086-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2751.3496816726365,3.6345798088161115E-4,false,1,3.6345798088161115E-4,27151.89,-521927023.44999999,5590893.96,-4436379.7,-709820.75,399,63.84,201.00721666666666,32.161154666666668,-417541.62,84.48,13.52,7230.11,1156.82,0,null,0.10199999999999999,-4436379.6993249999,0,null,0]
[null,738,"2086-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2781.5833462079763,3.5950747309558811E-4,false,1,3.5950747309558811E-4,27151.89,-527517917.41000003,5823870.4399999995,-4633365.71,-741338.51,399,63.84,201.00721666666666,32.161154666666668,-422014.33,84.48,13.52,7538.99,1206.24,0,null,0.10199999999999999,-4633365.7079178337,0,null,0]
[null,739,"2086-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2811.2350246785531,3.5571554538181793E-4,false,1,3.5571554538181793E-4,27151.89,-533341787.85000002,5712575.3499999996,-4533405.2,-725344.83,399,63.84,201.00721666666666,32.161154666666668,-426673.43,84.48,13.52,7382.25,1181.1600000000001,0,null,0.10199999999999999,-4533405.1967249997,0,null,0]
[null,740,"2087-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2842.126749286404,3.518491918951462E-4,false,1,3.518491918951462E-4,27151.89,-539054363.20000005,5950640.6100000003,-4734694.16,-757551.07,399,63.84,201.00721666666666,32.161154666666668,-431243.49,84.48,13.52,7697.87,1231.6600000000001,0,null,0.10199999999999999,-4734694.1567733334,0,null,0]
[null,741,"2087-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2873.357932758729,3.4802486268736236E-4,false,1,3.4802486268736236E-4,27151.89,-545005003.80999994,6016030.21,-4786960.62,-765913.7,399,63.84,201.00721666666666,32.161154666666668,-436004,84.48,13.52,7779.82,1244.77,0,null,0.10199999999999999,-4786960.6167978328,0,null,0]
[null,742,"2087-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,2902.099174374137,3.4457816219035957E-4,false,1,3.4457816219035957E-4,27151.89,-551021034.01999998,5538831.6299999999,-4371433.54,-699429.37,399,63.84,201.00721666666666,32.161154666666668,-440816.83,84.48,13.52,7128.28,1140.52,0,null,0.10199999999999999,-4371433.5365586663,0,null,0]
[null,743,"2087-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2933.9893748349427,3.4083286346470052E-4,false,1,3.4083286346470052E-4,27151.89,-556559865.64999998,6143002.7299999995,-4888450.82,-782152.13,399,63.84,201.00721666666666,32.161154666666668,-445247.89,84.48,13.52,7938.96,1270.23,0,null,0.10199999999999999,-4888450.8199591655,0,null,0]
[null,744,"2087-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2965.2657015706827,3.372379073721138E-4,true,1,3.372379073721138E-4,27151.89,-562702868.38,6025564.46,-4782974.38,-765275.9,399,63.84,201.00721666666666,32.161154666666668,-450162.29,84.48,13.52,7773.57,1243.77,0,null,0.10199999999999999,-4782974.3812299995,0,null,0]
[null,745,"2087-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2997.8500179433422,3.3357239155214452E-4,false,1,3.3357239155214452E-4,27151.89,-568728432.84000003,6276719.0600000005,-4995331.4000000004,-799253.02,399,63.84,201.00721666666666,32.161154666666668,-454982.75,84.48,13.52,8106.55,1297.05,0,null,0.10199999999999999,-4995331.4017779995,0,null,0]
[null,746,"2087-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3029.8070991346181,3.3005401574431019E-4,false,1,3.3005401574431019E-4,27151.89,-575005151.89999998,6156706.8099999996,-4887543.79,-782007.01,399,63.84,201.00721666666666,32.161154666666668,-460004.12,84.48,13.52,7937.54,1270.01,0,null,0.10199999999999999,-4887543.7911499999,0,null,0]
[null,747,"2087-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3063.1006394113083,3.2646658328280983E-4,false,1,3.2646658328280983E-4,27151.89,-581161858.71000004,6413345.8399999999,-5104538.33,-816726.13,399,63.84,201.00721666666666,32.161154666666668,-464929.49,84.48,13.52,8277.7900000000009,1324.45,0,null,0.10199999999999999,-5104538.325669501,0,null,0]
[null,748,"2087-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3096.7600313042522,3.2291814344388622E-4,false,1,3.2291814344388622E-4,27151.89,-587575204.54999995,6483819.9499999993,-5160868.88,-825739.02,399,63.84,201.00721666666666,32.161154666666668,-470060.16,84.48,13.52,8366.11,1338.58,0,null,0.10199999999999999,-5160868.8799641663,0,null,0]
[null,749,"2087-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3129.7714932379549,3.1951214398896391E-4,false,1,3.1951214398896391E-4,27151.89,-594059024.5,6359821.0899999999,-5049501.71,-807920.27,399,63.84,201.00721666666666,32.161154666666668,-475247.22,84.48,13.52,8191.49,1310.6400000000001,0,null,0.10199999999999999,-5049501.7082499992,0,null,0]
[null,750,"2087-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3164.1635089199822,3.1603929353869834E-4,false,1,3.1603929353869834E-4,27151.89,-600418845.59000003,6624954.4500000002,-5273678.8600000003,-843788.62,399,63.84,201.00721666666666,32.161154666666668,-480335.08,84.48,13.52,8543,1366.88,0,null,0.10199999999999999,-5273678.8604321666,0,null,0]
[null,751,"2087-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3197.8934919250687,3.1270584918637165E-4,false,1,3.1270584918637165E-4,27151.89,-607043800.03999996,6498238.7999999998,-5159872.3,-825579.57,399,63.84,201.00721666666666,32.161154666666668,-485635.04,84.48,13.52,8364.5499999999993,1338.33,0,null,0.10199999999999999,-5159872.3003399987,0,null,0]
[null,752,"2088-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3233.0340775433356,3.0930697790846159E-4,false,1,3.0930697790846159E-4,27151.89,-613542038.84000003,6769160.8399999999,-5388944.2400000002,-862231.08,399,63.84,201.00721666666666,32.161154666666668,-490833.63,84.48,13.52,8723.73,1395.8,0,null,0.10199999999999999,-5388944.2411446664,0,null,0]
[null,753,"2088-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3268.5608113434332,3.0594504973856771E-4,false,1,3.0594504973856771E-4,27151.89,-620311199.67999995,6843544.8999999994,-5448400.04,-871744.01,399,63.84,201.00721666666666,32.161154666666668,-496248.96,84.48,13.52,8816.9599999999991,1410.71,0,null,0.10199999999999999,-5448400.0371893328,0,null,0]
[null,754,"2088-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,3302.3294026056924,3.0281655101122051E-4,false,1,3.0281655101122051E-4,27151.89,-627154744.58000004,6506496.6099999994,-5153121.4800000004,-824499.44,399,63.84,201.00721666666666,32.161154666666668,-501723.8,84.48,13.52,8353.9599999999991,1336.63,0,null,0.10199999999999999,-5153121.4846323328,0,null,0]
[null,755,"2088-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3338.6175996344582,2.9952516877329376E-4,false,1,2.9952516877329376E-4,27151.89,-633661241.19000006,6990244.04,-5565657.9000000004,-890505.26,399,63.84,201.00721666666666,32.161154666666668,-506928.99,84.48,13.52,9000.82,1440.13,0,null,0.10199999999999999,-5565657.9017855013,0,null,0]
[null,756,"2088-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3374.2072632465611,2.9636590819196742E-4,true,1,2.9636590819196742E-4,27151.89,-640651485.23000002,6856496.7200000007,-5445537.6200000001,-871286.02,399,63.84,201.00721666666666,32.161154666666668,-512521.19,84.48,13.52,8812.4699999999993,1410,0,null,0.10199999999999999,-5445537.6244550003,0,null,0]
[null,757,"2088-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3411.2853021266228,2.9314463946377979E-4,false,1,2.9314463946377979E-4,27151.89,-647507981.95000005,7142401.2699999996,-5687278.4400000004,-909964.55,399,63.84,201.00721666666666,32.161154666666668,-518006.39,84.48,13.52,9191.52,1470.64,0,null,0.10199999999999999,-5687278.441460833,0,null,0]
[null,758,"2088-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3447.6496034472921,2.9005267791718268E-4,false,1,2.9005267791718268E-4,27151.89,-654650383.22000003,7005724.9799999986,-5564528.2599999998,-890324.52,399,63.84,201.00721666666666,32.161154666666668,-523720.31,84.48,13.52,8999.0499999999993,1439.85,0,null,0.10199999999999999,-5564528.2573700007,0,null,0]
[null,759,"2088-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3485.5346757230395,2.8690002913041166E-4,false,1,2.8690002913041166E-4,27151.89,-661656108.20000005,7297870.3099999996,-5811546.1500000004,-929847.38,399,63.84,201.00721666666666,32.161154666666668,-529324.89,84.48,13.52,9386.3700000000008,1501.82,0,null,0.10199999999999999,-5811546.1503566662,0,null,0]
[null,760,"2088-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3523.8360544296675,2.8378164720317841E-4,false,1,2.8378164720317841E-4,27151.89,-668953978.50999999,7378064.1699999999,-5875645.7800000003,-940103.32,399,63.84,201.00721666666666,32.161154666666668,-535163.18000000005,84.48,13.52,9486.8799999999992,1517.9,0,null,0.10199999999999999,-5875645.7779128337,0,null,0]
[null,761,"2088-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3561.4001467698872,2.8078844240711856E-4,false,1,2.8078844240711856E-4,27151.89,-676332042.67999995,7236851.46,-5748822.3600000003,-919811.58,399,63.84,201.00721666666666,32.161154666666668,-541065.63,84.48,13.52,9288.02,1486.08,0,null,0.10199999999999999,-5748822.3627799992,0,null,0]
[null,762,"2088-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3600.5351858493586,2.7773648871149754E-4,false,1,2.7773648871149754E-4,27151.89,-683568894.13999999,7538662.6100000003,-6004013.4500000002,-960642.15,399,63.84,201.00721666666666,32.161154666666668,-546855.12,84.48,13.52,9688.16,1550.11,0,null,0.10199999999999999,-6004013.4535296662,0,null,0]
[null,763,"2088-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3638.9168909305126,2.7480704560534455E-4,false,1,2.7480704560534455E-4,27151.89,-691107556.75,7394358.4500000002,-5874414.2300000004,-939906.28,399,63.84,201.00721666666666,32.161154666666668,-552886.05000000005,84.48,13.52,9484.9500000000007,1517.59,0,null,0.10199999999999999,-5874414.2323749997,0,null,0]
[null,764,"2089-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3678.9037356726508,2.7182010507735126E-4,false,1,2.7182010507735126E-4,27151.89,-698501915.20000005,7702756.6100000003,-6135175.1600000001,-981628.03,399,63.84,201.00721666666666,32.161154666666668,-558801.53,84.48,13.52,9893.82,1583.01,0,null,0.10199999999999999,-6135175.1551733334,0,null,0]
[null,765,"2089-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3719.3299825227118,2.6886563028799331E-4,false,1,2.6886563028799331E-4,27151.89,-706204671.80999994,7787399.6200000001,-6202831.0300000003,-992452.96,399,63.84,201.00721666666666,32.161154666666668,-564963.74,84.48,13.52,9999.91,1599.99,0,null,0.10199999999999999,-6202831.0340644978,0,null,0]
[null,766,"2089-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,3756.5332005612254,2.6620289149862969E-4,false,1,2.6620289149862969E-4,27151.89,-713992071.42999995,7168976.5899999999,-5664337.0999999996,-906293.94,399,63.84,201.00721666666666,32.161154666666668,-571193.66,84.48,13.52,9155.5499999999993,1464.89,0,null,0.10199999999999999,-5664337.100011332,0,null,0]
[null,767,"2089-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3797.8124917244586,2.6330947148629069E-4,false,1,2.6330947148629069E-4,27151.89,-721161048.01999998,7951750.2599999998,-6334197.8700000001,-1013471.66,399,63.84,201.00721666666666,32.161154666666668,-576928.84,84.48,13.52,10205.89,1632.94,0,null,0.10199999999999999,-6334197.8717756653,0,null,0]
[null,768,{"$f":"IF(B789=0,FECHA_1ER_PAGO,EDATE(C788,1))","v":"2089-05-04"},{"$f":"IF(B789=0,FECHA_1ER_PAGO-FECHA_APERTURA, C789-C788)","v":30},{"$f":"IF(B789=0,TASA,IF(B789=MESES_INC_TASA,E788+INCREMENTO_TASA,E788))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B789<MESES_GRACIA, 0, 1 + D789 * F789 / 360 + FACTOR_SEG_DEUD)","v":1.0106599999999999},{"$f":"IF(B789 = 0, 0,            IF(H788=0, G789, H788 * G789 ))","v":3838.2971728862408},2.6053219825291469E-4,{"$f":"MOD(B789, MESES_INC)=0","v":true},1,2.6053219825291469E-4,{"$f":"ROUND(CUOTA_INIT*K789,2)","v":27151.89},{"$f":"IF(B789=0,TOTAL_FINANCIADO, ROUND(N788-O788,2))","v":-729112798.27999997},{"$f":"IF(B789=0, 0,\n   IF((B789+1) = PLAZO, N789,\n   IF(B789<MESES_GRACIA, 0, M789-P789-V789-Q789)))","v":7799494.3300000001},{"$f":" IF(B789<MESES_GRACIA, 0, ROUND(N789 * D789 *E789 /360,2))","v":-6197458.79},-991593.41,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R789*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T789*IVA","v":32.161154666666668},{"$f":"ROUND(N789 * FACTOR_SEG_DEUD,2)","v":-583290.24},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W789*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O789:X789)-Q789) * FACTOR_SEG_DESEMPLEO,2)","v":9991.49},{"$f":"ROUND(Y789*IVA,2)","v":1598.64},{"$f":"IF(B789>=PLAZO,0,ROUND(SUM(O789:Z789),2))","v":0},null,{"$f":"IF(AB789=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N789 * D789 * AC789 /360","v":-6197458.7853799993},{"$f":"IF(B789>=PLAZO, 0, O789+R789+S789+T789+U789+V789+W789+X789+Y789+Z789+AD789)","v":0},null,0]
[null,769,"2089-06-04",31,0.10199999999999999,{"$f":"E790*(1+$G$13)","v":0.11831999999999998},1.0109886666666665,3880.4749410866962,2.5770041430030676E-4,false,{"$f":"IF(B790=0, 1, IF(J790,K789*(1+INCREMENTO),K789))","v":1},2.5770041430030676E-4,27151.89,-736912292.61000001,8124835.4299999997,-6472546.2999999998,{"$f":"ROUND(P790*$G$13,2)","v":-1035607.41},399,63.84,201.00721666666666,32.161154666666668,-589529.82999999996,84.48,13.52,10422.82,1667.65,0,null,0.10199999999999999,-6472546.3034244999,0,null,{"$f":"IF(N790> 0,O790+P790+V790+R790+T790+W790+Y790, 0)","v":0}]
[null,770,"2089-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3921.8408039586798,2.5498230295085072E-4,false,1,{"$f":" I791*K791","v":2.5498230295085072E-4},27151.89,-745037128.03999996,7969247.6699999999,-6332815.5899999999,-1013250.49,399,63.84,201.00721666666666,32.161154666666668,-596029.69999999995,84.48,13.52,10203.719999999999,1632.6,0,null,0.10199999999999999,-6332815.5883399993,0,null,0]
[null,771,"2089-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3964.9366052731134,{"$f":"IF(H792=0, 0, 1/H792)","v":2.5221084207754132E-4},false,1,2.5221084207754132E-4,27151.89,-753006375.71000004,8301687.9499999993,-6613906,-1058224.96,399,63.84,201.00721666666666,32.161154666666668,-602405.1,84.48,13.52,10644.47,1703.12,0,null,0.10199999999999999,-6613905.9999861661,0,null,0]
[null,772,"2089-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4008.5059719829242,2.4946950484529799E-4,false,1,2.4946950484529799E-4,27151.89,-761308063.65999997,8392912.4299999997,-6686822.4900000002,-1069891.6000000001,399,63.84,201.00721666666666,32.161154666666668,-609046.44999999995,84.48,13.52,10758.81,1721.41,0,null,0.10199999999999999,-6686822.492480332,0,null,0]
[null,773,"2089-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4051.2366456442619,2.4683820953169016E-4,false,1,2.4683820953169016E-4,27151.89,-769700976.09000003,8232164.2999999998,-6542458.2999999998,-1046793.33,399,63.84,201.00721666666666,32.161154666666668,-615760.78,84.48,13.52,10532.44,1685.19,0,null,0.10199999999999999,-6542458.2967650006,0,null,0]
[null,774,"2089-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4095.7543347310311,2.4415526866937204E-4,false,1,2.4415526866937204E-4,27151.89,-777933140.38999999,8575599.8499999996,-6832846.0800000001,-1093255.3700000001,399,63.84,201.00721666666666,32.161154666666668,-622346.51,84.48,13.52,10987.77,1758.04,0,null,0.10199999999999999,-6832846.0830921661,0,null,0]
[null,775,"2089-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4139.4150759392633,2.4158002559651325E-4,false,1,2.4158002559651325E-4,27151.89,-786508740.24000001,8411335.0600000005,-6685324.29,-1069651.8899999999,399,63.84,201.00721666666666,32.161154666666668,-629206.99,84.48,13.52,10756.46,1721.03,0,null,0.10199999999999999,-6685324.2920399997,0,null,0]
[null,776,"2090-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4184.9017284037336,2.3895423713603774E-4,false,1,2.3895423713603774E-4,27151.89,-794920075.29999995,8762263.6199999992,-6982047.9900000002,-1117127.6799999999,399,63.84,201.00721666666666,32.161154666666668,-635936.06000000006,84.48,13.52,11221.72,1795.48,0,null,0.10199999999999999,-6982047.9947183328,0,null,0]
[null,777,"2090-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4230.888218529919,2.3635698896991043E-4,false,1,2.3635698896991043E-4,27151.89,-803682338.91999996,8858549.2199999988,-7059009.8799999999,-1129441.58,399,63.84,201.00721666666666,32.161154666666668,-642945.87,84.48,13.52,11342.4,1814.78,0,null,0.10199999999999999,-7059009.8768473333,0,null,0]
[null,778,"2090-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,4273.208383083801,2.3401620289772543E-4,false,1,2.3401620289772543E-4,27151.89,-812540888.13999999,8154727.5399999991,-6446157.71,-1031385.23,399,63.84,201.00721666666666,32.161154666666668,-650032.71,84.48,13.52,10381.450000000001,1661.03,0,null,0.10199999999999999,-6446157.7125773327,0,null,0]
[null,779,"2090-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4320.1652456027141,2.3147262735328269E-4,false,1,2.3147262735328269E-4,27151.89,-820695615.67999995,9045502.4499999993,-7208443.1600000001,-1153350.9099999999,399,63.84,201.00721666666666,32.161154666666668,-656556.49,84.48,13.52,11576.71,1852.27,0,null,0.10199999999999999,-7208443.157722665,0,null,0]
[null,780,"2090-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4366.218207120839,2.290311552384409E-4,true,1,2.290311552384409E-4,27151.89,-829741118.13,8872192.1999999993,-7052799.5,-1128447.92,399,63.84,201.00721666666666,32.161154666666668,-663792.89,84.48,13.52,11332.66,1813.23,0,null,0.10199999999999999,-7052799.5041049998,0,null,0]
[null,781,"2090-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4414.1971235928204,2.2654176331529031E-4,false,1,2.2654176331529031E-4,27151.89,-838613310.33000004,9242394.0199999996,-7365820.2400000002,-1178531.24,399,63.84,201.00721666666666,32.161154666666668,-670890.65,84.48,13.52,11823.48,1891.76,0,null,0.10199999999999999,-7365820.2423984995,0,null,0]
[null,782,"2090-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4461.2524649303195,2.2415229979942842E-4,false,1,2.2415229979942842E-4,27151.89,-847855704.35000002,9065293.6999999993,-7206773.4900000002,-1153083.76,399,63.84,201.00721666666666,32.161154666666668,-678284.56,84.48,13.52,11574.09,1851.85,0,null,0.10199999999999999,-7206773.4869749993,0,null,0]
[null,783,"2090-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4510.2756811832833,2.2171593727007995E-4,false,1,2.2171593727007995E-4,27151.89,-856920998.04999995,9443571.0999999996,-7526622.7699999996,-1204259.6399999999,399,63.84,201.00721666666666,32.161154666666668,-685536.8,84.48,13.52,12075.61,1932.1,0,null,0.10199999999999999,-7526622.7662058324,0,null,0]
[null,784,"2090-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4559.8375972185786,2.1930605612138085E-4,false,1,2.1930605612138085E-4,27151.89,-866364569.14999998,9547343.3599999994,-7609568.7999999998,-1217531.01,399,63.84,201.00721666666666,32.161154666666668,-693091.66,84.48,13.52,12205.67,1952.91,0,null,0.10199999999999999,-7609568.7990341652,0,null,0]
[null,785,"2090-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4608.4454660049278,2.1699291168284179E-4,false,1,2.1699291168284179E-4,27151.89,-875911912.50999999,9364372.879999999,-7445251.2599999998,-1191240.2,399,63.84,201.00721666666666,32.161154666666668,-700729.53,84.48,13.52,11948.02,1911.68,0,null,0.10199999999999999,-7445251.2563349986,0,null,0]
[null,786,"2090-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4659.0861370823668,2.1463436617770375E-4,false,1,2.1463436617770375E-4,27151.89,-885276285.38999999,9755157.8999999985,-7775676.71,-1244108.27,399,63.84,201.00721666666666,32.161154666666668,-708221.03,84.48,13.52,12466.13,1994.58,0,null,0.10199999999999999,-7775676.7066754987,0,null,0]
[null,787,"2090-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4708.7519953036644,2.1237049668306233E-4,false,1,2.1237049668306233E-4,27151.89,-895031443.28999996,9568187.0700000003,-7607767.2699999996,-1217242.76,399,63.84,201.00721666666666,32.161154666666668,-716025.15,84.48,13.52,12202.85,1952.46,0,null,0.10199999999999999,-7607767.2679649992,0,null,0]
[null,788,"2091-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4760.4949013960577,2.1006219326203692E-4,false,1,2.1006219326203692E-4,27151.89,-904599630.36000001,9967495.6899999995,-7945400.0899999999,-1271264.01,399,63.84,201.00721666666666,32.161154666666668,-723679.7,84.48,13.52,12732.26,2037.16,0,null,0.10199999999999999,-7945400.086662,0,null,0]
[null,789,"2091-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4812.8063930358649,2.0777897931797151E-4,false,1,2.0777897931797151E-4,27151.89,-914567126.04999995,10077025.18,-8032947.9199999999,-1285271.67,399,63.84,201.00721666666666,32.161154666666668,-731653.7,84.48,13.52,12869.53,2059.12,0,null,0.10199999999999999,-8032947.9238058329,0,null,0]
[null,790,"2091-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,4860.9472911166049,2.0572121854262911E-4,false,1,2.0572121854262911E-4,27151.89,-924644151.23000002,9276059.1199999992,-7335510.2699999996,-1173681.6399999999,399,63.84,201.00721666666666,32.161154666666668,-739715.32,84.48,13.52,11775.95,1884.15,0,null,0.10199999999999999,-7335510.2664246662,0,null,0]
[null,791,"2091-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4914.3626205829205,2.0348518764400506E-4,false,1,2.0348518764400506E-4,27151.89,-933920210.35000002,10289689.77,-8202932.5099999998,-1312469.2,399,63.84,201.00721666666666,32.161154666666668,-747136.17,84.48,13.52,13136.07,2101.77,0,null,0.10199999999999999,-8202932.514240833,0,null,0]
[null,792,"2091-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4966.7497261183335,2.0133891481210803E-4,true,1,2.0133891481210803E-4,27151.89,-944209900.12,10092429.420000002,-8025784.1500000004,-1284125.46,399,63.84,201.00721666666666,32.161154666666668,-755367.92,84.48,13.52,12858.3,2057.33,0,null,0.10199999999999999,-8025784.1510199988,0,null,0]
[null,793,"2091-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5021.3276832754054,1.9915051617338411E-4,false,1,1.9915051617338411E-4,27151.89,-954302329.53999996,10513662.079999998,-8381955.46,-1341112.8700000001,399,63.84,201.00721666666666,32.161154666666668,-763441.86,84.48,13.52,13416.78,2146.6799999999998,0,null,0.10199999999999999,-8381955.4611263331,0,null,0]
[null,794,"2091-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,5074.855036379121,1.9704996356181517E-4,false,1,1.9704996356181517E-4,27151.89,-964815991.62,10312090.359999999,-8200935.9299999997,-1312149.75,399,63.84,201.00721666666666,32.161154666666668,-771852.79,84.48,13.52,13132.94,2101.27,0,null,0.10199999999999999,-8200935.9287699992,0,null,0]
[null,795,"2091-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5130.620926755545,1.9490818251356777E-4,false,1,1.9490818251356777E-4,27151.89,-975128081.98000002,10742509.350000001,-8564874.9900000002,-1370380,399,63.84,201.00721666666666,32.161154666666668,-780102.47,84.48,13.52,13703.59,2192.5700000000002,0,null,0.10199999999999999,-8564874.9867243338,0,null,0]
[null,796,"2091-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5186.9996099126856,1.9278968097258704E-4,false,1,1.9278968097258704E-4,27151.89,-985870591.33000004,10860555.190000001,-8659230.0299999993,-1385476.8,399,63.84,201.00721666666666,32.161154666666668,-788696.47,84.48,13.52,13851.54,2216.25,0,null,0.10199999999999999,-8659230.0271818321,0,null,0]
[null,797,"2091-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,5242.2930257543539,1.9075621967089531E-4,false,1,1.9075621967089531E-4,27151.89,-996731146.51999998,10652305.92,-8472214.75,-1355554.36,399,63.84,201.00721666666666,32.161154666666668,-797384.92,84.48,13.52,13558.3,2169.33,0,null,0.10199999999999999,-8472214.7454199996,0,null,0]
[null,798,"2091-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5299.8988363833596,1.8868284676210877E-4,false,1,1.8868284676210877E-4,27151.89,-1007383452.4400001,11096952.860000001,-8848184.6600000001,-1415709.55,399,63.84,201.00721666666666,32.161154666666668,-805906.76,84.48,13.52,14147.82,2263.65,0,null,0.10199999999999999,-8848184.6572646666,0,null,0]
[null,799,"2091-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,5356.3957579792059,1.8669270255289492E-4,false,1,1.8669270255289492E-4,27151.89,-1018480405.3,10884153.01,-8657083.4499999993,-1385133.35,399,63.84,201.00721666666666,32.161154666666668,-814784.32,84.48,13.52,13848.18,2215.71,0,null,0.10199999999999999,-8657083.4450499993,0,null,0]
[null,800,"2092-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5415.2554054983857,1.8466349693952548E-4,false,1,1.8466349693952548E-4,27151.89,-1029364558.3099999,11338495.91,-9041252.0399999991,-1446600.33,399,63.84,201.00721666666666,32.161154666666668,-823491.65,84.48,13.52,14450.55,2312.09,0,null,0.10199999999999999,-9041252.0371561646,0,null,0]
[null,801,"2092-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5474.7618420642711,1.8265634722531562E-4,false,1,1.8265634722531562E-4,27151.89,-1040703054.22,11463090.85,-9140841.8300000001,-1462534.69,399,63.84,201.00721666666666,32.161154666666668,-832562.44,84.48,13.52,14606.71,2337.0700000000002,0,null,0.10199999999999999,-9140841.8262323327,0,null,0]
[null,802,"2092-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,5531.3234315752507,1.8078856034553248E-4,false,1,1.8078856034553248E-4,27151.89,-1052166145.0700001,10897431.060000001,-8645298.4900000002,-1383247.76,399,63.84,201.00721666666666,32.161154666666668,-841732.92,84.48,13.52,13829.7,2212.75,0,null,0.10199999999999999,-8645298.4919918347,0,null,0]
[null,803,"2092-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5592.1053009903535,1.7882352820196385E-4,false,1,1.7882352820196385E-4,27151.89,-1063063576.13,11708803.17,-9337241.7400000002,-1493958.68,399,63.84,201.00721666666666,32.161154666666668,-850450.86,84.48,13.52,14914.66,2386.35,0,null,0.10199999999999999,-9337241.7436751649,0,null,0]
[null,804,"2092-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,5651.7171434989104,1.7693737577618968E-4,true,1,1.7693737577618968E-4,27151.89,-1074772379.3,11484225.450000001,-9135565.2200000007,-1461690.44,399,63.84,201.00721666666666,32.161154666666668,-859817.9,84.48,13.52,14598.44,2335.75,0,null,0.10199999999999999,-9135565.2240500003,0,null,0]
[null,805,"2092-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5713.8219792831051,1.7501420303708286E-4,false,1,1.7501420303708286E-4,27151.89,-1086256604.75,11963663.640000001,-9540953.8499999996,-1526552.62,399,63.84,201.00721666666666,32.161154666666668,-869005.28,84.48,13.52,15234.09,2437.4499999999998,0,null,0.10199999999999999,-9540953.8450541664,0,null,0]
[null,806,"2092-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,5774.7313215822624,1.7316822970839143E-4,false,1,1.7316822970839143E-4,27151.89,-1098220268.3900001,11734179.939999999,-9334872.2799999993,-1493579.56,399,63.84,201.00721666666666,32.161154666666668,-878576.21,84.48,13.52,14910.95,2385.75,0,null,0.10199999999999999,-9334872.2813150007,0,null,0]
[null,807,"2092-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5838.1879191646885,1.7128602467854053E-4,false,1,1.7128602467854053E-4,27151.89,-1109954448.3299999,12224071.330000002,-9749099.9000000004,-1559855.98,399,63.84,201.00721666666666,32.161154666666668,-887963.56,84.48,13.52,15560.46,2489.67,0,null,0.10199999999999999,-9749099.904498497,0,null,0]
[null,808,"2092-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5902.3418201457489,1.6942427776494087E-4,false,1,1.6942427776494087E-4,27151.89,-1122178519.6600001,12358397.59,-9856468,-1577034.88,399,63.84,201.00721666666666,32.161154666666668,-897742.82,84.48,13.52,15728.81,2516.61,0,null,0.10199999999999999,-9856467.9976803325,0,null,0]
[null,809,"2092-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,5965.2607839485017,1.6763726452510329E-4,false,1,1.6763726452510329E-4,27151.89,-1134536917.25,12121315.43,-9643563.8000000007,-1542970.21,399,63.84,201.00721666666666,32.161154666666668,-907629.53,84.48,13.52,15394.98,2463.1999999999998,0,null,0.10199999999999999,-9643563.7966249995,0,null,0]
[null,810,"2092-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6030.81104628305,1.6581517681876748E-4,false,1,1.6581517681876748E-4,27151.89,-1146658232.6800001,12627397,-10071481.48,-1611437.04,399,63.84,201.00721666666666,32.161154666666668,-917326.59,84.48,13.52,16065.95,2570.5500000000002,0,null,0.10199999999999999,-10071481.477039333,0,null,0]
[null,811,"2092-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,6095.0994920364265,1.6406623079845596E-4,false,1,1.6406623079845596E-4,27151.89,-1159285629.6800001,12385136.699999999,-9853927.8499999996,-1576628.46,399,63.84,201.00721666666666,32.161154666666668,-927428.5,84.48,13.52,15724.83,2515.9699999999998,0,null,0.10199999999999999,-9853927.8522800002,0,null,0]
[null,812,"2093-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6162.0765086545834,1.6228295747310319E-4,false,1,1.6228295747310319E-4,27151.89,-1171670766.3800001,12902251.380000001,-10291174.9,-1646587.98,399,63.84,201.00721666666666,32.161154666666668,-937336.61,84.48,13.52,16410.43,2625.67,0,null,0.10199999999999999,-10291174.898037668,0,null,0]
[null,813,"2093-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6229.7895133826851,1.6051906695271548E-4,false,1,1.6051906695271548E-4,27151.89,-1184573017.76,13044029.92,-10404499.67,-1664719.95,399,63.84,201.00721666666666,32.161154666666668,-947658.41,84.48,13.52,16588.13,2654.1,0,null,0.10199999999999999,-10404499.672658665,0,null,0]
[null,814,"2093-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,6292.1040212885473,1.5892934964466973E-4,false,1,1.5892934964466973E-4,27151.89,-1197617047.6800001,12006516.010000002,-9501095.2400000002,-1520175.24,399,63.84,201.00721666666666,32.161154666666668,-958093.64,84.48,13.52,15171.59,2427.4499999999998,0,null,0.10199999999999999,-9501095.2449280005,0,null,0]
[null,815,"2093-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6361.2458550104793,1.5720191025353047E-4,false,1,1.5720191025353047E-4,27151.89,-1209623563.6900001,13319302.030000001,-10624526.970000001,-1699924.32,399,63.84,201.00721666666666,32.161154666666668,-967698.85,84.48,13.52,16933.13,2709.3,0,null,0.10199999999999999,-10624526.967743833,0,null,0]
[null,816,"2093-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,6429.05673582489,1.5554381320476767E-4,true,1,1.5554381320476767E-4,27151.89,-1222942865.72,13063722.84,-10395014.359999999,-1663202.3,399,63.84,201.00721666666666,32.161154666666668,-978354.29,84.48,13.52,16573.25,2651.72,0,null,0.10199999999999999,-10395014.358619999,0,null,0]
[null,817,"2093-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6499.7034972759566,1.5385317198224547E-4,false,1,1.5385317198224547E-4,27151.89,-1236006588.5599999,13609216.289999999,-10856257.869999999,-1737001.26,399,63.84,201.00721666666666,32.161154666666668,-988805.27,84.48,13.52,17296.48,2767.44,0,null,0.10199999999999999,-10856257.869518667,0,null,0]
[null,818,"2093-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,6568.990336556918,1.5223039596129804E-4,false,1,1.5223039596129804E-4,27151.89,-1249615804.8499999,13348056.360000001,-10621734.34,-1699477.49,399,63.84,201.00721666666666,32.161154666666668,-999692.64,84.48,13.52,16928.75,2708.6,0,null,0.10199999999999999,-10621734.341224998,0,null,0]
[null,819,"2093-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6641.1747817018959,1.5057576902737917E-4,false,1,1.5057576902737917E-4,27151.89,-1262963861.21,13905440.77,-11093032.58,-1774885.21,399,63.84,201.00721666666666,32.161154666666668,-1010371.09,84.48,13.52,17667.740000000002,2826.84,0,null,0.10199999999999999,-11093032.580961166,0,null,0]
[null,820,"2093-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6714.1524376530897,1.4893912661142182E-4,false,1,1.4893912661142182E-4,27151.89,-1276869301.98,14058243.02,-11215168.699999999,-1794426.99,399,63.84,201.00721666666666,32.161154666666668,-1021495.44,84.48,13.52,17859.25,2857.48,0,null,0.10199999999999999,-11215168.702390999,0,null,0]
[null,821,"2093-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,6785.7253026384706,1.4736818179350309E-4,false,1,1.4736818179350309E-4,27151.89,-1290927545,13788439.520000003,-10972884.130000001,-1755661.46,399,63.84,201.00721666666666,32.161154666666668,-1032742.04,84.48,13.52,17479.349999999999,2796.7,0,null,0.10199999999999999,-10972884.1325,0,null,0]
[null,822,"2093-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6860.2913760807296,1.4576640337560966E-4,false,1,1.4576640337560966E-4,27151.89,-1304715984.52,14364240.940000001,-11459755.4,-1833560.86,399,63.84,201.00721666666666,32.161154666666668,-1043772.79,84.48,13.52,18242.77,2918.84,0,null,0.10199999999999999,-11459755.397367332,0,null,0]
[null,823,"2093-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,6933.4220821497493,1.442289230558345E-4,false,1,1.442289230558345E-4,27151.89,-1319080225.46,14088547.1,-11212181.92,-1793949.11,399,63.84,201.00721666666666,32.161154666666668,-1055264.18,84.48,13.52,17854.57,2856.73,0,null,0.10199999999999999,-11212181.916409999,0,null,0]
[null,824,"2094-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,7009.6111462697982,1.4266126595797763E-4,false,1,1.4266126595797763E-4,27151.89,-1333168772.5599999,14676899.15,-11709665.720000001,-1873546.52,399,63.84,201.00721666666666,32.161154666666668,-1066535.02,84.48,13.52,18634.63,2981.54,0,null,0.10199999999999999,-11709665.718985332,0,null,0]
[null,825,"2094-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,7086.6374266191069,1.4111064808307541E-4,false,1,1.4111064808307541E-4,27151.89,-1347845671.71,14838178.699999999,-11838577.82,-1894172.45,399,63.84,201.00721666666666,32.161154666666668,-1078276.54,84.48,13.52,18836.759999999998,3013.88,0,null,0.10199999999999999,-11838577.816519501,0,null,0]
[null,826,"2094-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,7157.5226985851023,1.3971314407395171E-4,false,1,1.3971314407395171E-4,27151.89,-1362683850.4100001,13657624.210000001,-10810625.210000001,-1729700.03,399,63.84,201.00721666666666,32.161154666666668,-1090147.08,84.48,13.52,17224.93,2755.99,0,null,0.10199999999999999,-10810625.213252665,0,null,0]
[null,827,"2094-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,7236.1743296789537,1.381945700089797E-4,false,1,1.381945700089797E-4,27151.89,-1376341474.6199999,15151309.57,-12088865.949999999,-1934218.55,399,63.84,201.00721666666666,32.161154666666668,-1101073.18,84.48,13.52,19229.21,3076.67,0,null,0.10199999999999999,-12088865.952078996,0,null,0]
[null,828,"2094-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,7313.3119480333307,1.3673695407850287E-4,true,1,1.3673695407850287E-4,27151.89,-1391492784.1900001,14860464.98,-11827688.67,-1892430.19,399,63.84,201.00721666666666,32.161154666666668,-1113194.23,84.48,13.52,18819.689999999999,3011.15,0,null,0.10199999999999999,-11827688.665615002,0,null,0]
[null,829,"2094-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,7393.6754952596184,1.3525072890217322E-4,false,1,1.3525072890217322E-4,27151.89,-1406353249.1700001,15481098.959999999,-12352469.369999999,-1976395.1,399,63.84,201.00721666666666,32.161154666666668,-1125082.6000000001,84.48,13.52,19642.54,3142.81,0,null,0.10199999999999999,-12352469.371876499,0,null,0]
[null,830,"2094-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,7472.4920760390851,1.3382416332116957E-4,false,1,1.3382416332116957E-4,27151.89,-1421834348.1300001,15183906.040000003,-12085591.960000001,-1933694.71,399,63.84,201.00721666666666,32.161154666666668,-1137467.48,84.48,13.52,19224.080000000002,3075.85,0,null,0.10199999999999999,-12085591.959104998,0,null,0]
[null,831,"2094-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,7554.6048006319852,1.3236959793268662E-4,false,1,1.3236959793268662E-4,27151.89,-1437018254.1700001,15818066.470000001,-12621810.33,-2019489.65,399,63.84,201.00721666666666,32.161154666666668,-1149614.6000000001,84.48,13.52,20064.87,3210.38,0,null,0.10199999999999999,-12621810.332459833,0,null,0]
[null,832,{"$f":"IF(B853=0,FECHA_1ER_PAGO,EDATE(C852,1))","v":"2094-09-04"},{"$f":"IF(B853=0,FECHA_1ER_PAGO-FECHA_APERTURA, C853-C852)","v":31},{"$f":"IF(B853=0,TASA,IF(B853=MESES_INC_TASA,E852+INCREMENTO_TASA,E852))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B853<MESES_GRACIA, 0, 1 + D853 * F853 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B853 = 0, 0,            IF(H852=0, G853, H852 * G853 ))","v":7637.6198345845287},1.3093084254754583E-4,{"$f":"MOD(B853, MESES_INC)=0","v":false},1,1.3093084254754583E-4,{"$f":"ROUND(CUOTA_INIT*K853,2)","v":27151.89},{"$f":"IF(B853=0,TOTAL_FINANCIADO, ROUND(N852-O852,2))","v":-1452836320.6400001},{"$f":"IF(B853=0, 0,\n   IF((B853+1) = PLAZO, N853,\n   IF(B853<MESES_GRACIA, 0, M853-P853-V853-Q853)))","v":15991885.940000001},{"$f":" IF(B853<MESES_GRACIA, 0, ROUND(N853 * D853 *E853 /360,2))","v":-12760745.68},-2041719.31,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R853*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T853*IVA","v":32.161154666666668},{"$f":"ROUND(N853 * FACTOR_SEG_DEUD,2)","v":-1162269.06},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W853*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O853:X853)-Q853) * FACTOR_SEG_DESEMPLEO,2)","v":20282.72},{"$f":"ROUND(Y853*IVA,2)","v":3245.24},{"$f":"IF(B853>=PLAZO,0,ROUND(SUM(O853:Z853),2))","v":0},null,{"$f":"IF(AB853=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N853 * D853 * AC853 /360","v":-12760745.682954667},{"$f":"IF(B853>=PLAZO, 0, O853+R853+S853+T853+U853+V853+W853+X853+Y853+Z853+AD853)","v":0},null,0]
[null,833,"2094-10-04",30,0.10199999999999999,{"$f":"E854*(1+$G$13)","v":0.11831999999999998},1.0106599999999999,7719.0368620211993,1.2954984123992821E-4,false,{"$f":"IF(B854=0, 1, IF(J854,K853*(1+INCREMENTO),K853))","v":1},1.2954984123992821E-4,27151.89,-1468828206.5799999,15684860.58,-12485039.76,{"$f":"ROUND(P854*$G$13,2)","v":-1997606.36},399,63.84,201.00721666666666,32.161154666666668,-1175062.57,84.48,13.52,19850.41,3176.07,0,null,0.10199999999999999,-12485039.755929997,0,null,{"$f":"IF(N854> 0,O854+P854+V854+R854+T854+W854+Y854, 0)","v":0}]
[null,834,"2094-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,7803.858785085662,1.2814173443414291E-4,false,1,{"$f":" I855*K855","v":1.2814173443414291E-4},27151.89,-1484513067.1600001,16339971.149999999,-13038973.109999999,-2086235.7,399,63.84,201.00721666666666,32.161154666666668,-1187610.45,84.48,13.52,20718.98,3315.04,0,null,0.10199999999999999,-13038973.106555331,0,null,0]
[null,835,"2094-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,7887.047919734674,{"$f":"IF(H856=0, 0, 1/H856)","v":1.2679015142000565E-4},false,1,1.2679015142000565E-4,27151.89,-1500853038.3099999,16026245.280000001,-12757250.83,-2041160.13,399,63.84,201.00721666666666,32.161154666666668,-1200682.43,84.48,13.52,20277.240000000002,3244.36,0,null,0.10199999999999999,-12757250.825634999,0,null,0]
[null,836,"2095-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,7973.7160603086641,1.2541204031301935E-4,false,1,1.2541204031301935E-4,27151.89,-1516879283.5899999,16695632.709999999,-13323256.369999999,-2131721.02,399,63.84,201.00721666666666,32.161154666666668,-1213503.43,84.48,13.52,21164.74,3386.36,0,null,0.10199999999999999,-13323256.374198832,0,null,0]
[null,837,"2095-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,8061.3365681900414,1.2404890821033211E-4,false,1,1.2404890821033211E-4,27151.89,-1533574916.3,16879095.449999999,-13469899.68,-2155183.9500000002,399,63.84,201.00721666666666,32.161154666666668,-1226859.93,84.48,13.52,21394.67,3423.15,0,null,0.10199999999999999,-13469899.681501664,0,null,0]
[null,838,"2095-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,8141.9714307694567,1.2282037692012572E-4,false,1,1.2282037692012572E-4,27151.89,-1550454011.75,15535826.550000001,-12300268.49,-1968042.96,399,63.84,201.00721666666666,32.161154666666668,-1240363.21,84.48,13.52,19560.689999999999,3129.71,0,null,0.10199999999999999,-12300268.493216665,0,null,0]
[null,839,"2095-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,8231.4408408317049,1.2148541419863499E-4,false,1,1.2148541419863499E-4,27151.89,-1565989838.3,17235292.23,-13754610.75,-2200737.7200000002,399,63.84,201.00721666666666,32.161154666666668,-1252791.8700000001,84.48,13.52,21841.1,3494.58,0,null,0.10199999999999999,-13754610.746401666,0,null,0]
[null,840,"2095-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,8319.1880001949703,1.2020403914138781E-4,true,1,1.2020403914138781E-4,27151.89,-1583225130.53,16904331.780000001,-13457413.609999999,-2153186.1800000002,399,63.84,201.00721666666666,32.161154666666668,-1266580.1000000001,84.48,13.52,21375.09,3420.01,0,null,0.10199999999999999,-13457413.609505,0,null,0]
[null,841,"2095-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,8410.6047840664451,1.1889751399262751E-4,false,1,1.1889751399262751E-4,27151.89,-1600129462.3099999,17610441.170000002,-14054470.439999999,-2248715.27,399,63.84,201.00721666666666,32.161154666666668,-1280103.57,84.48,13.52,22311.279999999999,3569.8,0,null,0.10199999999999999,-14054470.443956167,0,null,0]
[null,842,"2095-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,8500.2618310645921,1.1764343497578565E-4,false,1,1.1764343497578565E-4,27151.89,-1617739903.48,17272259.260000002,-13750789.18,-2200126.27,399,63.84,201.00721666666666,32.161154666666668,-1294191.92,84.48,13.52,21835.11,3493.62,0,null,0.10199999999999999,-13750789.179579999,0,null,0]
[null,843,"2095-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,8593.6683749055501,1.1636474161838839E-4,false,1,1.1636474161838839E-4,27151.89,-1635012162.74,17993755.539999999,-14360856.83,-2297737.09,399,63.84,201.00721666666666,32.161154666666668,-1308009.73,84.48,13.52,22791.69,3646.67,0,null,0.10199999999999999,-14360856.829399666,0,null,0]
[null,844,"2095-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,8688.1013321212613,1.1509994667106892E-4,false,1,1.1509994667106892E-4,27151.89,-1653005918.28,18191482.920000002,-14518901.98,-2323024.3199999998,399,63.84,201.00721666666666,32.161154666666668,-1322404.73,84.48,13.52,23039.51,3686.32,0,null,0.10199999999999999,-14518901.982225997,0,null,0]
[null,845,"2095-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,8780.7164923216733,1.1388592273471684E-4,false,1,1.1388592273471684E-4,27151.89,-1671197401.2,17842116.190000001,-14205177.91,-2272828.4700000002,399,63.84,201.00721666666666,32.161154666666668,-1336957.92,84.48,13.52,22547.59,3607.61,0,null,0.10199999999999999,-14205177.9102,0,null,0]
[null,846,"2095-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,8877.2048589502974,1.1264807063585632E-4,false,1,1.1264807063585632E-4,27151.89,-1689039517.3900001,18587444.120000001,-14835397.09,-2373663.5299999998,399,63.84,201.00721666666666,32.161154666666668,-1351231.61,84.48,13.52,23535.77,3765.72,0,null,0.10199999999999999,-14835397.094408832,0,null,0]
[null,847,"2095-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,8971.835862746706,1.1145990801640149E-4,false,1,1.1145990801640149E-4,27151.89,-1707626961.51,18230455.300000001,-14514829.17,-2322372.67,399,63.84,201.00721666666666,32.161154666666668,-1366101.57,84.48,13.52,23033.119999999999,3685.3,0,null,0.10199999999999999,-14514829.172835,0,null,0]
[null,848,"2096-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,9070.4243764304738,1.1024842482546938E-4,false,1,1.1024842482546938E-4,27151.89,-1725857416.8099999,18992023.760000002,-15158780.98,-2425404.96,399,63.84,201.00721666666666,32.161154666666668,-1380685.93,84.48,13.52,24042.84,3846.85,0,null,0.10199999999999999,-15158780.977647832,0,null,0]
[null,849,"2096-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,9170.0962464282748,1.0905010952196898E-4,false,1,1.0905010952196898E-4,27151.89,-1744849440.5699999,19200720.770000003,-15325594.25,-2452095.08,399,63.84,201.00721666666666,32.161154666666668,-1395879.55,84.48,13.52,24304.400000000001,3888.7,0,null,0.10199999999999999,-15325594.253006497,0,null,0]
[null,850,"2096-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,9264.8355674488739,1.0793499708871312E-4,false,1,1.0793499708871312E-4,27151.89,-1764050161.3399999,18252142.129999999,-14494612.16,-2319137.9500000002,399,63.84,201.00721666666666,32.161154666666668,-1411240.13,84.48,13.52,23001.42,3680.23,0,null,0.10199999999999999,-14494612.159010334,0,null,0]
[null,851,"2096-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,9366.6437572210452,1.0676182695953052E-4,false,1,1.0676182695953052E-4,27151.89,-1782302303.47,19612277.800000001,-15654555.23,-2504728.84,399,63.84,201.00721666666666,32.161154666666668,-1425841.84,84.48,13.52,24820.21,3971.23,0,null,0.10199999999999999,-15654555.232144833,0,null,0]
[null,852,"2096-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,9466.4921796730214,1.0563574986595939E-4,true,1,1.0563574986595939E-4,27151.89,-1801914581.27,19235561.329999998,-15316273.939999999,-2450603.83,399,63.84,201.00721666666666,32.161154666666668,-1441531.67,84.48,13.52,24289.79,3886.37,0,null,0.10199999999999999,-15316273.940794997,0,null,0]
[null,853,"2096-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,9570.5163067380545,1.0448757077984989E-4,false,1,1.0448757077984989E-4,27151.89,-1821150142.5999999,20039163.75,-15995768.75,-2559323,399,63.84,201.00721666666666,32.161154666666668,-1456920.11,84.48,13.52,25355.24,4056.84,0,null,0.10199999999999999,-15995768.752503332,0,null,0]
[null,854,"2096-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,9672.5380105678814,1.0338548154656353E-4,false,1,1.0338548154656353E-4,27151.89,-1841189306.3499999,19654229.900000002,-15650109.1,-2504017.46,399,63.84,201.00721666666666,32.161154666666668,-1472951.45,84.48,13.52,24813.24,3970.12,0,null,0.10199999999999999,-15650109.103975,0,null,0]
[null,855,"2096-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,9778.826306586674,1.0226176114064273E-4,false,1,1.0226176114064273E-4,27151.89,-1860843536.25,20475341.23,-16344409.060000001,-2615105.4500000002,399,63.84,201.00721666666666,32.161154666666668,-1488674.83,84.48,13.52,25901.9,4144.3,0,null,0.10199999999999999,-16344409.060062498,0,null,0]
[null,856,"2096-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,9886.282569260984,1.0115025470840367E-4,false,1,1.0115025470840367E-4,27151.89,-1881318877.48,20700337.93,-16524250.810000001,-2643880.13,399,63.84,201.00721666666666,32.161154666666668,-1505055.1,84.48,13.52,26183.9,4189.42,0,null,0.10199999999999999,-16524250.807199333,0,null,0]
[null,857,"2096-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,9991.6703414493059,1.0008336602656054E-4,false,1,1.0008336602656054E-4,27151.89,-1902019215.4100001,20302676.719999999,-16167163.33,-2586746.13,399,63.84,201.00721666666666,32.161154666666668,-1521615.37,84.48,13.52,25623.98,4099.84,0,null,0.10199999999999999,-16167163.330985,0,null,0]
[null,858,"2096-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,10101.46547627471,9.8995537068230122E-5,false,1,9.8995537068230122E-5,27151.89,-1922321892.1300001,21150906.380000003,-16884393.949999999,-2701503.03,399,63.84,201.00721666666666,32.161154666666668,-1537857.51,84.48,13.52,26748.6,4279.78,0,null,0.10199999999999999,-16884393.952541832,0,null,0]
[null,859,"2096-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,10209.147098251799,9.7951375406397928E-5,false,1,9.7951375406397928E-5,27151.89,-1943472798.51,20744571.93,-16519518.789999999,-2643123.0099999998,399,63.84,201.00721666666666,32.161154666666668,-1554778.24,84.48,13.52,26176.48,4188.24,0,null,0.10199999999999999,-16519518.787335001,0,null,0]
[null,860,"2097-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,10321.332012665453,9.6886719540935793E-5,false,1,9.6886719540935793E-5,27151.89,-1964217370.4400001,21611281.829999998,-17252375.899999999,-2760380.14,399,63.84,201.00721666666666,32.161154666666668,-1571373.9,84.48,13.52,27325.599999999999,4372.1000000000004,0,null,0.10199999999999999,-17252375.903698001,0,null,0]
[null,861,"2097-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,10434.749689708628,9.583363566317836E-5,false,1,9.583363566317836E-5,27151.89,-1985828652.27,21848761.010000002,-17442195,-2790751.2,399,63.84,201.00721666666666,32.161154666666668,-1588662.92,84.48,13.52,27623.23,4419.72,0,null,0.10199999999999999,-17442194.995771501,0,null,0]
[null,862,"2097-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,10539.125012604885,9.4884537265094713E-5,false,1,9.4884537265094713E-5,27151.89,-2007677413.28,20109279.830000002,-15927574.15,-2548411.86,399,63.84,201.00721666666666,32.161154666666668,-1606141.93,84.48,13.52,25248.31,4039.73,0,null,0.10199999999999999,-15927574.145354666,0,null,0]
[null,863,"2097-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,10654.935944326728,9.3853215563670738E-5,false,1,9.3853215563670738E-5,27151.89,-2027786693.1099999,22309823.920000002,-17810726.449999999,-2849716.23,399,63.84,201.00721666666666,32.161154666666668,-1622229.35,84.48,13.52,28201.09,4512.17,0,null,0.10199999999999999,-17810726.454482831,0,null,0]
[null,864,"2097-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,10768.517561493249,9.2863292861764348E-5,true,1,9.2863292861764348E-5,27151.89,-2050096517.03,21881180.75,-17425820.390000001,-2788131.26,399,63.84,201.00721666666666,32.161154666666668,-1640077.21,84.48,13.52,27597.56,4415.6099999999997,0,null,0.10199999999999999,-17425820.394755002,0,null,0]
[null,865,"2097-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,10886.849211470642,9.185394052729014E-5,false,1,9.185394052729014E-5,27151.89,-2071977697.78,22795424.150000002,-18198870.780000001,-2911819.32,399,63.84,201.00721666666666,32.161154666666668,-1657582.16,84.48,13.52,28809.7,4609.55,0,null,0.10199999999999999,-18198870.778834332,0,null,0]
[null,866,"2097-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,11002.903024064919,9.0885105304741606E-5,false,1,9.0885105304741606E-5,27151.89,-2094773121.9300001,22357433.379999999,-17805571.539999999,-2848891.45,399,63.84,201.00721666666666,32.161154666666668,-1675818.5,84.48,13.52,28193.01,4510.88,0,null,0.10199999999999999,-17805571.536405001,0,null,0]
[null,867,"2097-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,11123.810257762025,8.9897254342523087E-5,false,1,8.9897254342523087E-5,27151.89,-2117130555.3099999,23291593.850000001,-18595463.379999999,-2975274.14,399,63.84,201.00721666666666,32.161154666666668,-1693704.44,84.48,13.52,29431.56,4709.05,0,null,0.10199999999999999,-18595463.377472833,0,null,0]
[null,868,"2097-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,11246.046100747817,8.8920140557978325E-5,false,1,8.8920140557978325E-5,27151.89,-2140422149.1600001,23547537.41,-18800041.210000001,-3008006.59,399,63.84,201.00721666666666,32.161154666666668,-1712337.72,84.48,13.52,29752.33,4760.37,0,null,0.10199999999999999,-18800041.210122,0,null,0]
[null,869,"2097-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,11365.928952181788,8.7982249775372855E-5,false,1,8.7982249775372855E-5,27151.89,-2163969686.5700002,23095068.75,-18393742.34,-2942998.77,399,63.84,201.00721666666666,32.161154666666668,-1731175.75,84.48,13.52,29115.26,4658.4399999999996,0,null,0.10199999999999999,-18393742.335845001,0,null,0]
[null,870,"2097-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,11490.825356794328,8.7025950612739677E-5,false,1,8.7025950612739677E-5,27151.89,-2187064755.3200002,24060077.460000001,-19209718.77,-3073555,399,63.84,201.00721666666666,32.161154666666668,-1749651.8,84.48,13.52,30394.71,4863.1499999999996,0,null,0.10199999999999999,-19209718.767560668,0,null,0]
[null,871,"2097-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,11613.317555097754,8.6108038917875144E-5,false,1,8.6108038917875144E-5,27151.89,-2211124832.7800002,23597742.609999999,-18794561.079999998,-3007129.77,399,63.84,201.00721666666666,32.161154666666668,-1768899.87,84.48,13.52,29743.74,4759,0,null,0.10199999999999999,-18794561.078630004,0,null,0]
[null,872,"2098-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,11740.932430604869,8.5172110981008512E-5,false,1,8.5172110981008512E-5,27151.89,-2234722575.3899999,24583773.369999997,-19628313.289999999,-3140530.13,399,63.84,201.00721666666666,32.161154666666668,-1787778.06,84.48,13.52,31051.07,4968.17,0,null,0.10199999999999999,-19628313.287175495,0,null,0]
[null,873,"2098-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,11869.949623440642,8.4246355858597018E-5,false,1,8.4246355858597018E-5,27151.89,-2259306348.7600002,24853916.250000004,-19844240.760000002,-3175078.52,399,63.84,201.00721666666666,32.161154666666668,-1807445.08,84.48,13.52,31389.64,5022.34,0,null,0.10199999999999999,-19844240.763275333,0,null,0]
[null,874,"2098-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,11988.680772874042,8.3412013293625322E-5,false,1,8.3412013293625322E-5,27151.89,-2284160265.0100002,22874845.630000003,-18121004.77,-2899360.76,399,63.84,201.00721666666666,32.161154666666668,-1827328.21,84.48,13.52,28687.61,4590.0200000000004,0,null,0.10199999999999999,-18121004.769079331,0,null,0]
[null,875,"2098-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,12120.420389660228,8.2505389074877876E-5,false,1,8.2505389074877876E-5,27151.89,-2307035110.6399999,25378391.710000001,-20263458.390000001,-3242153.34,399,63.84,201.00721666666666,32.161154666666668,-1845628.09,84.48,13.52,32046.97,5127.5200000000004,0,null,0.10199999999999999,-20263458.388454664,0,null,0]
[null,876,"2098-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,12249.624071014005,8.163515828753278E-5,true,1,8.163515828753278E-5,27151.89,-2332413502.3499999,24890679.82,-19825514.77,-3172082.36,399,63.84,201.00721666666666,32.161154666666668,-1865930.8,84.48,13.52,31360.28,5017.6400000000003,0,null,0.10199999999999999,-19825514.769974999,0,null,0]
[null,877,"2098-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,12384.231106722353,8.074784711157276E-5,false,1,8.074784711157276E-5,27151.89,-2357304182.1700001,25930781.780000001,-20704988.399999999,-3312798.14,399,63.84,201.00721666666666,32.161154666666668,-1885843.35,84.48,13.52,32739.29,5238.29,0,null,0.10199999999999999,-20704988.400059834,0,null,0]
[null,878,"2098-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,12516.247010320012,7.9896154108773237E-5,false,1,7.9896154108773237E-5,27151.89,-2383234963.9499998,25432436.600000001,-20257497.190000001,-3241199.55,399,63.84,201.00721666666666,32.161154666666668,-1906587.97,84.48,13.52,32037.63,5126.0200000000004,0,null,0.10199999999999999,-20257497.193574999,0,null,0]
[null,879,"2098-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,12653.783876634081,7.9027744566315531E-5,false,1,7.9027744566315531E-5,27151.89,-2408667400.5500002,26495195.070000004,-21156128.670000002,-3384980.59,399,63.84,201.00721666666666,32.161154666666668,-1926933.92,84.48,13.52,33446.68,5351.47,0,null,0.10199999999999999,-21156128.668164168,0,null,0]
[null,880,"2098-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,12792.832089726453,7.8168773965467007E-5,false,1,7.8168773965467007E-5,27151.89,-2435162595.6199999,26786341.940000005,-21388844.800000001,-3422215.17,399,63.84,201.00721666666666,32.161154666666668,-1948130.08,84.48,13.52,33811.58,5409.85,0,null,0.10199999999999999,-21388844.798195668,0,null,0]
[null,881,"2098-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,12929.203679802935,7.7344283899102588E-5,false,1,7.7344283899102588E-5,27151.89,-2461948937.5599999,26271527.569999997,-20926565.969999999,-3348250.56,399,63.84,201.00721666666666,32.161154666666668,-1969559.15,84.48,13.52,33086.730000000003,5293.88,0,null,0.10199999999999999,-20926565.96926,0,null,0]
[null,882,"2098-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,13071.278389305728,7.65036112166466E-5,false,1,7.65036112166466E-5,27151.89,-2488220465.1300001,27369377.170000002,-21854869.75,-3496779.16,399,63.84,201.00721666666666,32.161154666666668,-1990576.37,84.48,13.52,34542.31,5526.77,0,null,0.10199999999999999,-21854869.752058499,0,null,0]
[null,883,"2098-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,13210.618216935725,7.5696684559245053E-5,false,1,7.5696684559245053E-5,27151.89,-2515589842.3000002,26843339.610000003,-21382513.66,-3421202.19,399,63.84,201.00721666666666,32.161154666666668,-2012471.87,84.48,13.52,33801.65,5408.26,0,null,0.10199999999999999,-21382513.65955,0,null,0]
[null,884,"2099-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,13355.785296982225,7.4873920010226028E-5,false,1,7.4873920010226028E-5,27151.89,-2542433181.9099998,27965102.650000002,-22331038.109999999,-3572966.1,399,63.84,201.00721666666666,32.161154666666668,-2033946.55,84.48,13.52,35288.94,5646.23,0,null,0.10199999999999999,-22331038.114442829,0,null,0]
[null,885,"2099-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,13502.547569682329,7.4060098276959954E-5,false,1,7.4060098276959954E-5,27151.89,-2570398284.5599999,28272401.84,-22576664.93,-3612266.39,399,63.84,201.00721666666666,32.161154666666668,-2056318.63,84.48,13.52,35674.080000000002,5707.85,0,null,0.10199999999999999,-22576664.932718668,0,null,0]
[null,886,"2099-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,13637.609052172671,7.3326636375507868E-5,false,1,7.3326636375507868E-5,27151.89,-2598670686.4000001,26020788.540000003,-20616120.780000001,-3298579.32,399,63.84,201.00721666666666,32.161154666666668,-2078936.55,84.48,13.52,32599.95,5215.99,0,null,0.10199999999999999,-20616120.77877333,0,null,0]
[null,887,"2099-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,13787.46819217731,7.2529632421373553E-5,false,1,7.2529632421373553E-5,27151.89,-2624691474.9400001,28869011.609999999,-23053540.120000001,-3688566.42,399,63.84,201.00721666666666,32.161154666666668,-2099753.1800000002,84.48,13.52,36421.82,5827.49,0,null,0.10199999999999999,-23053540.121556334,0,null,0]
[null,888,"2099-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,13934.442603105919,7.1764621555590958E-5,true,1,7.1764621555590958E-5,27151.89,-2653560486.5500002,28314106.68,-22555264.140000001,-3608842.26,399,63.84,201.00721666666666,32.161154666666668,-2122848.39,84.48,13.52,35640.519999999997,5702.48,0,null,0.10199999999999999,-22555264.135674998,0,null,0]
[null,889,"2099-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,14087.563548057247,7.0984595497204021E-5,false,1,7.0984595497204021E-5,27151.89,-2681874593.23,29497377.829999998,-23555798.510000002,-3768927.76,399,63.84,201.00721666666666,32.161154666666668,-2145499.67,84.48,13.52,37209.360000000001,5953.5,0,null,0.10199999999999999,-23555798.510536831,0,null,0]
[null,890,"2099-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,14237.736975479536,7.023588100568344E-5,false,1,7.023588100568344E-5,27151.89,-2711371971.0599999,28930377.099999998,-23046661.75,-3687465.88,399,63.84,201.00721666666666,32.161154666666668,-2169097.58,84.48,13.52,36411.040000000001,5825.77,0,null,0.10199999999999999,-23046661.754009999,0,null,0]
[null,891,"2099-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,14394.190721190755,6.9472471177405335E-5,false,1,6.9472471177405335E-5,27151.89,-2740302348.1599998,30139420.960000001,-24068988.960000001,-3851038.23,399,63.84,201.00721666666666,32.161154666666668,-2192241.88,84.48,13.52,38014.04,6082.25,0,null,0.10199999999999999,-24068988.958005328,0,null,0]
[null,892,"2099-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,14552.363684962344,6.8717359024867425E-5,false,1,6.8717359024867425E-5,27151.89,-2770441769.1199999,30470613.020000003,-24333713.539999999,-3893394.17,399,63.84,201.00721666666666,32.161154666666668,-2216353.42,84.48,13.52,38429.129999999997,6148.66,0,null,0.10199999999999999,-24333713.538770664,0,null,0]
[null,893,"2099-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,14707.49188184404,6.7992558352826304E-5,false,1,6.7992558352826304E-5,27151.89,-2800912382.1399999,29884877.890000001,-23807755.25,-3809240.84,399,63.84,201.00721666666666,32.161154666666668,-2240729.91,84.48,13.52,37604.43,6016.71,0,null,0.10199999999999999,-23807755.248189997,0,null,0]
[null,894,"2099-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,14869.107607636328,6.7253531710701321E-5,false,1,6.7253531710701321E-5,27151.89,-2830797260.0300002,31133839.379999999,-24863835.93,-3978213.75,399,63.84,201.00721666666666,32.161154666666668,-2264637.81,84.48,13.52,39260.36,6281.66,0,null,0.10199999999999999,-24863835.93393017,0,null,0]
[null,895,"2099-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,15027.61229473373,6.6544170849446222E-5,false,1,6.6544170849446222E-5,27151.89,-2861931099.4099998,30535337.399999999,-24326414.34,-3892226.29,399,63.84,201.00721666666666,32.161154666666668,-2289544.88,84.48,13.52,38417.69,6146.83,0,null,0.10199999999999999,-24326414.344984993,0,null,0]
[null,896,{"$f":"IF(B917=0,FECHA_1ER_PAGO,EDATE(C916,1))","v":"2100-01-04"},{"$f":"IF(B917=0,FECHA_1ER_PAGO-FECHA_APERTURA, C917-C916)","v":31},{"$f":"IF(B917=0,TASA,IF(B917=MESES_INC_TASA,E916+INCREMENTO_TASA,E916))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B917<MESES_GRACIA, 0, 1 + D917 * F917 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B917 = 0, 0,            IF(H916=0, G917, H916 * G917 ))","v":15192.745717036458},6.5820887061819591E-5,{"$f":"MOD(B917, MESES_INC)=0","v":false},1,6.5820887061819591E-5,{"$f":"ROUND(CUOTA_INIT*K917,2)","v":27151.89},{"$f":"IF(B917=0,TOTAL_FINANCIADO, ROUND(N916-O916,2))","v":-2892466436.8099999},{"$f":"IF(B917=0, 0,\n   IF((B917+1) = PLAZO, N917,\n   IF(B917<MESES_GRACIA, 0, M917-P917-V917-Q917)))","v":31811501.41},{"$f":" IF(B917<MESES_GRACIA, 0, ROUND(N917 * D917 *E917 /360,2))","v":-25405496.870000001},-4064879.5,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R917*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T917*IVA","v":32.161154666666668},{"$f":"ROUND(N917 * FACTOR_SEG_DEUD,2)","v":-2313973.15},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W917*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O917:X917)-Q917) * FACTOR_SEG_DESEMPLEO,2)","v":40109.69},{"$f":"ROUND(Y917*IVA,2)","v":6417.55},{"$f":"IF(B917>=PLAZO,0,ROUND(SUM(O917:Z917),2))","v":0},null,{"$f":"IF(AB917=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N917 * D917 * AC917 /360","v":-25405496.869981166},{"$f":"IF(B917>=PLAZO, 0, O917+R917+S917+T917+U917+V917+W917+X917+Y917+Z917+AD917)","v":0},null,0]
[null,897,"2100-02-04",31,0.10199999999999999,{"$f":"E918*(1+$G$13)","v":0.11831999999999998},1.0109886666666665,15359.693735472398,6.510546481083493E-5,false,{"$f":"IF(B918=0, 1, IF(J918,K917*(1+INCREMENTO),K917))","v":1},6.510546481083493E-5,27151.89,-2924277938.2199998,32161067.390000001,-25684907.890000001,{"$f":"ROUND(P918*$G$13,2)","v":-4109585.26},399,63.84,201.00721666666666,32.161154666666668,-2339422.35,84.48,13.52,40547.81,6487.65,0,null,0.10199999999999999,-25684907.890698995,0,null,{"$f":"IF(N918> 0,O918+P918+V918+R918+T918+W918+Y918, 0)","v":0}]
[null,898,"2100-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,15513.331632010415,6.4460686055120919E-5,false,1,{"$f":" I919*K919","v":6.4460686055120919E-5},27151.89,-2956439005.6100001,29599425.780000001,-23454416.109999999,-3752706.58,399,63.84,201.00721666666666,32.161154666666668,-2365151.2000000002,84.48,13.52,37050.39,5928.06,0,null,0.10199999999999999,-23454416.111172665,0,null,0]
[null,899,"2100-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,15683.802462204032,{"$f":"IF(H920=0, 0, 1/H920)","v":6.376004813946572E-5},false,1,6.376004813946572E-5,27151.89,-2986038431.3899999,32839732.870000001,-26227370.890000001,-4196379.34,399,63.84,201.00721666666666,32.161154666666668,-2388830.75,84.48,13.52,41398.39,6623.74,0,null,0.10199999999999999,-26227370.889042165,0,null,0]
[null,900,"2100-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,15850.991796451126,6.3087535016193106E-5,true,1,6.3087535016193106E-5,27151.89,-3018878164.2600002,32208393.120000001,-25660464.399999999,-4105674.3,399,63.84,201.00721666666666,32.161154666666668,-2415102.5299999998,84.48,13.52,40509.480000000003,6481.52,0,null,0.10199999999999999,-25660464.396209996,0,null,0]
[null,901,"2100-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,16025.173061638394,6.2401822192724657E-5,false,1,6.2401822192724657E-5,27151.89,-3051086557.3800001,33554525.039999999,-26798710.260000002,-4287793.6399999997,399,63.84,201.00721666666666,32.161154666666668,-2440869.25,84.48,13.52,42294.25,6767.08,0,null,0.10199999999999999,-26798710.262320995,0,null,0]
[null,902,"2100-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,16196.001406475458,6.174363504316452E-5,false,1,6.174363504316452E-5,27151.89,-3084641082.4200001,32909425.830000002,-26219449.199999999,-4195111.87,399,63.84,201.00721666666666,32.161154666666668,-2467712.87,84.48,13.52,41385.97,6621.76,0,null,0.10199999999999999,-26219449.200570002,0,null,0]
[null,903,"2100-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,16373.97386726408,6.1072529375368398E-5,false,1,6.1072529375368398E-5,27151.89,-3117550508.25,34284875.25,-27382485.300000001,-4381197.6500000004,399,63.84,201.00721666666666,32.161154666666668,-2494040.41,84.48,13.52,43209.61,6913.54,0,null,0.10199999999999999,-27382485.297462501,0,null,0]
[null,904,"2100-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,16553.902008100154,6.0408718108315496E-5,false,1,6.0408718108315496E-5,27151.89,-3151835383.5,34661620.32,-27683620.789999999,-4429379.33,399,63.84,201.00721666666666,32.161154666666668,-2521468.31,84.48,13.52,43681.79,6989.09,0,null,0.10199999999999999,-27683620.785074998,0,null,0]
[null,905,"2100-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,16730.3666035065,5.9771553349608675E-5,false,1,5.9771553349608675E-5,27151.89,-3186497003.8200002,33995209.940000005,-27085224.530000001,-4333635.92,399,63.84,201.00721666666666,32.161154666666668,-2549197.6,84.48,13.52,42743.5,6838.96,0,null,0.10199999999999999,-27085224.532469999,0,null,0]
[null,906,"2100-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,16914.211025323562,5.9121882688043994E-5,false,1,5.9121882688043994E-5,27151.89,-3220492213.7600002,35416067.329999998,-28286656.609999999,-4525865.0599999996,399,63.84,201.00721666666666,32.161154666666668,-2576393.77,84.48,13.52,44627.35,7140.38,0,null,0.10199999999999999,-28286656.610858668,0,null,0]
[null,907,"2100-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,17094.516514853509,5.8498290906975647E-5,false,1,5.8498290906975647E-5,27151.89,-3255908281.0900002,34735134.160000004,-27675220.390000001,-4428035.26,399,63.84,201.00721666666666,32.161154666666668,-2604726.62,84.48,13.52,43668.62,6986.98,0,null,0.10199999999999999,-27675220.389265001,0,null,0]
[null,908,"2101-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,17282.362458663061,5.7862459625636077E-5,false,1,5.7862459625636077E-5,27151.89,-3290643415.25,36186935.5,-28902818,-4624450.88,399,63.84,201.00721666666666,32.161154666666668,-2632514.73,84.48,13.52,45593.49,7294.96,0,null,0.10199999999999999,-28902817.997279167,0,null,0]
[null,909,"2101-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,17472.272578933822,5.7233539339678799E-5,false,1,5.7233539339678799E-5,27151.89,-3326830350.75,36584581.670000002,-29220659.91,-4675305.59,399,63.84,201.00721666666666,32.161154666666668,-2661464.2799999998,84.48,13.52,46091.86,7374.7,0,null,0.10199999999999999,-29220659.914087497,0,null,0]
[null,910,"2101-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,17647.041897450035,5.6666721018240348E-5,false,1,5.6666721018240348E-5,27151.89,-3363414932.4200001,33670270.329999998,-26683091.800000001,-4269294.6900000004,399,63.84,201.00721666666666,32.161154666666668,-2690731.95,84.48,13.52,42112.959999999999,6738.07,0,null,0.10199999999999999,-26683091.797198668,0,null,0]
[null,911,"2101-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,17840.959358513814,5.6050797488241236E-5,false,1,5.6050797488241236E-5,27151.89,-3397085202.75,37356588.82,-29837731.699999999,-4774037.07,399,63.84,201.00721666666666,32.161154666666668,-2717668.16,84.48,13.52,47059.43,7529.51,0,null,0.10199999999999999,-29837731.697487496,0,null,0]
[null,912,"2101-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,18031.143985275568,5.5459598171730592E-5,true,1,5.5459598171730592E-5,27151.89,-3434441791.5700002,36638301.390000001,-29192755.23,-4670840.84,399,63.84,201.00721666666666,32.161154666666668,-2747553.43,84.48,13.52,46048.11,7367.7,0,null,0.10199999999999999,-29192755.228345003,0,null,0]
[null,913,"2101-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,18229.282216148429,5.4856795135584048E-5,false,1,5.4856795135584048E-5,27151.89,-3471080092.96,38169694,-30487653.48,-4878024.5599999996,399,63.84,201.00721666666666,32.161154666666668,-2776864.07,84.48,13.52,48078.51,7692.56,0,null,0.10199999999999999,-30487653.483165327,0,null,0]
[null,914,"2101-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,18423.60636457257,5.4278189634084712E-5,false,1,5.4278189634084712E-5,27151.89,-3509249786.96,37435754.620000005,-29828623.190000001,-4772579.71,399,63.84,201.00721666666666,32.161154666666668,-2807399.83,84.48,13.52,47045.15,7527.22,0,null,0.10199999999999999,-29828623.189159997,0,null,0]
[null,915,"2101-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,18626.057233710733,5.3688227597096095E-5,false,1,5.3688227597096095E-5,27151.89,-3546685541.5799999,39000497.070000008,-31151721.34,-4984275.41,399,63.84,201.00721666666666,32.161154666666668,-2837348.43,84.48,13.52,49119.77,7859.16,0,null,0.10199999999999999,-31151721.340211,0,null,0]
[null,916,"2101-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,18830.732767966234,5.3104677992199158E-5,false,1,5.3104677992199158E-5,27151.89,-3585686038.6500001,39429060.539999999,-31494275.710000001,-5039084.1100000003,399,63.84,201.00721666666666,32.161154666666668,-2868548.83,84.48,13.52,49656.89,7945.1,0,null,0.10199999999999999,-31494275.7061425,0,null,0]
[null,917,"2101-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,19031.468379272752,5.2544553056615638E-5,false,1,5.2544553056615638E-5,27151.89,-3625115099.1900001,38670878.840000004,-30813478.34,-4930156.53,399,63.84,201.00721666666666,32.161154666666668,-2900092.08,84.48,13.52,48589.4,7774.3,0,null,0.10199999999999999,-30813478.343114994,0,null,0]
[null,918,"2101-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,19240.598841469786,5.1973434311445279E-5,false,1,5.1973434311445279E-5,27151.89,-3663785978.0300002,40287274.740000002,-32180253.510000002,-5148840.5599999996,399,63.84,201.00721666666666,32.161154666666668,-2931028.78,84.48,13.52,50732.51,8117.2,0,null,0.10199999999999999,-32180253.50703017,0,null,0]
[null,919,"2101-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,19445.703625119851,5.1425241239828708E-5,false,1,5.1425241239828708E-5,27151.89,-3704073252.77,39512572.759999998,-31484622.649999999,-5037539.62,399,63.84,201.00721666666666,32.161154666666668,-2963258.6,84.48,13.52,49641.760000000002,7942.68,0,null,0.10199999999999999,-31484622.648545001,0,null,0]
[null,920,"2102-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,19659.385980355084,5.0866288550378121E-5,false,1,5.0866288550378121E-5,27151.89,-3743585825.5300002,41164168.670000002,-32881162.170000002,-5260985.95,399,63.84,201.00721666666666,32.161154666666668,-2994868.66,84.48,13.52,51831.53,8293.0400000000009,0,null,0.10199999999999999,-32881162.167571835,0,null,0]
[null,921,"2102-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,19875.416419764544,5.0313411245340168E-5,false,1,5.0313411245340168E-5,27151.89,-3784749994.1999998,41616507.990000002,-33242720.780000001,-5318835.32,399,63.84,201.00721666666666,32.161154666666668,-3027800,84.48,13.52,52398.46,8383.75,0,null,0.10199999999999999,-33242720.782389995,0,null,0]
[null,922,"2102-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,20074.223585072639,4.9815127133664507E-5,false,1,4.9815127133664507E-5,27151.89,-3826366502.1900001,38301020.560000002,-30355840.920000002,-4856934.55,399,63.84,201.00721666666666,32.161154666666668,-3061093.2,84.48,13.52,47871.83,7659.49,0,null,0.10199999999999999,-30355840.917374,0,null,0]
[null,923,"2102-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,20294.812536641137,4.9273675142086504E-5,false,1,4.9273675142086504E-5,27151.89,-3864667522.75,42494695.070000008,-33944663.07,-5431146.0899999999,399,63.84,201.00721666666666,32.161154666666668,-3091734.02,84.48,13.52,53499.1,8559.86,0,null,0.10199999999999999,-33944663.074820831,0,null,0]
[null,924,"2102-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,20511.155238281728,4.8753957950335937E-5,true,1,4.8753957950335937E-5,27151.89,-3907162217.8200002,41677501.130000003,-33210878.850000001,-5313740.62,399,63.84,201.00721666666666,32.161154666666668,-3125729.77,84.48,13.52,52348.53,8375.76,0,null,0.10199999999999999,-33210878.851469997,0,null,0]
[null,925,"2102-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,20736.545486143455,4.8224040048918396E-5,false,1,4.8224040048918396E-5,27151.89,-3948839718.9499998,43419635.280000001,-34683975.530000001,-5549436.0800000001,399,63.84,201.00721666666666,32.161154666666668,-3159071.78,84.48,13.52,54658.34,8745.33,0,null,0.10199999999999999,-34683975.531444162,0,null,0]
[null,926,"2102-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,20957.597061025743,4.7715393949417609E-5,false,1,4.7715393949417609E-5,27151.89,-3992259354.23,42584636.599999994,-33934204.509999998,-5429472.7199999997,399,63.84,201.00721666666666,32.161154666666668,-3193807.48,84.48,13.52,53482.7,8557.23,0,null,0.10199999999999999,-33934204.510954991,0,null,0]
[null,927,"2102-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,21187.893109263663,4.7196764437271255E-5,false,1,4.7196764437271255E-5,27151.89,-4034843990.8299999,44364707.559999995,-35439379.719999999,-5670300.7599999998,399,63.84,201.00721666666666,32.161154666666668,-3227875.19,84.48,13.52,55842.82,8934.85,0,null,0.10199999999999999,-35439379.719456829,0,null,0]
[null,928,"2102-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,21420.719804010321,4.6683772027716035E-5,false,1,4.6683772027716035E-5,27151.89,-4079208698.3899999,44852216.539999999,-35829049.729999997,-5732647.96,399,63.84,201.00721666666666,32.161154666666668,-3263366.96,84.48,13.52,56453.82,9032.61,0,null,0.10199999999999999,-35829049.734192163,0,null,0]
[null,929,"2102-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,21649.06467712107,4.619137200217288E-5,false,1,4.619137200217288E-5,27151.89,-4124060914.9299998,43989641.239999995,-35054517.780000001,-5608722.8399999999,399,63.84,201.00721666666666,32.161154666666668,-3299248.73,84.48,13.52,55239.35,8838.2999999999993,0,null,0.10199999999999999,-35054517.776904993,0,null,0]
[null,930,"2102-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,21886.959032503059,4.5689307432565566E-5,false,1,4.5689307432565566E-5,27151.89,-4168050556.1700001,45828470.100000001,-36609377.390000001,-5857500.3799999999,399,63.84,201.00721666666666,32.161154666666668,-3334440.44,84.48,13.52,57677.37,9228.3799999999992,0,null,0.10199999999999999,-36609377.3850265,0,null,0]
[null,931,"2102-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,22120.274015789539,4.5207396584969789E-5,false,1,4.5207396584969789E-5,27151.89,-4213879026.27,44947102.310000002,-35817971.719999999,-5730875.4800000004,399,63.84,201.00721666666666,32.161154666666668,-3371103.22,84.48,13.52,56436.45,9029.83,0,null,0.10199999999999999,-35817971.723295003,0,null,0]
[null,932,"2103-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,22363.346333524376,4.4716027068852534E-5,false,1,4.4716027068852534E-5,27151.89,-4258826128.5799999,46825972.609999999,-37406689.5,-5985070.3200000003,399,63.84,201.00721666666666,32.161154666666668,-3407060.9,84.48,13.52,58927.56,9428.41,0,null,0.10199999999999999,-37406689.496027663,0,null,0]
[null,933,"2103-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,22609.089691934696,4.4229998360205026E-5,false,1,4.4229998360205026E-5,27151.89,-4305652101.1899996,47340527.609999999,-37817977.619999997,-6050876.4199999999,399,63.84,201.00721666666666,32.161154666666668,-3444521.68,84.48,13.52,59572.46,9531.59,0,null,0.10199999999999999,-37817977.622118831,0,null,0]
[null,934,"2103-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,22835.240879759887,4.3791961962019598E-5,false,1,4.3791961962019598E-5,27151.89,-4352992628.8000002,43568686.150000006,-34533741.520000003,-5525398.6399999997,399,63.84,201.00721666666666,32.161154666666668,-3482394.1,84.48,13.52,54422.78,8707.64,0,null,0.10199999999999999,-34533741.521813333,0,null,0]
[null,935,"2103-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,23086.169730040605,4.3315977128018852E-5,false,1,4.3315977128018852E-5,27151.89,-4396561314.9499998,48339498.659999996,-38616463.549999997,-6178634.1699999999,399,63.84,201.00721666666666,32.161154666666668,-3517249.05,84.48,13.52,60824.480000000003,9731.92,0,null,0.10199999999999999,-38616463.549644165,0,null,0]
[null,936,"2103-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,23332.268299362837,4.2859099131279416E-5,true,1,4.2859099131279416E-5,27151.89,-4444900813.6099997,47409794.57,-37781656.920000002,-6045065.1100000003,399,63.84,201.00721666666666,32.161154666666668,-3555920.65,84.48,13.52,59515.51,9522.48,0,null,0.10199999999999999,-37781656.915684998,0,null,0]
[null,937,"2103-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,23588.658818281765,4.2393253796395431E-5,false,1,4.2393253796395431E-5,27151.89,-4492310608.1800003,49391655.730000004,-39457461.509999998,-6313193.8399999999,399,63.84,201.00721666666666,32.161154666666668,-3593848.49,84.48,13.52,62143.17,9942.91,0,null,0.10199999999999999,-39457461.508514337,0,null,0]
[null,938,"2103-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,23840.113921284646,4.1946108282108162E-5,false,1,4.1946108282108162E-5,27151.89,-4541702263.9099998,48441698.020000003,-38604469.240000002,-6176715.0800000001,399,63.84,201.00721666666666,32.161154666666668,-3633361.81,84.48,13.52,60805.68,9728.91,0,null,0.10199999999999999,-38604469.243234992,0,null,0]
[null,939,"2103-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,24102.084986460999,4.1490186453235715E-5,false,1,4.1490186453235715E-5,27151.89,-4590143961.9300003,50466713.850000001,-40316764.469999999,-6450682.3200000003,399,63.84,201.00721666666666,32.161154666666668,-3672115.17,84.48,13.52,63490.559999999998,10158.49,0,null,0.10199999999999999,-40316764.465618506,0,null,0]
[null,940,"2103-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,24366.934764348887,4.1039220142826248E-5,false,1,4.1039220142826248E-5,27151.89,-4640610675.7799997,51021275.739999995,-40760030.439999998,-6521604.8700000001,399,63.84,201.00721666666666,32.161154666666668,-3712488.54,84.48,13.52,64185.599999999999,10269.700000000001,0,null,0.10199999999999999,-40760030.435600996,0,null,0]
[null,941,"2103-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,24626.686288936842,4.060635638377521E-5,false,1,4.060635638377521E-5,27151.89,-4691631951.5200005,50039948.49000001,-39878871.590000004,-6380619.4500000002,399,63.84,201.00721666666666,32.161154666666668,-3753305.56,84.48,13.52,62803.94,10048.629999999999,0,null,0.10199999999999999,-39878871.587919995,0,null,0]
[null,942,"2103-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,24897.300735670535,4.0164996624204046E-5,false,1,4.0164996624204046E-5,27151.89,-4741671900.0100002,52131803.850000001,-41647684.859999999,-6663629.5800000001,399,63.84,201.00721666666666,32.161154666666668,-3793337.52,84.48,13.52,65577.440000000002,10492.39,0,null,0.10199999999999999,-41647684.855087832,0,null,0]
[null,943,"2103-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,25162.70596151278,3.9741353792773091E-5,false,1,3.9741353792773091E-5,27151.89,-4793803703.8599997,51129099.369999997,-40747331.479999997,-6519573.04,399,63.84,201.00721666666666,32.161154666666668,-3835042.96,84.48,13.52,64165.69,10266.51,0,null,0.10199999999999999,-40747331.482809991,0,null,0]
[null,944,"2104-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,25439.210549755186,3.9309395943877809E-5,false,1,3.9309395943877809E-5,27151.89,-4844932803.2299995,53266503.490000002,-42554659.789999999,-6808745.5700000003,399,63.84,201.00721666666666,32.161154666666668,-3875946.24,84.48,13.52,66999.58,10719.93,0,null,0.10199999999999999,-42554659.788370162,0,null,0]
[null,945,"2104-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,25718.753554749594,3.8882133143475206E-5,false,1,3.8882133143475206E-5,27151.89,-4898199306.7200003,53851831.340000004,-43022517.240000002,-6883602.7599999998,399,63.84,201.00721666666666,32.161154666666668,-3918559.45,84.48,13.52,67733.179999999993,10837.31,0,null,0.10199999999999999,-43022517.244024001,0,null,0]
[null,946,"2104-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,25984.462570641561,3.8484536568012223E-5,false,1,3.8484536568012223E-5,27151.89,-4952051138.0600004,51188442.88000001,-40689353.520000003,-6510296.5599999996,399,63.84,201.00721666666666,32.161154666666668,-3961640.91,84.48,13.52,64074.78,10251.959999999999,0,null,0.10199999999999999,-40689353.517726339,0,null,0]
[null,947,"2104-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,26269.997168342816,3.8066239352513901E-5,false,1,3.8066239352513901E-5,27151.89,-5003239580.9399996,55006083.900000006,-43945120.990000002,-7031219.3600000003,399,63.84,201.00721666666666,32.161154666666668,-4002591.66,84.48,13.52,69179.820000000007,11068.77,0,null,0.10199999999999999,-43945120.985922992,0,null,0]
[null,948,"2104-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,26550.035338157348,3.7664733295582991E-5,true,1,3.7664733295582991E-5,27151.89,-5058245664.8400002,53948050.670000002,-42995088.149999999,-6879214.0999999996,399,63.84,201.00721666666666,32.161154666666668,-4046596.53,84.48,13.52,67690.17,10830.43,0,null,0.10199999999999999,-42995088.151140004,0,null,0]
[null,949,"2104-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,26841.784826476574,3.7255346709046193E-5,false,1,3.7255346709046193E-5,27151.89,-5112193715.5100002,56203344.57,-44902101.469999999,-7184336.2400000002,399,63.84,201.00721666666666,32.161154666666668,-4089754.97,84.48,13.52,70680.36,11308.86,0,null,0.10199999999999999,-44902101.467896163,0,null,0]
[null,950,"2104-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,27127.918252726813,3.6862393593341174E-5,false,1,3.6862393593341174E-5,27151.89,-5168397060.0799999,55122264.549999997,-43931375.009999998,-7029020,399,63.84,201.00721666666666,32.161154666666668,-4134717.65,84.48,13.52,69158.27,11065.32,0,null,0.10199999999999999,-43931375.010679998,0,null,0]
[null,951,"2104-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,27426.017903766606,3.6461727820233906E-5,false,1,3.6461727820233906E-5,27151.89,-5223519324.6300001,57426664.57,-45879911.399999999,-7340785.8200000003,399,63.84,201.00721666666666,32.161154666666668,-4178815.46,84.48,13.52,72213.570000000007,11554.17,0,null,0.10199999999999999,-45879911.401333496,0,null,0]
[null,952,"2104-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,27727.393272505127,3.6065416974902361E-5,false,1,3.6065416974902361E-5,27151.89,-5280945989.1999998,58057707.049999997,-46384308.939999998,-7421489.4299999997,399,63.84,201.00721666666666,32.161154666666668,-4224756.79,84.48,13.52,73004.47,11680.72,0,null,0.10199999999999999,-46384308.938473329,0,null,0]
[null,953,"2104-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,28022.967284790029,3.5685014718008396E-5,false,1,3.5685014718008396E-5,27151.89,-5339003696.25,56940931.300000004,-45381531.420000002,-7261045.0300000003,399,63.84,201.00721666666666,32.161154666666668,-4271202.96,84.48,13.52,71432.11,11429.14,0,null,0.10199999999999999,-45381531.418124996,0,null,0]
[null,954,"2104-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,28330.902331293488,3.5297146144739246E-5,false,1,3.5297146144739246E-5,27151.89,-5395944627.5500002,59321388.750000007,-47394380.310000002,-7583100.8499999996,399,63.84,201.00721666666666,32.161154666666668,-4316755.7,84.48,13.52,74588.259999999995,11934.12,0,null,0.10199999999999999,-47394380.311980836,0,null,0]
[null,955,"2104-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,28632.909750145074,3.4924847272811081E-5,false,1,3.4924847272811081E-5,27151.89,-5455266016.3000002,58180287.620000005,-46369761.140000001,-7419161.7800000003,399,63.84,201.00721666666666,32.161154666666668,-4364212.8099999996,84.48,13.52,72981.66,11677.07,0,null,0.10199999999999999,-46369761.138549998,0,null,0]
[null,956,"2105-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,28947.547251086165,3.4545241133080045E-5,false,1,3.4545241133080045E-5,27151.89,-5513446303.9200001,60612575.5,-48426436.700000003,-7748229.8700000001,399,63.84,201.00721666666666,32.161154666666668,-4410757.04,84.48,13.52,76206.52,12193.04,0,null,0.10199999999999999,-48426436.70276399,0,null,0]
[null,957,"2105-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,29265.642198645932,3.4169761019160827E-5,false,1,3.4169761019160827E-5,27151.89,-5574058879.4200001,61278626.899999999,-48958817.159999996,-7833410.75,399,63.84,201.00721666666666,32.161154666666668,-4459247.0999999996,84.48,13.52,77041.3,12326.61,0,null,0.10199999999999999,-48958817.157572322,0,null,0]
[null,958,"2105-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,29558.376662344919,3.3831357229909128E-5,false,1,3.3831357229909128E-5,27151.89,-5635337506.3199997,56395554.520000003,-44707010.880000003,-7153121.7400000002,399,63.84,201.00721666666666,32.161154666666668,-4508270.01,84.48,13.52,70374.460000000006,11259.91,0,null,0.10199999999999999,-44707010.883471996,0,null,0]
[null,959,"2105-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,29883.183810695202,3.3463636483141387E-5,false,1,3.3463636483141387E-5,27151.89,-5691733060.8400002,62571709.260000005,-49992388.719999999,-7998782.2000000002,399,63.84,201.00721666666666,32.161154666666668,-4553386.45,84.48,13.52,78661.94,12585.91,0,null,0.10199999999999999,-49992388.717711329,0,null,0]
[null,960,{"$f":"IF(B981=0,FECHA_1ER_PAGO,EDATE(C980,1))","v":"2105-05-04"},{"$f":"IF(B981=0,FECHA_1ER_PAGO-FECHA_APERTURA, C981-C980)","v":30},{"$f":"IF(B981=0,TASA,IF(B981=MESES_INC_TASA,E980+INCREMENTO_TASA,E980))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B981<MESES_GRACIA, 0, 1 + D981 * F981 / 360 + FACTOR_SEG_DEUD)","v":1.0106599999999999},{"$f":"IF(B981 = 0, 0,            IF(H980=0, G981, H980 * G981 ))","v":30201.73855011721},3.3110676669840887E-5,{"$f":"MOD(B981, MESES_INC)=0","v":true},1,3.3110676669840887E-5,{"$f":"ROUND(CUOTA_INIT*K981,2)","v":27151.89},{"$f":"IF(B981=0,TOTAL_FINANCIADO, ROUND(N980-O980,2))","v":-5754304770.1000004},{"$f":"IF(B981=0, 0,\n   IF((B981+1) = PLAZO, N981,\n   IF(B981<MESES_GRACIA, 0, M981-P981-V981-Q981)))","v":61368040.75},{"$f":" IF(B981<MESES_GRACIA, 0, ROUND(N981 * D981 *E981 /360,2))","v":-48911590.549999997},-7825854.4900000002,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R981*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T981*IVA","v":32.161154666666668},{"$f":"ROUND(N981 * FACTOR_SEG_DEUD,2)","v":-4603443.82},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W981*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O981:X981)-Q981) * FACTOR_SEG_DESEMPLEO,2)","v":76967.240000000005},{"$f":"ROUND(Y981*IVA,2)","v":12314.76},{"$f":"IF(B981>=PLAZO,0,ROUND(SUM(O981:Z981),2))","v":0},null,{"$f":"IF(AB981=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N981 * D981 * AC981 /360","v":-48911590.545850001},{"$f":"IF(B981>=PLAZO, 0, O981+R981+S981+T981+U981+V981+W981+X981+Y981+Z981+AD981)","v":0},null,0]
[null,961,"2105-06-04",31,0.10199999999999999,{"$f":"E982*(1+$G$13)","v":0.11831999999999998},1.0109886666666665,30533.615387798262,3.2750789164640377E-5,false,{"$f":"IF(B982=0, 1, IF(J982,K981*(1+INCREMENTO),K981))","v":1},3.2750789164640377E-5,27151.89,-5815672810.8500004,63933641.859999999,-51080992.859999999,{"$f":"ROUND(P982*$G$13,2)","v":-8172958.8600000003},399,63.84,201.00721666666666,32.161154666666668,-4652538.25,84.48,13.52,80368.87,12859.02,0,null,0.10199999999999999,-51080992.855299167,0,null,{"$f":"IF(N982> 0,O982+P982+V982+R982+T982+W982+Y982, 0)","v":0}]
[null,962,"2105-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,30859.103727832189,3.2405348153325924E-5,false,1,{"$f":" I983*K983","v":3.2405348153325924E-5},27151.89,-5879606452.71,62703756.680000007,-49976654.850000001,-7996264.7800000003,399,63.84,201.00721666666666,32.161154666666668,-4703685.16,84.48,13.52,78637.259999999995,12581.96,0,null,0.10199999999999999,-49976654.848034993,0,null,0]
[null,963,"2105-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,31198.204132329425,{"$f":"IF(H984=0, 0, 1/H984)","v":3.2053127024825791E-5},false,1,3.2053127024825791E-5,27151.89,-5942310209.3900003,65325218.010000005,-52193291.340000004,-8350926.6100000003,399,63.84,201.00721666666666,32.161154666666668,-4753848.17,84.48,13.52,82112.95,13138.07,0,null,0.10199999999999999,-52193291.339142166,0,null,0]
[null,964,"2105-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,31541.03079813821,3.1704734268197331E-5,false,1,3.1704734268197331E-5,27151.89,-6007635427.3999996,66043055.050000004,-52767064.5,-8442730.3200000003,399,63.84,201.00721666666666,32.161154666666668,-4806108.34,84.48,13.52,83012.63,13282.02,0,null,0.10199999999999999,-52767064.503996655,0,null,0]
[null,965,"2105-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,31877.258186446361,3.1370326586782235E-5,false,1,3.1370326586782235E-5,27151.89,-6073678482.4499998,64772564.520000003,-51626267.100000001,-8260202.7400000002,399,63.84,201.00721666666666,32.161154666666668,-4858942.79,84.48,13.52,81223.86,12995.82,0,null,0.10199999999999999,-51626267.100824989,0,null,0]
[null,966,"2105-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,32227.546750904487,3.1029355344025198E-5,false,1,3.1029355344025198E-5,27151.89,-6138451046.9700003,67480544.300000012,-53916061.700000003,-8626569.8699999992,399,63.84,201.00721666666666,32.161154666666668,-4910760.84,84.48,13.52,84814.25,13570.28,0,null,0.10199999999999999,-53916061.695886493,0,null,0]
[null,967,"2105-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,32571.092399269124,3.0702071264347259E-5,false,1,3.0702071264347259E-5,27151.89,-6205931591.2700005,66182382.649999999,-52750418.530000001,-8440066.9600000009,399,63.84,201.00721666666666,32.161154666666668,-4964745.2699999996,84.48,13.52,82986.53,13277.84,0,null,0.10199999999999999,-52750418.52579499,0,null,0]
[null,968,"2106-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,32929.005276613891,3.0368363441278861E-5,false,1,3.0368363441278861E-5,27151.89,-6272113973.9200001,68949321.650000006,-55090067.740000002,-8814410.8399999999,399,63.84,201.00721666666666,32.161154666666668,-5017691.18,84.48,13.52,86655.1,13864.82,0,null,0.10199999999999999,-55090067.737597331,0,null,0]
[null,969,"2106-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,33290.851139263505,3.003828276473808E-5,false,1,3.003828276473808E-5,27151.89,-6341063295.5699997,69706982.760000005,-55695672.609999999,-8911307.6199999992,399,63.84,201.00721666666666,32.161154666666668,-5072850.6399999997,84.48,13.52,87604.68,14016.75,0,null,0.10199999999999999,-55695672.612756498,0,null,0]
[null,970,"2106-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,33623.848426259174,2.9740795500940673E-5,false,1,2.9740795500940673E-5,27151.89,-6410770278.3299999,64151950.060000002,-50858777.539999999,-8137404.4100000001,399,63.84,201.00721666666666,32.161154666666668,-5128616.22,84.48,13.52,80020.429999999993,12803.27,0,null,0.10199999999999999,-50858777.541417994,0,null,0]
[null,971,"2106-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,33993.329688665857,2.941753600364199E-5,false,1,2.941753600364199E-5,27151.89,-6474922228.3900003,71177913.950000003,-56871400.240000002,-9099424.0399999991,399,63.84,201.00721666666666,32.161154666666668,-5179937.78,84.48,13.52,89448.23,14311.72,0,null,0.10199999999999999,-56871400.239358827,0,null,0]
[null,972,"2106-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,34355.69858314703,2.9107252689966947E-5,true,1,2.9107252689966947E-5,27151.89,-6546100142.3400002,69808579.400000006,-55641851.210000001,-8902696.1899999995,399,63.84,201.00721666666666,32.161154666666668,-5236880.1100000003,84.48,13.52,87520.29,14003.25,0,null,0.10199999999999999,-55641851.209889993,0,null,0]
[null,973,"2106-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,34733.221902977697,2.87908793141436E-5,false,1,2.87908793141436E-5,27151.89,-6615908721.7399998,72727167.540000007,-58109731.609999999,-9297557.0600000005,399,63.84,201.00721666666666,32.161154666666668,-5292726.9800000004,84.48,13.52,91389.93,14622.39,0,null,0.10199999999999999,-58109731.60594967,0,null,0]
[null,974,"2106-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,35103.478048463432,2.8487205701367035E-5,false,1,2.8487205701367035E-5,27151.89,-6688635889.2799997,71328010.469999999,-56853405.060000002,-9096544.8100000005,399,63.84,201.00721666666666,32.161154666666668,-5350908.71,84.48,13.52,89420.01,14307.2,0,null,0.10199999999999999,-56853405.058879986,0,null,0]
[null,975,"2106-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,35489.218467578641,2.817757175784401E-5,false,1,2.817757175784401E-5,27151.89,-6759963899.75,74310141.859999999,-59375016.25,-9500002.5999999996,399,63.84,201.00721666666666,32.161154666666668,-5407971.1200000001,84.48,13.52,93373.9,14939.82,0,null,0.10199999999999999,-59375016.25280416,0,null,0]
[null,976,"2106-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,35879.197659579368,2.7871303296354806E-5,false,1,2.7871303296354806E-5,27151.89,-6834274041.6099997,75126711.24000001,-60027707,-9604433.1199999992,399,63.84,201.00721666666666,32.161154666666668,-5467419.2300000004,84.48,13.52,94397.31,15103.57,0,null,0.10199999999999999,-60027706.998807833,0,null,0]
[null,977,"2106-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,36261.669906630479,2.7577328969539517E-5,false,1,2.7577328969539517E-5,27151.89,-6909400752.8500004,73681363.909999996,-58729906.399999999,-9396785.0199999996,399,63.84,201.00721666666666,32.161154666666668,-5527520.5999999996,84.48,13.52,92362.36,14777.98,0,null,0.10199999999999999,-58729906.399224989,0,null,0]
[null,978,"2106-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,36660.137310011138,2.7277584683975538E-5,false,1,2.7277584683975538E-5,27151.89,-6983082116.7600002,76761913.579999998,-61334737.93,-9813558.0700000003,399,63.84,201.00721666666666,32.161154666666668,-5586465.6900000004,84.48,13.52,96446.74,15431.48,0,null,0.10199999999999999,-61334737.925541997,0,null,0]
[null,979,"2106-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,37050.93437373585,2.6989872641615918E-5,false,1,2.6989872641615918E-5,27151.89,-7059844030.3400002,75285089.25,-60008674.259999998,-9601387.8800000008,399,63.84,201.00721666666666,32.161154666666668,-5647875.2199999997,84.48,13.52,94367.47,15098.8,0,null,0.10199999999999999,-60008674.257890001,0,null,0]
[null,980,"2107-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,37458.074741257369,2.6696513553019639E-5,false,1,2.6696513553019639E-5,27151.89,-7135129119.5900002,78432707.409999996,-62670217.43,-10027234.789999999,399,63.84,201.00721666666666,32.161154666666668,-5708103.2999999998,84.48,13.52,98540.77,15766.52,0,null,0.10199999999999999,-62670217.433732159,0,null,0]
[null,981,"2107-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,37869.689038564131,2.6406343051342786E-5,false,1,2.6406343051342786E-5,27151.89,-7213561827,79294578.289999992,-63359118.049999997,-10137458.890000001,399,63.84,201.00721666666666,32.161154666666668,-5770849.46,84.48,13.52,99620.97,15939.36,0,null,0.10199999999999999,-63359118.047150001,0,null,0]
[null,982,"2107-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,38248.486914787209,2.6144825080999243E-5,false,1,2.6144825080999243E-5,27151.89,-7292856405.29,72975163.560000002,-57856660.82,-9257065.7300000004,399,63.84,201.00721666666666,32.161154666666668,-5834285.1200000001,84.48,13.52,90993.11,14558.9,0,null,0.10199999999999999,-57856660.815300666,0,null,0]
[null,983,"2107-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,38668.786787998164,2.5860651007297061E-5,false,1,2.5860651007297061E-5,27151.89,-7365831568.8500004,80967819.730000004,-64696553.950000003,-10351448.630000001,399,63.84,201.00721666666666,32.161154666666668,-5892665.2599999998,84.48,13.52,101718.07,16274.89,0,null,0.10199999999999999,-64696553.946399167,0,null,0]
[null,984,"2107-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,39080.996055158219,2.5587884162128773E-5,true,1,2.5587884162128773E-5,27151.89,-7446799388.5799999,79410033.370000005,-63297794.799999997,-10127647.17,399,63.84,201.00721666666666,32.161154666666668,-5957439.5099999998,84.48,13.52,99524.81,15923.97,0,null,0.10199999999999999,-63297794.802929997,0,null,0]
[null,985,"2107-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,39510.44409380966,2.5309763606445417E-5,false,1,2.5309763606445417E-5,27151.89,-7526209421.9499998,82730158.49000001,-66105206.090000004,-10576832.970000001,399,63.84,201.00721666666666,32.161154666666668,-6020967.54,84.48,13.52,103926.83,16628.29,0,null,0.10199999999999999,-66105206.089460827,0,null,0]
[null,986,"2107-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,39931.625427849664,2.5042807280831754E-5,false,1,2.5042807280831754E-5,27151.89,-7608939580.4399996,81138447.810000002,-64675986.43,-10348157.83,399,63.84,201.00721666666666,32.161154666666668,-6087151.6600000001,84.48,13.52,101685.82,16269.73,0,null,0.10199999999999999,-64675986.43373999,0,null,0]
[null,987,"2107-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,40370.420749134486,2.477061129023381E-5,false,1,2.477061129023381E-5,27151.89,-7690078028.25,84530855.980000004,-67544518.680000007,-10807122.99,399,63.84,201.00721666666666,32.161154666666668,-6152062.4199999999,84.48,13.52,106183.67999999999,16989.39,0,null,0.10199999999999999,-67544518.681462497,0,null,0]
[null,988,"2107-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,40814.037845939805,2.4501373860010774E-5,false,1,2.4501373860010774E-5,27151.89,-7774608884.2299995,85459737.390000001,-68286981.370000005,-10925917.02,399,63.84,201.00721666666666,32.161154666666668,-6219687.1100000003,84.48,13.52,107347.86,17175.66,0,null,0.10199999999999999,-68286981.366486818,0,null,0]
[null,989,"2107-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,41249.115489377516,2.4242944076158926E-5,false,1,2.4242944076158926E-5,27151.89,-7860068621.6199999,83815483.390000015,-66810583.280000001,-10689693.32,399,63.84,201.00721666666666,32.161154666666668,-6288054.9000000004,84.48,13.52,105032.86,16805.259999999998,0,null,0.10199999999999999,-66810583.283770002,0,null,0]
[null,990,"2107-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,41702.388269785115,2.397944198137295E-5,false,1,2.397944198137295E-5,27151.89,-7943884105.0100002,87319846.359999999,-69773782.060000002,-11163805.130000001,399,63.84,201.00721666666666,32.161154666666668,-6355107.2800000003,84.48,13.52,109679.16,17548.669999999998,0,null,0.10199999999999999,-69773782.055671155,0,null,0]
[null,991,"2107-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,42146.935728741017,2.3726517306881596E-5,false,1,2.3726517306881596E-5,27151.89,-8031203951.3699999,85639786.010000005,-68265233.590000004,-10922437.369999999,399,63.84,201.00721666666666,32.161154666666668,-6424963.1600000001,84.48,13.52,107313.76,17170.2,0,null,0.10199999999999999,-68265233.586644992,0,null,0]
[null,992,"2108-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,42610.074356485573,2.3468628372571532E-5,false,1,2.3468628372571532E-5,27151.89,-8116843737.3800001,89220442.109999985,-71292944.159999996,-11406871.07,399,63.84,201.00721666666666,32.161154666666668,-6493474.9900000002,84.48,13.52,112061.21,17929.79,0,null,0.10199999999999999,-71292944.159987658,0,null,0]
[null,993,"2108-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,43078.30226023087,2.3213542491974722E-5,false,1,2.3213542491974722E-5,27151.89,-8206064179.4899998,90200855.800000012,-72076597.040000007,-11532255.529999999,399,63.84,201.00721666666666,32.161154666666668,-6564851.3399999999,84.48,13.52,113289.97,18126.400000000001,0,null,0.10199999999999999,-72076597.043187156,0,null,0]
[null,994,"2108-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,43523.358560315399,2.2976168041218217E-5,false,1,2.2976168041218217E-5,27151.89,-8296265035.29,85738631.390000001,-68167644.370000005,-10906823.1,399,63.84,201.00721666666666,32.161154666666668,-6637012.0300000003,84.48,13.52,107160.74,17145.72,0,null,0.10199999999999999,-68167644.373299494,0,null,0]
[null,995,"2108-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,44001.622239748511,2.2726434824411045E-5,false,1,2.2726434824411045E-5,27151.89,-8382003666.6800003,92134196.180000007,-73621932.209999993,-11779509.15,399,63.84,201.00721666666666,32.161154666666668,-6705602.9299999997,84.48,13.52,115713.06,18514.09,0,null,0.10199999999999999,-73621932.205672666,0,null,0]
[null,996,"2108-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,44470.679532824222,2.2486726321820441E-5,true,1,2.2486726321820441E-5,27151.89,-8474137862.8599997,90361461.5,-72030171.829999998,-11524827.49,399,63.84,201.00721666666666,32.161154666666668,-6779310.29,84.48,13.52,113217.18,18114.75,0,null,0.10199999999999999,-72030171.834309995,0,null,0]
[null,997,"2108-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,44959.353006650577,2.2242312958820288E-5,false,1,2.2242312958820288E-5,27151.89,-8564499324.3599997,94139580.129999995,-75224852.400000006,-12035976.380000001,399,63.84,201.00721666666666,32.161154666666668,-6851599.46,84.48,13.52,118226.44,18916.23,0,null,0.10199999999999999,-75224852.398962006,0,null,0]
[null,998,"2108-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,45438.619709701466,2.2007710762096342E-5,false,1,2.2007710762096342E-5,27151.89,-8658638904.4899998,92328242.609999999,-73598430.689999998,-11775748.91,399,63.84,201.00721666666666,32.161154666666668,-6926911.1200000001,84.48,13.52,115676.21,18508.189999999999,0,null,0.10199999999999999,-73598430.688164979,0,null,0]
[null,999,"2108-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,45937.929555484799,2.1768503928593013E-5,false,1,2.1768503928593013E-5,27151.89,-8750967147.1000004,96188612.879999995,-76862661.439999998,-12298025.83,399,63.84,201.00721666666666,32.161154666666668,-7000773.7199999997,84.48,13.52,120794.52,19327.12,0,null,0.10199999999999999,-76862661.442028329,0,null,0]
[null,1000,"2108-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,46442.726150726834,2.1531897088783403E-5,false,1,2.1531897088783403E-5,27151.89,-8847155759.9799995,97245597.480000004,-77707518.090000004,-12433202.890000001,399,63.84,201.00721666666666,32.161154666666668,-7077724.6100000003,84.48,13.52,122119.26,19539.080000000002,0,null,0.10199999999999999,-77707518.091824323,0,null,0]
[null,1001,"2108-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,46937.805611493575,2.1304788048189704E-5,false,1,2.1304788048189704E-5,27151.89,-8944401357.4599991,95374470.370000005,-76027411.540000007,-12164385.85,399,63.84,201.00721666666666,32.161154666666668,-7155521.0899999999,84.48,13.52,119484.85,19117.580000000002,0,null,0.10199999999999999,-76027411.538409993,0,null,0]
[null,1002,"2108-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,47453.589511423066,2.1073221442168862E-5,false,1,2.1073221442168862E-5,27151.89,-9039775827.8299999,99362235.199999988,-79399364.349999994,-12703898.300000001,399,63.84,201.00721666666666,32.161154666666668,-7231820.6600000001,84.48,13.52,124772.07,19963.53,0,null,0.10199999999999999,-79399364.354440153,0,null,0]
[null,1003,"2108-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,47959.444775614829,2.0850950311844603E-5,false,1,2.0850950311844603E-5,27151.89,-9139138063.0300007,97450363.650000006,-77682673.540000007,-12429227.77,399,63.84,201.00721666666666,32.161154666666668,-7311310.4500000002,84.48,13.52,122080.3,19532.849999999999,0,null,0.10199999999999999,-77682673.535754994,0,null,0]
[null,1004,"2109-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,48486.45512777246,2.0624316571809187E-5,false,1,2.0624316571809187E-5,27151.89,-9236588426.6800003,101524943.23999999,-81128035.010000005,-12980485.6,399,63.84,201.00721666666666,32.161154666666668,-7389270.7400000002,84.48,13.52,127482.63,20397.22,0,null,0.10199999999999999,-81128035.014339328,0,null,0]
[null,1005,"2109-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,49019.256621019835,2.0400146165643653E-5,false,1,2.0400146165643653E-5,27151.89,-9338113369.9200001,102640567.01000001,-82019762.430000007,-13123161.99,399,63.84,201.00721666666666,32.161154666666668,-7470490.7000000002,84.48,13.52,128880.86,20620.939999999999,0,null,0.10199999999999999,-82019762.432463989,0,null,0]
[null,1006,"2109-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,49509.579905247687,2.0198111192092879E-5,false,1,2.0198111192092879E-5,27151.89,-9440753936.9300003,94459866.600000009,-74896647.900000006,-11983463.66,399,63.84,201.00721666666666,32.161154666666668,-7552603.1500000004,84.48,13.52,117711.81,18833.89,0,null,0.10199999999999999,-74896647.899644658,0,null,0]
[null,1007,"2109-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,50053.624175633144,1.9978573309519014E-5,false,1,1.9978573309519014E-5,27151.89,-9535213803.5300007,104806437.97,-83750961.239999995,-13400153.800000001,399,63.84,201.00721666666666,32.161154666666668,-7628171.04,84.48,13.52,131595.38,21055.26,0,null,0.10199999999999999,-83750961.241005152,0,null,0]
[null,1008,"2109-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,50587.195809345387,1.9767848049313335E-5,true,1,1.9767848049313335E-5,27151.89,-9640020241.5,102789767.66,-81940172.049999997,-13110427.529999999,399,63.84,201.00721666666666,32.161154666666668,-7712016.1900000004,84.48,13.52,128756.06,20600.97,0,null,0.10199999999999999,-81940172.052749991,0,null,0]
[null,1009,"2109-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,51143.081641695673,1.9552986795084422E-5,false,1,1.9552986795084422E-5,27151.89,-9742810009.1599998,107087643.48,-85574347.909999996,-13691895.67,399,63.84,201.00721666666666,32.161154666666668,-7794248.0099999998,84.48,13.52,134454.45000000001,21512.71,0,null,0.10199999999999999,-85574347.913788661,0,null,0]
[null,1010,"2109-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,51688.266891996143,1.9346750435442605E-5,false,1,1.9346750435442605E-5,27151.89,-9849897652.6399994,105027060.87,-83724130.049999997,-13395860.810000001,399,63.84,201.00721666666666,32.161154666666668,-7879918.1200000001,84.48,13.52,131553.31,21048.53,0,null,0.10199999999999999,-83724130.047439978,0,null,0]
[null,1011,"2109-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,52256.252027449984,1.9136466187332079E-5,false,1,1.9136466187332079E-5,27151.89,-9954924713.5100002,109418501.25999999,-87437422.069999993,-13989987.529999999,399,63.84,201.00721666666666,32.161154666666668,-7963939.7699999996,84.48,13.52,137375.75,21980.12,0,null,0.10199999999999999,-87437422.066996157,0,null,0]
[null,1012,"2109-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,52830.478562228949,1.892846756673047E-5,false,1,1.892846756673047E-5,27151.89,-10064343214.77,110620864.69999999,-88398481.239999995,-14143757,399,63.84,201.00721666666666,32.161154666666668,-8051474.5700000003,84.48,13.52,138882.69,22221.23,0,null,0.10199999999999999,-88398481.236396492,0,null,0]
[null,1013,"2109-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,53393.651463702307,1.8728818362981091E-5,false,1,1.8728818362981091E-5,27151.89,-10174964079.469999,108492268.98000002,-86487194.680000007,-13837951.15,399,63.84,201.00721666666666,32.161154666666668,-8139971.2599999998,84.48,13.52,135885.79,21741.73,0,null,0.10199999999999999,-86487194.675494984,0,null,0]
[null,1014,"2109-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,53980.376501753104,1.852525055966446E-5,false,1,1.852525055966446E-5,27151.89,-10283456348.450001,113028625.89,-90323024.930000007,-14451683.99,399,63.84,201.00721666666666,32.161154666666668,-8226765.0800000001,84.48,13.52,141900.37,22704.06,0,null,0.10199999999999999,-90323024.927219167,0,null,0]
[null,1015,"2109-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,54555.807315261787,1.8329854312691174E-5,false,1,1.8329854312691174E-5,27151.89,-10396484974.34,110853681.71000001,-88370122.280000001,-14139219.560000001,399,63.84,201.00721666666666,32.161154666666668,-8317187.9800000004,84.48,13.52,138838.22,22214.12,0,null,0.10199999999999999,-88370122.281890005,0,null,0]
[null,1016,"2110-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,55155.302896580084,1.8130622940736407E-5,false,1,1.8130622940736407E-5,27151.89,-10507338656.049999,115488793.93000001,-92289457.859999999,-14766313.26,399,63.84,201.00721666666666,32.161154666666668,-8405870.9199999999,84.48,13.52,144983.74,23197.4,0,null,0.10199999999999999,-92289457.86230582,0,null,0]
[null,1017,"2110-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,55761.386135009627,1.7933557060055808E-5,false,1,1.7933557060055808E-5,27151.89,-10622827449.98,116757861.8,-93303834.439999998,-14928613.51,399,63.84,201.00721666666666,32.161154666666668,-8498261.9600000009,84.48,13.52,146574.28,23451.88,0,null,0.10199999999999999,-93303834.435657665,0,null,0]
[null,1018,"2110-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,56319.148693389412,1.7755950208767578E-5,false,1,1.7755950208767578E-5,27151.89,-10739585311.780001,107451643.90000001,-85200710.140000001,-13632113.619999999,399,63.84,201.00721666666666,32.161154666666668,-8591668.25,84.48,13.52,133868.57999999999,21418.97,0,null,0.10199999999999999,-85200710.140121326,0,null,0]
[null,1019,"2110-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,56938.021045331494,1.7562956731563343E-5,false,1,1.7562956731563343E-5,27151.89,-10847036955.68,119221625.31,-95273141.260000005,-15243702.6,399,63.84,201.00721666666666,32.161154666666668,-8677629.5600000005,84.48,13.52,149662.16,23945.95,0,null,0.10199999999999999,-95273141.260722667,0,null,0]
[null,1020,"2110-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,57544.980349674719,1.7377710339345917E-5,true,1,1.7377710339345917E-5,27151.89,-10966258580.99,116927468.36,-93213197.939999998,-14914111.67,399,63.84,201.00721666666666,32.161154666666668,-8773006.8599999994,84.48,13.52,146432.16,23429.15,0,null,0.10199999999999999,-93213197.938414991,0,null,0]
[null,1021,"2110-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,58177.322957077173,1.7188828037649534E-5,false,1,1.7188828037649534E-5,27151.89,-11083186049.35,121816589,-97347317.469999999,-15575570.800000001,399,63.84,201.00721666666666,32.161154666666668,-8866548.8399999999,84.48,13.52,152914.46,24466.31,0,null,0.10199999999999999,-97347317.46679084,0,null,0]
[null,1022,"2110-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,58797.49321979961,1.7007527791393284E-5,false,1,1.7007527791393284E-5,27151.89,-11205002638.35,119472480.02000001,-95242522.430000007,-15238803.59,399,63.84,201.00721666666666,32.161154666666668,-8964002.1099999994,84.48,13.52,149614.14000000001,23938.26,0,null,0.10199999999999999,-95242522.425974995,0,null,0]
[null,1023,"2110-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,59443.599273627573,1.6822669088337902E-5,false,1,1.6822669088337902E-5,27151.89,-11324475118.370001,124468034.14000002,-99466639.790000007,-15914662.369999999,399,63.84,201.00721666666666,32.161154666666668,-9059580.0899999999,84.48,13.52,156237.56,24998.01,0,null,0.10199999999999999,-99466639.789683178,0,null,0]
[null,1024,{"$f":"IF(B1045=0,FECHA_1ER_PAGO,EDATE(C1044,1))","v":"2110-09-04"},{"$f":"IF(B1045=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1045-C1044)","v":31},{"$f":"IF(B1045=0,TASA,IF(B1045=MESES_INC_TASA,E1044+INCREMENTO_TASA,E1044))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B1045<MESES_GRACIA, 0, 1 + D1045 * F1045 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B1045 = 0, 0,            IF(H1044=0, G1045, H1044 * G1045 ))","v":60096.805171512366},1.6639819656736579E-5,{"$f":"MOD(B1045, MESES_INC)=0","v":false},1,1.6639819656736579E-5,{"$f":"ROUND(CUOTA_INIT*K1045,2)","v":27151.89},{"$f":"IF(B1045=0,TOTAL_FINANCIADO, ROUND(N1044-O1044,2))","v":-11448943152.51},{"$f":"IF(B1045=0, 0,\n   IF((B1045+1) = PLAZO, N1045,\n   IF(B1045<MESES_GRACIA, 0, M1045-P1045-V1045-Q1045)))","v":125835771.86999999},{"$f":" IF(B1045<MESES_GRACIA, 0, ROUND(N1045 * D1045 *E1045 /360,2))","v":-100559884.02},-16089581.439999999,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1045*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T1045*IVA","v":32.161154666666668},{"$f":"ROUND(N1045 * FACTOR_SEG_DEUD,2)","v":-9159154.5199999996},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1045*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1045:X1045)-Q1045) * FACTOR_SEG_DESEMPLEO,2)","v":157951.76999999999},{"$f":"ROUND(Y1045*IVA,2)","v":25272.28},{"$f":"IF(B1045>=PLAZO,0,ROUND(SUM(O1045:Z1045),2))","v":0},null,{"$f":"IF(AB1045=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N1045 * D1045 * AC1045 /360","v":-100559884.0228795},{"$f":"IF(B1045>=PLAZO, 0, O1045+R1045+S1045+T1045+U1045+V1045+W1045+X1045+Y1045+Z1045+AD1045)","v":0},null,0]
[null,1025,"2110-10-04",30,0.10199999999999999,{"$f":"E1046*(1+$G$13)","v":0.11831999999999998},1.0106599999999999,60737.437114640677,1.6464310110953816E-5,false,{"$f":"IF(B1046=0, 1, IF(J1046,K1045*(1+INCREMENTO),K1045))","v":1},1.6464310110953816E-5,27151.89,-11574778924.379999,123414295.23,-98385620.859999999,{"$f":"ROUND(P1046*$G$13,2)","v":-15741699.34},399,63.84,201.00721666666666,32.161154666666668,-9259823.1400000006,84.48,13.52,154542.51999999999,24726.799999999999,0,null,0.10199999999999999,-98385620.857229978,0,null,{"$f":"IF(N1046> 0,O1046+P1046+V1046+R1046+T1046+W1046+Y1046, 0)","v":0}]
[null,1026,"2110-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,61404.860565281087,1.6285355764905194E-5,false,1,{"$f":" I1047*K1047","v":1.6285355764905194E-5},27151.89,-11698193219.610001,128574697.79000001,-102749130.45,-16439860.869999999,399,63.84,201.00721666666666,32.161154666666668,-9358554.5800000001,84.48,13.52,161384.51,25821.52,0,null,0.10199999999999999,-102749130.44557451,0,null,0]
[null,1027,"2110-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,62059.436378906976,{"$f":"IF(H1048=0, 0, 1/H1048)","v":1.6113584949345177E-5},false,1,1.6113584949345177E-5,27151.89,-11826767917.4,126100497.89,-100527527.3,-16084404.369999999,399,63.84,201.00721666666666,32.161154666666668,-9461414.3300000001,84.48,13.52,157901.03,25264.16,0,null,0.10199999999999999,-100527527.29789999,0,null,0]
[null,1028,"2111-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,62741.386838795981,1.5938442715162499E-5,false,1,1.5938442715162499E-5,27151.89,-11952868415.290001,131373238.61,-104986027.58,-16797764.41,399,63.84,201.00721666666666,32.161154666666668,-9562294.7300000004,84.48,13.52,164891.96,26382.71,0,null,0.10199999999999999,-104986027.58096384,0,null,0]
[null,1029,"2111-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,63430.831024971892,1.5765204141915041E-5,false,1,1.5765204141915041E-5,27151.89,-12084241653.9,132816855.34,-106139922.53,-16982387.600000001,399,63.84,201.00721666666666,32.161154666666668,-9667393.3200000003,84.48,13.52,166701.26999999999,26672.2,0,null,0.10199999999999999,-106139922.52675498,0,null,0]
[null,1030,"2111-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,64065.308484104338,1.5609071799726313E-5,false,1,1.5609071799726313E-5,27151.89,-12217058509.24,122230315.81,-96921997.510000005,-15507519.6,399,63.84,201.00721666666666,32.161154666666668,-9773646.8100000005,84.48,13.52,152247.56,24359.61,0,null,0.10199999999999999,-96921997.50663732,0,null,0]
[null,1031,"2111-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,64769.300803933322,1.5439413234167133E-5,false,1,1.5439413234167133E-5,27151.89,-12339288825.049999,135619483.69999999,-108380086.84999999,-17340813.899999999,399,63.84,201.00721666666666,32.161154666666668,-9871431.0600000005,84.48,13.52,170213.85,27234.22,0,null,0.10199999999999999,-108380086.84668916,0,null,0]
[null,1032,"2111-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,65459.74155050324,1.5276565050726391E-5,true,1,1.5276565050726391E-5,27151.89,-12474908308.75,133009674.46000001,-106036720.62,-16965875.300000001,399,63.84,201.00721666666666,32.161154666666668,-9979926.6500000004,84.48,13.52,166539.45000000001,26646.31,0,null,0.10199999999999999,-106036720.62437499,0,null,0]
[null,1033,"2111-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,66179.056830487869,1.5110520576946519E-5,false,1,1.5110520576946519E-5,27151.89,-12607917983.209999,138571359.98000002,-110739546.29000001,-17718327.41,399,63.84,201.00721666666666,32.161154666666668,-10086334.390000001,84.48,13.52,173913.48,27826.16,0,null,0.10199999999999999,-110739546.28586115,0,null,0]
[null,1034,"2111-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,66884.525576300861,1.4951141409521027E-5,false,1,1.4951141409521027E-5,27151.89,-12746489343.190001,135904728.28999999,-108345159.42,-17335225.510000002,399,63.84,201.00721666666666,32.161154666666668,-10197191.470000001,84.48,13.52,170159.08,27225.45,0,null,0.10199999999999999,-108345159.417115,0,null,0]
[null,1035,"2111-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,67619.49733301696,1.4788634039604495E-5,false,1,1.4788634039604495E-5,27151.89,-12882394071.48,141587486.21000001,-113150361.26000001,-18104057.800000001,399,63.84,201.00721666666666,32.161154666666668,-10305915.26,84.48,13.52,177693.64,28430.98,0,null,0.10199999999999999,-113150361.26116601,0,null,0]
[null,1036,"2111-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,68362.545449377023,1.4627892999398442E-5,false,1,1.4627892999398442E-5,27151.89,-13023981557.690001,143143343.91,-114393971.34999999,-18303035.420000002,399,63.84,201.00721666666666,32.161154666666668,-10419185.25,84.48,13.52,179643.62,28742.98,0,null,0.10199999999999999,-114393971.34837717,0,null,0]
[null,1037,"2111-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,69091.290183867372,1.4473604376742371E-5,false,1,1.4473604376742371E-5,27151.89,-13167124901.6,140388703.34,-111920561.66,-17907289.870000001,399,63.84,201.00721666666666,32.161154666666668,-10533699.92,84.48,13.52,175765.31,28122.45,0,null,0.10199999999999999,-111920561.66359998,0,null,0]
[null,1038,"2111-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,69850.511341267818,1.4316287465875687E-5,false,1,1.4316287465875687E-5,27151.89,-13307513604.940001,146258983.04999998,-116884327.83,-18701492.449999999,399,63.84,201.00721666666666,32.161154666666668,-10646010.880000001,84.48,13.52,183548.5,29367.759999999998,0,null,0.10199999999999999,-116884327.83005634,0,null,0]
[null,1039,"2111-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,70595.117792165722,1.4165285522208941E-5,false,1,1.4165285522208941E-5,27151.89,-13453772587.99,143444367.68000001,-114357067,-18297130.719999999,399,63.84,201.00721666666666,32.161154666666668,-10763018.07,84.48,13.52,179585.75,28733.72,0,null,0.10199999999999999,-114357066.997915,0,null,0]
[null,1040,"2112-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,71370.864009877885,1.4011319799373562E-5,false,1,1.4011319799373562E-5,27151.89,-13597216955.67,149442436.61000001,-119428888.93000001,-19108622.23,399,63.84,201.00721666666666,32.161154666666668,-10877773.560000001,84.48,13.52,187538.37,30006.14,0,null,0.10199999999999999,-119428888.9273015,0,null,0]
[null,1041,"2112-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,72155.134644194419,1.3859027565136138E-5,false,1,1.3859027565136138E-5,27151.89,-13746659392.280001,151084609.73000002,-120741491.66,-19318638.670000002,399,63.84,201.00721666666666,32.161154666666668,-10997327.51,84.48,13.52,189596.53,30335.439999999999,0,null,0.10199999999999999,-120741491.66219266,0,null,0]
[null,1042,"2112-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,72900.593391915128,1.3717309468579754E-5,false,1,1.3717309468579754E-5,27151.89,-13897744002.01,143609377.75,-114193129.88,-18270900.780000001,399,63.84,201.00721666666666,32.161154666666668,-11118195.199999999,84.48,13.52,179328.7,28692.59,0,null,0.10199999999999999,-114193129.88318214,0,null,0]
[null,1043,"2112-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,73701.673712501084,1.3568212899761903E-5,false,1,1.3568212899761903E-5,27151.89,-14041353379.76,154322903.72999999,-123329887.19,-19732781.949999999,399,63.84,201.00721666666666,32.161154666666668,-11233082.699999999,84.48,13.52,193655.13,30984.82,0,null,0.10199999999999999,-123329887.18555866,0,null,0]
[null,1044,"2112-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,74487.333554276338,1.3425101319693967E-5,true,1,1.3425101319693967E-5,27151.89,-14195676283.49,151353061.07999998,-120663248.41,-19306119.75,399,63.84,201.00721666666666,32.161154666666668,-11356541.029999999,84.48,13.52,189473.84,30315.81,0,null,0.10199999999999999,-120663248.409665,0,null,0]
[null,1045,"2112-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,75305.850033593088,1.3279180827969026E-5,false,1,1.3279180827969026E-5,27151.89,-14347029344.57,157681875.01999998,-126014741.08,-20162358.57,399,63.84,201.00721666666666,32.161154666666668,-11477623.48,84.48,13.52,197864.98,31658.400000000001,0,null,0.10199999999999999,-126014741.07647315,0,null,0]
[null,1046,"2112-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,76108.610394951189,1.3139117831881174E-5,false,1,1.3139117831881174E-5,27151.89,-14504711219.59,154647373.5,-123290045.37,-19726407.260000002,399,63.84,201.00721666666666,32.161154666666668,-11603768.98,84.48,13.52,193592.66,30974.83,0,null,0.10199999999999999,-123290045.366515,0,null,0]
[null,1047,"2112-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,76944.942545044498,1.2996305759986602E-5,false,1,1.2996305759986602E-5,27151.89,-14659358593.09,161113957.02000001,-128758032.98,-20601285.280000001,399,63.84,201.00721666666666,32.161154666666668,-11727486.869999999,84.48,13.52,202166.47,32346.639999999999,0,null,0.10199999999999999,-128758032.97597383,0,null,0]
[null,1048,"2112-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,77790.464870357799,1.2855045945111093E-5,false,1,1.2855045945111093E-5,27151.89,-14820472550.110001,162884384.59,-130173150.56999999,-20827704.09,399,63.84,201.00721666666666,32.161154666666668,-11856378.039999999,84.48,13.52,204385.37,32701.66,0,null,0.10199999999999999,-130173150.56513284,0,null,0]
[null,1049,"2112-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,78619.711225875799,1.2719456538411628E-5,false,1,1.2719456538411628E-5,27151.89,-14983356934.700001,159749736.81,-127358533.94,-20377365.43,399,63.84,201.00721666666666,32.161154666666668,-11986685.550000001,84.48,13.52,199972.05,31995.53,0,null,0.10199999999999999,-127358533.94495,0,null,0]
[null,1050,"2112-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,79483.637025966527,1.2581205860941036E-5,false,1,1.2581205860941036E-5,27151.89,-15143106671.51,166429703.40999997,-133006953.59999999,-21281112.579999998,399,63.84,201.00721666666666,32.161154666666668,-12114485.34,84.48,13.52,208828.77,33412.6,0,null,0.10199999999999999,-133006953.59809615,0,null,0]
[null,1051,"2112-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,80330.932596663319,1.2448504799775431E-5,false,1,1.2448504799775431E-5,27151.89,-15309536374.92,163226809.65000001,-130131059.19,-20820969.469999999,399,63.84,201.00721666666666,32.161154666666668,-12247629.1,84.48,13.52,204319.37,32691.1,0,null,0.10199999999999999,-130131059.18681999,0,null,0]
[null,1052,"2113-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,81213.662437990512,1.2313199158621065E-5,false,1,1.2313199158621065E-5,27151.89,-15472763184.57,170052188.94,-135902436.63999999,-21744389.859999999,399,63.84,201.00721666666666,32.161154666666668,-12378210.550000001,84.48,13.52,213368.89,34139.019999999997,0,null,0.10199999999999999,-135902436.63780648,0,null,0]
[null,1053,"2113-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,82106.092303300771,1.2179364185376031E-5,false,1,1.2179364185376031E-5,27151.89,-15642815373.51,171920835.75999999,-137396061.69999999,-21983369.870000001,399,63.84,201.00721666666666,32.161154666666668,-12514252.300000001,84.48,13.52,215710.89,34513.74,0,null,0.10199999999999999,-137396061.69732949,0,null,0]
[null,1054,"2113-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,82927.372175913246,1.2058744582894863E-5,false,1,1.2058744582894863E-5,27151.89,-15814736209.27,158216686.62,-125463573.93000001,-20074171.829999998,399,63.84,201.00721666666666,32.161154666666668,-12651788.970000001,84.48,13.52,197000.75,31520.12,0,null,0.10199999999999999,-125463573.92687532,0,null,0]
[null,1055,"2113-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,83838.633426296947,1.1927675334535433E-5,false,1,1.1927675334535433E-5,27151.89,-15972952895.889999,175548606.94999999,-140295769.59999999,-22447323.140000001,399,63.84,201.00721666666666,32.161154666666668,-12778362.32,84.48,13.52,220257.64,35241.22,0,null,0.10199999999999999,-140295769.60223383,0,null,0]
[null,1056,"2113-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,84732.353258621268,1.1801867427755559E-5,true,1,1.1801867427755559E-5,27151.89,-16148501502.84,172170177.89999998,-137262262.77000001,-21961962.039999999,399,63.84,201.00721666666666,32.161154666666668,-12918801.199999999,84.48,13.52,215501.1,34480.18,0,null,0.10199999999999999,-137262262.77414,0,null,0]
[null,1057,"2113-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,85663.448844462488,1.1673590235850546E-5,false,1,1.1673590235850546E-5,27151.89,-16320671680.74,179369572.76999998,-143349899.59999999,-22935983.940000001,399,63.84,201.00721666666666,32.161154666666668,-13056537.34,84.48,13.52,225046.51,36007.440000000002,0,null,0.10199999999999999,-143349899.595833,0,null,0]
[null,1058,"2113-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,86576.621209144447,1.1550462307650988E-5,false,1,1.1550462307650988E-5,27151.89,-16500041253.51,175917591.63999999,-140250350.65000001,-22440056.100000001,399,63.84,201.00721666666666,32.161154666666668,-13200033,84.48,13.52,220186.42,35229.83,0,null,0.10199999999999999,-140250350.65483499,0,null,0]
[null,1059,"2113-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,87527.982840737983,1.1424917695402114E-5,false,1,1.1424917695402114E-5,27151.89,-16675958845.15,183273704.99000001,-146470505.19,-23435280.829999998,399,63.84,201.00721666666666,32.161154666666668,-13340767.08,84.48,13.52,229939.62,36790.339999999997,0,null,0.10199999999999999,-146470505.18990082,0,null,0]
[null,1060,"2113-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,88489.798668180563,1.1300737656210569E-5,false,1,1.1300737656210569E-5,27151.89,-16859232550.139999,185287638.63999996,-148080259.22999999,-23692841.48,399,63.84,201.00721666666666,32.161154666666668,-13487386.039999999,84.48,13.52,232463.72,37194.199999999997,0,null,0.10199999999999999,-148080259.23206297,0,null,0]
[null,1061,"2113-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,89433.099921983361,1.1181542414076515E-5,false,1,1.1181542414076515E-5,27151.89,-17044520188.780001,181721737.09999999,-144878421.59999999,-23180547.460000001,399,63.84,201.00721666666666,32.161154666666668,-13635616.15,84.48,13.52,227443.23,36390.92,0,null,0.10199999999999999,-144878421.60462999,0,null,0]
[null,1062,"2113-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,90415.850445992721,1.1060007676389893E-5,false,1,1.1060007676389893E-5,27151.89,-17226241925.880001,189320582.33999997,-151303824.91999999,-24208611.989999998,399,63.84,201.00721666666666,32.161154666666668,-13780993.539999999,84.48,13.52,237518.27,38002.92,0,null,0.10199999999999999,-151303824.91564602,0,null,0]
[null,1063,"2113-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,91379.683411746999,1.0943351548878844E-5,false,1,1.0943351548878844E-5,27151.89,-17415562508.220001,185677048.22999996,-148032281.31999999,-23685165.010000002,399,63.84,201.00721666666666,32.161154666666668,-13932450.01,84.48,13.52,232388.49,37182.160000000003,0,null,0.10199999999999999,-148032281.31987,0,null,0]
[null,1064,"2114-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,92383.824292864199,1.0824405762094445E-5,false,1,1.0824405762094445E-5,27151.89,-17601239556.450001,193441306.29999998,-154597554.09999999,-24735608.66,399,63.84,201.00721666666666,32.161154666666668,-14080991.65,84.48,13.52,242682.83,38829.25,0,null,0.10199999999999999,-154597554.1041525,0,null,0]
[null,1065,"2114-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,93398.999343410367,1.0706752824226628E-5,false,1,1.0706752824226628E-5,27151.89,-17794680862.75,195566968.32999998,-156296613.58000001,-25007458.170000002,399,63.84,201.00721666666666,32.161154666666668,-14235744.689999999,84.48,13.52,245346.96,39255.51,0,null,0.10199999999999999,-156296613.57782081,0,null,0]
[null,1066,"2114-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,94333.238400842718,1.0600717381828658E-5,false,1,1.0600717381828658E-5,27151.89,-17990247831.080002,179977604.18999997,-142722632.78999999,-22835621.25,399,63.84,201.00721666666666,32.161154666666668,-14392198.26,84.48,13.52,224062.96,35850.07,0,null,0.10199999999999999,-142722632.79323468,0,null,0]
[null,1067,"2114-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,95369.834913216764,1.0485495764042847E-5,false,1,1.0485495764042847E-5,27151.89,-18170225435.27,199693702.45999998,-159595146.74000001,-25535223.48,399,63.84,201.00721666666666,32.161154666666668,-14536180.35,84.48,13.52,250519.06,40083.050000000003,0,null,0.10199999999999999,-159595146.73978817,0,null,0]
[null,1068,"2114-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,96386.477353391645,1.0374899337109264E-5,true,1,1.0374899337109264E-5,27151.89,-18369919137.73,195850489.89999998,-156144312.66999999,-24983090.030000001,399,63.84,201.00721666666666,32.161154666666668,-14695935.310000001,84.48,13.52,245108.15,39217.300000000003,0,null,0.10199999999999999,-156144312.67070499,0,null,0]
[null,1069,"2114-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,97445.636224202273,1.026213218721469E-5,false,1,1.026213218721469E-5,27151.89,-18565769627.630001,204040205.73999995,-163069343.22999999,-26091094.920000002,399,63.84,201.00721666666666,32.161154666666668,-14852615.699999999,84.48,13.52,255966.6,40954.660000000003,0,null,0.10199999999999999,-163069343.22935018,0,null,0]
[null,1070,"2114-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,98484.406706352253,1.0153891701674839E-5,false,1,1.0153891701674839E-5,27151.89,-18769809833.369999,200113324.71000001,-159543383.58000001,-25526941.370000001,399,63.84,201.00721666666666,32.161154666666668,-15015847.869999999,84.48,13.52,250437.9,40070.06,0,null,0.10199999999999999,-159543383.58364499,0,null,0]
[null,1071,"2114-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,99566.619023512772,1.0043526734234582E-5,false,1,1.0043526734234582E-5,27151.89,-18969923158.080002,208481314.17999998,-166619158.41,-26659065.350000001,399,63.84,201.00721666666666,32.161154666666668,-15175938.529999999,84.48,13.52,261532.71,41845.230000000003,0,null,0.10199999999999999,-166619158.40513602,0,null,0]
[null,1072,"2114-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,100660.72341108913,9.9343613488261156E-6,false,1,9.9343613488261156E-6,27151.89,-19178404472.259998,210772245.82999998,-168450319.28,-26952051.079999998,399,63.84,201.00721666666666,32.161154666666668,-15342723.58,84.48,13.52,264403.96999999997,42304.639999999999,0,null,0.10199999999999999,-168450319.28135031,0,null,0]
[null,1073,"2114-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,101733.76672265133,9.8295780468467306E-6,false,1,9.8295780468467306E-6,27151.89,-19389176718.09,206715775.69999999,-164808002.09999999,-26369280.34,399,63.84,201.00721666666666,32.161154666666668,-15511341.369999999,84.48,13.52,258692.82,41390.85,0,null,0.10199999999999999,-164808002.10376498,0,null,0]
[null,1074,"2114-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,102851.68517391096,9.7227381185744244E-6,false,1,9.7227381185744244E-6,27151.89,-19595892493.790001,215359882.55000001,-172117255.74000001,-27538760.920000002,399,63.84,201.00721666666666,32.161154666666668,-15676714,84.48,13.52,270153.73,43224.6,0,null,0.10199999999999999,-172117255.73712215,0,null,0]
[null,1075,"2114-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,103948.08413786483,9.6201869259438646E-6,false,1,9.6201869259438646E-6,27151.89,-19811252376.34,211215102.21999997,-168395645.19999999,-26943303.23,399,63.84,201.00721666666666,32.161154666666668,-15849001.9,84.48,13.52,264318.24,42290.92,0,null,0.10199999999999999,-168395645.19888997,0,null,0]
[null,1076,"2115-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,105090.33498509444,9.5156229175769184E-6,false,1,9.5156229175769184E-6,27151.89,-20022467478.560001,220047372.84999999,-175864006.02000001,-28138240.960000001,399,63.84,201.00721666666666,32.161154666666668,-16017973.98,84.48,13.52,276028.63,44164.58,0,null,0.10199999999999999,-175864006.02001864,0,null,0]
[null,1077,"2115-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,106245.13764613397,9.4121954392930085E-6,false,1,9.4121954392930085E-6,27151.89,-20242514851.41,222465400.07999998,-177796755.44,-28447480.870000001,399,63.84,201.00721666666666,32.161154666666668,-16194011.880000001,84.48,13.52,279059.18,44649.47,0,null,0.10199999999999999,-177796755.44488448,0,null,0]
[null,1078,"2115-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,107307.87234296236,9.3189807808689036E-6,false,1,9.3189807808689036E-6,27151.89,-20464980251.490002,204731527.68999997,-162355510,-25976881.600000001,399,63.84,201.00721666666666,32.161154666666668,-16371984.199999999,84.48,13.52,254847.31,40775.57,0,null,0.10199999999999999,-162355509.99515402,0,null,0]
[null,1079,"2115-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,108487.04278284838,9.2176906508700447E-6,false,1,9.2176906508700447E-6,27151.89,-20669711779.18,227159724.71999997,-181548968.46000001,-29047834.949999999,399,63.84,201.00721666666666,32.161154666666668,-16535769.42,84.48,13.52,284942.65000000002,45590.82,0,null,0.10199999999999999,-181548968.4604643,0,null,0]
[null,1080,"2115-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,109643.51465891353,9.1204664782123019E-6,true,1,9.1204664782123019E-6,27151.89,-20896871503.900002,222787802.10999998,-177623407.78,-28419745.239999998,399,63.84,201.00721666666666,32.161154666666668,-16717497.199999999,84.48,13.52,278787.37,44605.98,0,null,0.10199999999999999,-177623407.78314999,0,null,0]
[null,1081,"2115-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,110848.3506936621,9.0213340454976777E-6,false,1,9.0213340454976777E-6,27151.89,-21119659306.009998,232104048.10999998,-185501007.56999999,-29680161.210000001,399,63.84,201.00721666666666,32.161154666666668,-16895727.440000001,84.48,13.52,291139.45,46582.31,0,null,0.10199999999999999,-185501007.57112113,0,null,0]
[null,1082,"2115-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,112029.99411205652,8.9261809565013742E-6,false,1,8.9261809565013742E-6,27151.89,-21351763354.119999,227636949.23999998,-181489988.50999999,-29038398.16,399,63.84,201.00721666666666,32.161154666666668,-17081410.68,84.48,13.52,284850.17,45576.03,0,null,0.10199999999999999,-181489988.51001999,0,null,0]
[null,1083,"2115-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,113261.05437402253,8.8291602574852891E-6,false,1,8.8291602574852891E-6,27151.89,-21579400303.360001,237155988.69,-189539066,-30326250.559999999,399,63.84,201.00721666666666,32.161154666666668,-17263520.239999998,84.48,13.52,297471.13,47595.38,0,null,0.10199999999999999,-189539065.99784532,0,null,0]
[null,1084,"2115-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,114505.64234685386,8.7331940986004693E-6,false,1,8.7331940986004693E-6,27151.89,-21816556292.049999,239762016.79999998,-191622086.09999999,-30659533.780000001,399,63.84,201.00721666666666,32.161154666666668,-17453245.030000001,84.48,13.52,300737.3,48117.97,0,null,0.10199999999999999,-191622086.0985058,0,null,0]
[null,1085,"2115-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,115726.27249427131,8.6410801838407267E-6,false,1,8.6410801838407267E-6,27151.89,-22056318308.849998,235147505.06999999,-187478705.63,-29996592.899999999,399,63.84,201.00721666666666,32.161154666666668,-17645054.649999999,84.48,13.52,294240.48,47078.48,0,null,0.10199999999999999,-187478705.62522498,0,null,0]
[null,1086,"2115-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,116997.94992728668,8.5471583102224629E-6,false,1,8.5471583102224629E-6,27151.89,-22291465813.919998,244980639.22999999,-195793374.72999999,-31326939.960000001,399,63.84,201.00721666666666,32.161154666666668,-17833172.649999999,84.48,13.52,307277.88,49164.46,0,null,0.10199999999999999,-195793374.73226395,0,null,0]
[null,1087,"2115-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,118245.14807351155,8.4570066196569207E-6,false,1,8.4570066196569207E-6,27151.89,-22536446453.150002,240265671.07999998,-191559794.84999999,-30649567.18,399,63.84,201.00721666666666,32.161154666666668,-18029157.16,84.48,13.52,300639.63,48102.34,0,null,0.10199999999999999,-191559794.85177499,0,null,0]
[null,1088,{"$f":"IF(B1109=0,FECHA_1ER_PAGO,EDATE(C1108,1))","v":"2116-01-04"},{"$f":"IF(B1109=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1109-C1108)","v":31},{"$f":"IF(B1109=0,TASA,IF(B1109=MESES_INC_TASA,E1108+INCREMENTO_TASA,E1108))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B1109<MESES_GRACIA, 0, 1 + D1109 * F1109 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B1109 = 0, 0,            IF(H1108=0, G1109, H1108 * G1109 ))","v":119544.504590642},8.3650854836390412E-6,{"$f":"MOD(B1109, MESES_INC)=0","v":false},1,8.3650854836390412E-6,{"$f":"ROUND(CUOTA_INIT*K1109,2)","v":27151.89},{"$f":"IF(B1109=0,TOTAL_FINANCIADO, ROUND(N1108-O1108,2))","v":-22776712124.23},{"$f":"IF(B1109=0, 0,\n   IF((B1109+1) = PLAZO, N1109,\n   IF(B1109<MESES_GRACIA, 0, M1109-P1109-V1109-Q1109)))","v":250312849.17999998},{"$f":" IF(B1109<MESES_GRACIA, 0, ROUND(N1109 * D1109 *E1109 /360,2))","v":-200055454.81999999},-32008872.77,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1109*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T1109*IVA","v":32.161154666666668},{"$f":"ROUND(N1109 * FACTOR_SEG_DEUD,2)","v":-18221369.699999999},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1109*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1109:X1109)-Q1109) * FACTOR_SEG_DESEMPLEO,2)","v":313960.82},{"$f":"ROUND(Y1109*IVA,2)","v":50233.73},{"$f":"IF(B1109>=PLAZO,0,ROUND(SUM(O1109:Z1109),2))","v":0},null,{"$f":"IF(AB1109=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N1109 * D1109 * AC1109 /360","v":-200055454.82448685},{"$f":"IF(B1109>=PLAZO, 0, O1109+R1109+S1109+T1109+U1109+V1109+W1109+X1109+Y1109+Z1109+AD1109)","v":0},null,0]
[null,1089,"2116-02-04",31,0.10199999999999999,{"$f":"E1110*(1+$G$13)","v":0.11831999999999998},1.0109886666666665,120858.13930342035,8.274163459437767E-6,false,{"$f":"IF(B1110=0, 1, IF(J1110,K1109*(1+INCREMENTO),K1109))","v":1},8.274163459437767E-6,27151.89,-23027024973.41,253063453.64999998,-202254036.02000001,{"$f":"ROUND(P1110*$G$13,2)","v":-32360645.760000002},399,63.84,201.00721666666666,32.161154666666668,-18421619.98,84.48,13.52,317408.2,50785.31,0,null,0.10199999999999999,-202254036.01645115,0,null,{"$f":"IF(N1110> 0,O1110+P1110+V1110+R1110+T1110+W1110+Y1110, 0)","v":0}]
[null,1090,"2116-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,122106.7650266104,8.1895544426393786E-6,false,1,{"$f":" I1111*K1111","v":8.1895544426393786E-6},27151.89,-23280088427.060001,240541505.46000001,-191284726.58000001,-30605556.25,399,63.84,201.00721666666666,32.161154666666668,-18624070.739999998,84.48,13.52,300208.32,48033.33,0,null,0.10199999999999999,-191284726.57567629,0,null,0]
[null,1091,"2116-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,123448.5555652328,{"$f":"IF(H1112=0, 0, 1/H1112)","v":8.1005403054034034E-6},false,1,8.1005403054034034E-6,27151.89,-23520629932.52,258487514.01999998,-206589532.91,-33054325.27,399,63.84,201.00721666666666,32.161154666666668,-18816503.949999999,84.48,13.52,324206.26,51873,0,null,0.10199999999999999,-206589532.90730065,0,null,0]
[null,1092,"2116-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,124764.51716755817,8.015099346371089E-6,true,1,8.015099346371089E-6,27151.89,-23779117446.540001,253512543.88,-202122498.30000001,-32339599.73,399,63.84,201.00721666666666,32.161154666666668,-19023293.960000001,84.48,13.52,317201.95,50752.31,0,null,0.10199999999999999,-202122498.29558998,0,null,0]
[null,1093,"2116-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,126135.51285854005,7.927981401411447E-6,false,1,7.927981401411447E-6,27151.89,-24032629990.419998,264113711.97,-211086600.08000001,-33773856.009999998,399,63.84,201.00721666666666,32.161154666666668,-19226103.989999998,84.48,13.52,331257.65999999997,53001.23,0,null,0.10199999999999999,-211086600.08252227,0,null,0]
[null,1094,"2116-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,127480.11742561207,7.8443605182865139E-6,false,1,7.8443605182865139E-6,27151.89,-24296743702.389999,259030439.75999999,-206522321.47,-33043571.440000001,399,63.84,201.00721666666666,32.161154666666668,-19437394.960000001,84.48,13.52,324100.87,51856.14,0,null,0.10199999999999999,-206522321.47031495,0,null,0]
[null,1095,"2116-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,128880.95394262963,7.7590983726357461E-6,false,1,7.7590983726357461E-6,27151.89,-24555774142.150002,269862368.68000001,-215681549.55000001,-34509047.93,399,63.84,201.00721666666666,32.161154666666668,-19644619.309999999,84.48,13.52,338462.54,54154.01,0,null,0.10199999999999999,-215681549.54855084,0,null,0]
[null,1096,"2116-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,130297.18378518718,7.6747629607147731E-6,false,1,7.6747629607147731E-6,27151.89,-24825636510.830002,272827796.30000001,-218051840.69,-34888294.509999998,399,63.84,201.00721666666666,32.161154666666668,-19860509.210000001,84.48,13.52,342179.16,54748.67,0,null,0.10199999999999999,-218051840.68679017,0,null,0]
[null,1097,"2116-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,131686.15176433726,7.593812915040442E-6,false,1,7.593812915040442E-6,27151.89,-25098464307.130001,267576781.41,-213336946.61000001,-34133911.460000001,399,63.84,201.00721666666666,32.161154666666668,-20078771.449999999,84.48,13.52,334786.2,53565.79,0,null,0.10199999999999999,-213336946.61060497,0,null,0]
[null,1098,"2116-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,133133.20699069163,7.511274028499274E-6,false,1,7.511274028499274E-6,27151.89,-25366041088.540001,278766122.06999999,-222798394.22999999,-35647743.079999998,399,63.84,201.00721666666666,32.161154666666668,-20292832.870000001,84.48,13.52,349621.75,55939.48,0,null,0.10199999999999999,-222798394.2276763,0,null,0]
[null,1099,"2116-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,134552.40697721238,7.4320483926337987E-6,false,1,7.4320483926337987E-6,27151.89,-25644807210.610001,273400796.75999999,-217980861.28999999,-34876937.810000002,399,63.84,201.00721666666666,32.161154666666668,-20515845.77,84.48,13.52,342067.86,54730.86,0,null,0.10199999999999999,-217980861.290185,0,null,0]
[null,1100,"2117-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,136030.95852668263,7.3512677616239013E-6,false,1,7.3512677616239013E-6,27151.89,-25918208007.369999,284833700.27999997,-227648260.33000001,-36423721.649999999,399,63.84,201.00721666666666,32.161154666666668,-20734566.41,84.48,13.52,357226.34,57156.21,0,null,0.10199999999999999,-227648260.3313998,0,null,0]
[null,1101,"2117-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,137525.7573862795,7.2713651537378611E-6,false,1,7.2713651537378611E-6,27151.89,-26203041707.650002,287963642.88,-230150049.66999999,-36824007.950000003,399,63.84,201.00721666666666,32.161154666666668,-20962433.370000001,84.48,13.52,361149.15,57783.86,0,null,0.10199999999999999,-230150049.66552582,0,null,0]
[null,1102,"2117-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,138901.38169549531,7.19935243115318E-6,false,1,7.19935243115318E-6,27151.89,-26491005350.529999,265007848.06999999,-210161975.78,-33625916.119999997,399,63.84,201.00721666666666,32.161154666666668,-21192804.280000001,84.48,13.52,329807.84999999998,52769.26,0,null,0.10199999999999999,-210161975.78087133,0,null,0]
[null,1103,"2117-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,140427.72267848652,7.1211010256823004E-6,false,1,7.1211010256823004E-6,27151.89,-26756013198.599998,294040062.25,-235006982.59,-37601117.210000001,399,63.84,201.00721666666666,32.161154666666668,-21404810.559999999,84.48,13.52,368764.82,59002.37,0,null,0.10199999999999999,-235006982.59436998,0,null,0]
[null,1104,"2117-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,141924.68220223917,7.0459907641366052E-6,true,1,7.0459907641366052E-6,27151.89,-27050053260.849998,288380719.65999997,-229925452.72,-36788072.439999998,399,63.84,201.00721666666666,32.161154666666668,-21640042.609999999,84.48,13.52,360796.98,57727.519999999997,0,null,0.10199999999999999,-229925452.71722496,0,null,0]
[null,1105,"2117-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,143484.24522673216,6.9694062816430572E-6,false,1,6.9694062816430572E-6,27151.89,-27338433980.509998,300440090.07999998,-240122578.46000001,-38419612.549999997,399,63.84,201.00721666666666,32.161154666666668,-21870747.18,84.48,13.52,376786.07,60285.77,0,null,0.10199999999999999,-240122578.46214613,0,null,0]
[null,1106,"2117-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,145013.78728084912,6.895896029963645E-6,false,1,6.895896029963645E-6,27151.89,-27638874070.59,294657549.48999995,-234930429.59999999,-37588868.740000002,399,63.84,201.00721666666666,32.161154666666668,-22111099.260000002,84.48,13.52,368644.78,58983.16,0,null,0.10199999999999999,-234930429.60001495,0,null,0]
[null,1107,"2117-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,146607.29545134926,6.820942961408383E-6,false,1,6.820942961408383E-6,27151.89,-27933531620.080002,306979419.69,-245349519.40000001,-39255923.100000001,399,63.84,201.00721666666666,32.161154666666668,-22346825.300000001,84.48,13.52,384981.92,61597.11,0,null,0.10199999999999999,-245349519.39636934,0,null,0]
[null,1108,"2117-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,148218.31415196563,6.7468045748699962E-6,false,1,6.7468045748699962E-6,27151.89,-28240511039.77,310352714.20999998,-248045821.97,-39687331.520000003,399,63.84,201.00721666666666,32.161154666666668,-22592408.829999998,84.48,13.52,389209.72,62273.56,0,null,0.10199999999999999,-248045821.96597981,0,null,0]
[null,1109,"2117-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,149798.32138082557,6.6756422287119273E-6,false,1,6.6756422287119273E-6,27151.89,-28550863753.98,304379359.50999999,-242682341.91,-38829174.710000001,399,63.84,201.00721666666666,32.161154666666668,-22840691,84.48,13.52,380799.78,60927.96,0,null,0.10199999999999999,-242682341.90883002,0,null,0]
[null,1110,"2117-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,151444.40520170564,6.603083149015118E-6,false,1,6.603083149015118E-6,27151.89,-28855243113.490002,317107800.05000001,-253445218.68000001,-40551234.990000002,399,63.84,201.00721666666666,32.161154666666668,-23084194.489999998,84.48,13.52,397675.97,63628.160000000003,0,null,0.10199999999999999,-253445218.68015382,0,null,0]
[null,1111,"2117-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,153058.80256115581,6.5334367136476351E-6,false,1,6.5334367136476351E-6,27151.89,-29172350913.540001,311004412.63,-247964982.77000001,-39674397.240000002,399,63.84,201.00721666666666,32.161154666666668,-23337880.73,84.48,13.52,389082.96,62253.27,0,null,0.10199999999999999,-247964982.76509002,0,null,0]
[null,1112,"2118-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,154740.71472289949,6.4624232981651974E-6,false,1,6.4624232981651974E-6,27151.89,-29483355326.169998,324009915.77999997,-258962137.61000001,-41433942.020000003,399,63.84,201.00721666666666,32.161154666666668,-23586684.260000002,84.48,13.52,406326.5,65012.24,0,null,0.10199999999999999,-258962137.61485976,0,null,0]
[null,1113,"2118-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,156441.10885675118,6.3921817437108079E-6,false,1,6.3921817437108079E-6,27151.89,-29807365241.950001,327570352.74000001,-261808024.71000001,-41889283.950000003,399,63.84,201.00721666666666,32.161154666666668,-23845892.190000001,84.48,13.52,410788.85,65726.22,0,null,0.10199999999999999,-261808024.70846084,0,null,0]
[null,1114,"2118-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,158005.93712160896,6.328876105651346E-6,false,1,6.328876105651346E-6,27151.89,-30134935594.689999,301456867.66999996,-239070489.05000001,-38251278.25,399,63.84,201.00721666666666,32.161154666666668,-24107948.48,84.48,13.52,375136.4,60021.82,0,null,0.10199999999999999,-239070489.0512073,0,null,0]
[null,1115,"2118-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,159742.21169599259,6.2600861061264915E-6,false,1,6.2600861061264915E-6,27151.89,-30436392462.360001,334482523.19,-267332980.46000001,-42773276.869999997,399,63.84,201.00721666666666,32.161154666666668,-24349113.969999999,84.48,13.52,419451.98,67112.320000000007,0,null,0.10199999999999999,-267332980.46106198,0,null,0]
[null,1116,"2118-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,161445.06367267185,6.1940574536703667E-6,true,1,6.1940574536703667E-6,27151.89,-30770874985.549999,328044679.24000001,-261552437.38,-41848389.979999997,399,63.84,201.00721666666666,32.161154666666668,-24616699.989999998,84.48,13.52,410388.09,65662.09,0,null,0.10199999999999999,-261552437.37717497,0,null,0]
[null,1117,"2118-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,163219.12966234959,6.1267328288583199E-6,false,1,6.1267328288583199E-6,27151.89,-31098919664.790001,341762813.78000003,-273152177.72000003,-43704348.439999998,399,63.84,201.00721666666666,32.161154666666668,-24879135.73,84.48,13.52,428576.48,68572.240000000005,0,null,0.10199999999999999,-273152177.72240549,0,null,0]
[null,1118,"2118-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,164959.04558455021,6.0621107284925894E-6,false,1,6.0621107284925894E-6,27151.89,-31440682478.57,335184827.11000001,-267245801.06999999,-42759328.170000002,399,63.84,201.00721666666666,32.161154666666668,-25152545.98,84.48,13.52,419315.29,67090.45,0,null,0.10199999999999999,-267245801.06784499,0,null,0]
[null,1119,"2118-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,166771.7255501303,5.9962202627651514E-6,false,1,5.9962202627651514E-6,27151.89,-31775867305.68,349201565.74999994,-279098034.5,-44655685.520000003,399,63.84,201.00721666666666,32.161154666666668,-25420693.84,84.48,13.52,437899.59,70063.929999999993,0,null,0.10199999999999999,-279098034.50155598,0,null,0]
[null,1120,"2118-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,168604.32445162546,5.9310459755551023E-6,false,1,5.9310459755551023E-6,27151.89,-32125068871.43,353038825.36000001,-282165188.25,-45146430.119999997,399,63.84,201.00721666666666,32.161154666666668,-25700055.100000001,84.48,13.52,442708.88,70833.42,0,null,0.10199999999999999,-282165188.25406015,0,null,0]
[null,1121,"2118-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,170401.64655027978,5.8684878945986813E-6,false,1,5.8684878945986813E-6,27151.89,-32478107696.790001,346243779.94000006,-276063915.42000002,-44170226.469999999,399,63.84,201.00721666666666,32.161154666666668,-25982486.16,84.48,13.52,433142.09,69302.73,0,null,0.10199999999999999,-276063915.42271501,0,null,0]
[null,1122,"2118-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,172274.13344367192,5.8047019596645817E-6,false,1,5.8047019596645817E-6,27151.89,-32824351476.73,360723008.82000005,-288307220.47000003,-46129155.280000001,399,63.84,201.00721666666666,32.161154666666668,-26259481.18,84.48,13.52,452339.59,72374.33,0,null,0.10199999999999999,-288307220.47061181,0,null,0]
[null,1123,"2118-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,174110.57570618144,5.7434765001727405E-6,false,1,5.7434765001727405E-6,27151.89,-33185074485.549999,353780045.90999997,-282073133.13,-45131701.299999997,399,63.84,201.00721666666666,32.161154666666668,-26548059.59,84.48,13.52,442564.54,70810.33,0,null,0.10199999999999999,-282073133.12717497,0,null,0]
[null,1124,"2119-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,176023.81878575808,5.6810493426296978E-6,false,1,5.6810493426296978E-6,27151.89,-33538854531.459999,368574444.73000002,-294582938.97000003,-47133270.240000002,399,63.84,201.00721666666666,32.161154666666668,-26831083.629999999,84.48,13.52,462179.92,73948.789999999994,0,null,0.10199999999999999,-294582938.96799034,0,null,0]
[null,1125,"2119-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,177958.08585578849,5.6193007201165778E-6,false,1,5.6193007201165778E-6,27151.89,-33907428976.189999,372624586.43000001,-297820251.17000002,-47651240.189999998,399,63.84,201.00721666666666,32.161154666666668,-27125943.18,84.48,13.52,467256.02,74760.960000000006,0,null,0.10199999999999999,-297820251.17420214,0,null,0]
[null,1126,"2119-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,179738.14126924198,5.5636493898200049E-6,false,1,5.5636493898200049E-6,27151.89,-34280053562.619999,342919101,-271955091.60000002,-43512814.659999996,399,63.84,201.00721666666666,32.161154666666668,-27424042.850000001,84.48,13.52,426699.45,68271.91,0,null,0.10199999999999999,-271955091.59678531,0,null,0]
[null,1127,"2119-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,181713.22379093591,5.5031768142010222E-6,false,1,5.5031768142010222E-6,27151.89,-34622972663.620003,380487457.49999994,-304105109.89999998,-48656817.579999998,399,63.84,201.00721666666666,32.161154666666668,-27698378.129999999,84.48,13.52,477110.68,76337.710000000006,0,null,0.10199999999999999,-304105109.89546233,0,null,0]
[null,1128,"2119-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,183650.28675654726,5.4451317101706041E-6,true,1,5.4451317101706041E-6,27151.89,-35003460121.120003,373164036.77999997,-297529411.02999997,-47604705.759999998,399,63.84,201.00721666666666,32.161154666666668,-28002768.100000001,84.48,13.52,466799.99,74688,0,null,0.10199999999999999,-297529411.02951998,0,null,0]
[null,1129,"2119-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,185668.35854095267,5.3859473302740007E-6,false,1,5.3859473302740007E-6,27151.89,-35376624157.900002,388769082.55999994,-310724682.19,-49715949.149999999,399,63.84,201.00721666666666,32.161154666666668,-28301299.329999998,84.48,13.52,487490.17,77998.429999999993,0,null,0.10199999999999999,-310724682.18688834,0,null,0]
[null,1130,"2119-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,187647.58324299922,5.3291387116082568E-6,false,1,5.3291387116082568E-6,27151.89,-35765393240.459999,381286243.82999998,-304005842.54000002,-48640934.810000002,399,63.84,201.00721666666666,32.161154666666668,-28612314.59,84.48,13.52,476955.03,76312.800000000003,0,null,0.10199999999999999,-304005842.54390997,0,null,0]
[null,1131,"2119-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,189709.5799860621,5.2712150860988127E-6,false,1,5.2712150860988127E-6,27151.89,-36146679484.290001,397230963.84999996,-317488334.80000001,-50798133.57,399,63.84,201.00721666666666,32.161154666666668,-28917343.59,84.48,13.52,498095.58,79695.289999999994,0,null,0.10199999999999999,-317488334.80368048,0,null,0]
[null,1132,"2119-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,191794.23532400225,5.2139210457012842E-6,false,1,5.2139210457012842E-6,27151.89,-36543910448.139999,401596002.5,-320977346.76999998,-51356375.479999997,399,63.84,201.00721666666666,32.161154666666668,-29235128.359999999,84.48,13.52,503566.35,80570.62,0,null,0.10199999999999999,-320977346.76949632,0,null,0]
[null,1133,"2119-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,193838.76187255609,5.1589268851060543E-6,false,1,5.1589268851060543E-6,27151.89,-36945506450.639999,393866250.64999998,-314036804.82999998,-50245888.770000003,399,63.84,201.00721666666666,32.161154666666668,-29556405.16,84.48,13.52,492683.58,78829.37,0,null,0.10199999999999999,-314036804.83043998,0,null,0]
[null,1134,"2119-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,195968.79141385294,5.1028533308049504E-6,false,1,5.1028533308049504E-6,27151.89,-37339372701.290001,410337072.04000002,-327964156.88999999,-52474265.100000001,399,63.84,201.00721666666666,32.161154666666668,-29871498.16,84.48,13.52,514521.67,82323.47,0,null,0.10199999999999999,-327964156.89299715,0,null,0]
[null,1135,"2119-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,198057.81873032459,5.0490306639274835E-6,false,1,5.0490306639274835E-6,27151.89,-37749709773.330002,402439058.06999999,-320872533.06999999,-51339605.289999999,399,63.84,201.00721666666666,32.161154666666668,-30199767.82,84.48,13.52,503402,80544.320000000007,0,null,0.10199999999999999,-320872533.07330501,0,null,0]
[null,1136,"2120-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,200234.21008107919,4.9941515967480196E-6,false,1,4.9941515967480196E-6,27151.89,-38152148831.400002,419268398.01999998,-335103040.56999999,-53616486.490000002,399,63.84,201.00721666666666,32.161154666666668,-30521719.07,84.48,13.52,525715.43999999994,84114.47,0,null,0.10199999999999999,-335103040.56913,0,null,0]
[null,1137,"2120-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,202434.51707092344,4.9398690226807887E-6,false,1,4.9398690226807887E-6,27151.89,-38571417229.419998,423875598.69000006,-338785614.67000002,-54205698.350000001,399,63.84,201.00721666666666,32.161154666666668,-30857133.780000001,84.48,13.52,531489.71,85038.35,0,null,0.10199999999999999,-338785614.66507232,0,null,0]
[null,1138,"2120-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,204525.93554495549,4.8893554616216225E-6,false,1,4.8893554616216225E-6,27151.89,-38995292828.110001,402900520.52999997,-320411322.74000001,-51265811.640000001,399,63.84,201.00721666666666,32.161154666666668,-31196234.260000002,84.48,13.52,502678.82,80428.61,0,null,0.10199999999999999,-320411322.7376371,0,null,0]
[null,1139,"2120-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,206773.40287534712,4.8362119406761797E-6,false,1,4.8362119406761797E-6,27151.89,-39398193348.639999,432960765.87,-346047464.91000003,-55367594.390000001,399,63.84,201.00721666666666,32.161154666666668,-31518554.68,84.48,13.52,542876.29,86860.21,0,null,0.10199999999999999,-346047464.91222131,0,null,0]
[null,1140,"2120-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,208977.60734999829,4.7852016906538107E-6,true,1,4.7852016906538107E-6,27151.89,-39831154114.510002,424627254.75000006,-338564809.97000003,-54170369.600000001,399,63.84,201.00721666666666,32.161154666666668,-31864923.289999999,84.48,13.52,531143.49,84982.96,0,null,0.10199999999999999,-338564809.97333503,0,null,0]
[null,1141,"2120-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,211273.99261796495,4.7331902408274386E-6,false,1,4.7331902408274386E-6,27151.89,-40255781369.260002,442384514.77000004,-353579946.36000001,-56572791.420000002,399,63.84,201.00721666666666,32.161154666666668,-32204625.100000001,84.48,13.52,554687.23,88749.96,0,null,0.10199999999999999,-353579946.36000031,0,null,0]
[null,1142,"2120-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,213526.17337927243,4.6832666186723912E-6,false,1,4.6832666186723912E-6,27151.89,-40698165884.029999,433869600.20999998,-345934410.00999999,-55349505.600000001,399,63.84,201.00721666666666,32.161154666666668,-32558532.710000001,84.48,13.52,542699.02,86831.84,0,null,0.10199999999999999,-345934410.01425493,0,null,0]
[null,1143,"2120-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,215872.54132314608,4.6323631244191911E-6,false,1,4.6323631244191911E-6,27151.89,-41132035484.239998,452013379.14999998,-361276378.33999997,-57804220.530000001,399,63.84,201.00721666666666,32.161154666666668,-32905628.390000001,84.48,13.52,566755.23,90680.84,0,null,0.10199999999999999,-361276378.33657461,0,null,0]
[null,1144,"2120-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,218244.69272223234,4.5820129118683081E-6,false,1,4.5820129118683081E-6,27151.89,-41584048863.389999,456980403.49999994,-365246562.51999998,-58439450,399,63.84,201.00721666666666,32.161154666666668,-33267239.09,84.48,13.52,572980.47999999998,91676.88,0,null,0.10199999999999999,-365246562.51677549,0,null,0]
[null,1145,"2120-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,220571.1811466513,4.5336838421114017E-6,false,1,4.5336838421114017E-6,27151.89,-42041029266.889999,448184523.86999995,-357348748.76999998,-57175799.799999997,399,63.84,201.00721666666666,32.161154666666668,-33632823.409999996,84.48,13.52,560596.71,89695.47,0,null,0.10199999999999999,-357348748.76856494,0,null,0]
[null,1146,"2120-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,222994.96433254477,4.4844061972123022E-6,false,1,4.4844061972123022E-6,27151.89,-42489213790.760002,466926959.17000002,-373196927.80000001,-59711508.450000003,399,63.84,201.00721666666666,32.161154666666668,-33991371.030000001,84.48,13.52,585446.65,93671.46,0,null,0.10199999999999999,-373196927.79550868,0,null,0]
[null,1147,"2120-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,225372.09065232967,4.4371066404253679E-6,false,1,4.4371066404253679E-6,27151.89,-42956140749.93,457939612.28000003,-365127196.37,-58420351.420000002,399,63.84,201.00721666666666,32.161154666666668,-34364912.600000001,84.48,13.52,572793.31000000006,91646.93,0,null,0.10199999999999999,-365127196.37440497,0,null,0]
[null,1148,"2121-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,227848.62943247787,4.3888787151837854E-6,false,1,4.3888787151837854E-6,27151.89,-43414080362.209999,477090009.63,-381320339.18000001,-61011254.270000003,399,63.84,201.00721666666666,32.161154666666668,-34731264.289999999,84.48,13.52,598184.16,95709.47,0,null,0.10199999999999999,-381320339.18141115,0,null,0]
[null,1149,"2121-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,230352.3820717682,4.3411749902739958E-6,false,1,4.3411749902739958E-6,27151.89,-43891170371.839996,482332592.71999997,-385510779.76999998,-61681724.759999998,399,63.84,201.00721666666666,32.161154666666668,-35112936.299999997,84.48,13.52,604754.77,96760.76,0,null,0.10199999999999999,-385510779.76599461,0,null,0]
[null,1150,"2121-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,232656.52016550471,4.2981817113426723E-6,false,1,4.2981817113426723E-6,27151.89,-44373502964.559998,443880510.88,-352029790.19,-56324766.43,399,63.84,201.00721666666666,32.161154666666668,-35498802.369999997,84.48,13.52,552256.57999999996,88361.05,0,null,0.10199999999999999,-352029790.18550926,0,null,0]
[null,1151,"2121-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,235213.10511343004,4.2514637928773413E-6,false,1,4.2514637928773413E-6,27151.89,-44817383475.440002,492510439.76999998,-393646018.19,-62983362.909999996,399,63.84,201.00721666666666,32.161154666666668,-35853906.780000001,84.48,13.52,617510.82999999996,98801.73,0,null,0.10199999999999999,-393646018.19261467,0,null,0]
[null,1152,{"$f":"IF(B1173=0,FECHA_1ER_PAGO,EDATE(C1172,1))","v":"2121-05-04"},{"$f":"IF(B1173=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1173-C1172)","v":30},{"$f":"IF(B1173=0,TASA,IF(B1173=MESES_INC_TASA,E1172+INCREMENTO_TASA,E1172))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B1173<MESES_GRACIA, 0, 1 + D1173 * F1173 / 360 + FACTOR_SEG_DEUD)","v":1.0106599999999999},{"$f":"IF(B1173 = 0, 0,            IF(H1172=0, G1173, H1172 * G1173 ))","v":237720.47681393917},4.2066212107705282E-6,{"$f":"MOD(B1173, MESES_INC)=0","v":true},1,4.2066212107705282E-6,{"$f":"ROUND(CUOTA_INIT*K1173,2)","v":27151.89},{"$f":"IF(B1173=0,TOTAL_FINANCIADO, ROUND(N1172-O1172,2))","v":-45309893915.209999},{"$f":"IF(B1173=0, 0,\n   IF((B1173+1) = PLAZO, N1173,\n   IF(B1173<MESES_GRACIA, 0, M1173-P1173-V1173-Q1173)))","v":483030621.01999998},{"$f":" IF(B1173<MESES_GRACIA, 0, ROUND(N1173 * D1173 *E1173 /360,2))","v":-385134098.27999997},-61621455.719999999,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1173*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T1173*IVA","v":32.161154666666668},{"$f":"ROUND(N1173 * FACTOR_SEG_DEUD,2)","v":-36247915.130000003},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1173*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1173:X1173)-Q1173) * FACTOR_SEG_DESEMPLEO,2)","v":604164.14},{"$f":"ROUND(Y1173*IVA,2)","v":96666.26},{"$f":"IF(B1173>=PLAZO,0,ROUND(SUM(O1173:Z1173),2))","v":0},null,{"$f":"IF(AB1173=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N1173 * D1173 * AC1173 /360","v":-385134098.27928501},{"$f":"IF(B1173>=PLAZO, 0, O1173+R1173+S1173+T1173+U1173+V1173+W1173+X1173+Y1173+Z1173+AD1173)","v":0},null,0]
[null,1153,"2121-06-04",31,0.10199999999999999,{"$f":"E1174*(1+$G$13)","v":0.11831999999999998},1.0109886666666665,240332.70789348858,4.1608984842927967E-6,false,{"$f":"IF(B1174=0, 1, IF(J1174,K1173*(1+INCREMENTO),K1173))","v":1},4.1608984842927967E-6,27151.89,-45792924536.230003,503230335.30999994,-402214520.50999999,{"$f":"ROUND(P1174*$G$13,2)","v":-64354323.280000001},399,63.84,201.00721666666666,32.161154666666668,-36634339.630000003,84.48,13.52,630946.24,100951.4,0,null,0.10199999999999999,-402214520.50988686,0,null,{"$f":"IF(N1174> 0,O1174+P1174+V1174+R1174+T1174+W1174+Y1174, 0)","v":0}]
[null,1154,"2121-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,242894.65455963314,4.117011145481959E-6,false,1,{"$f":" I1175*K1175","v":4.117011145481959E-6},27151.89,-46296154871.540001,493544162.82999998,-393517316.41000003,-62962770.630000003,399,63.84,201.00721666666666,32.161154666666668,-37036923.899999999,84.48,13.52,617309.02,98769.44,0,null,0.10199999999999999,-393517316.40808994,0,null,0]
[null,1155,"2121-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,245563.74295370406,{"$f":"IF(H1176=0, 0, 1/H1176)","v":4.0722624112653687E-6},false,1,4.0722624112653687E-6,27151.89,-46789699034.370003,514183558.01999998,-410969523.19,-65755123.710000001,399,63.84,201.00721666666666,32.161154666666668,-37431759.229999997,84.48,13.52,644674.07999999996,103147.85,0,null,0.10199999999999999,-410969523.18521643,0,null,0]
[null,1156,"2121-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,248262.1610704413,4.0280000612588824E-6,false,1,4.0280000612588824E-6,27151.89,-47303882592.389999,519833749.72999996,-415485768.76999998,-66477723,399,63.84,201.00721666666666,32.161154666666668,-37843106.07,84.48,13.52,651755.56000000006,104280.89,0,null,0.10199999999999999,-415485768.76982552,0,null,0]
[null,1157,"2121-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,250908.63570745219,3.9855144769347574E-6,false,1,3.9855144769347574E-6,27151.89,-47823716342.120003,509827968.10000002,-406501588.91000003,-65040254.229999997,399,63.84,201.00721666666666,32.161154666666668,-38258973.07,84.48,13.52,637668.36,102026.94,0,null,0.10199999999999999,-406501588.90802002,0,null,0]
[null,1158,"2121-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,253665.78706902947,3.9421950100344925E-6,false,1,3.9421950100344925E-6,27151.89,-48333544310.220001,531148359.13999999,-424529630.86000001,-67924740.939999998,399,63.84,201.00721666666666,32.161154666666668,-38666835.450000003,84.48,13.52,665936.32999999996,106549.81,0,null,0.10199999999999999,-424529630.85809904,0,null,0]
[null,1159,"2121-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,256369.8643591853,3.900614459892043E-6,false,1,3.900614459892043E-6,27151.89,-48864692669.360001,520924775.75,-415349887.69,-66455982.030000001,399,63.84,201.00721666666666,32.161154666666668,-39091754.140000001,84.48,13.52,651542.49,104246.8,0,null,0.10199999999999999,-415349887.68956,0,null,0]
[null,1160,"2122-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,259187.02734200691,3.8582177906630448E-6,false,1,3.8582177906630448E-6,27151.89,-49385617445.110001,542709240.11999989,-433770339.88999999,-69403254.379999995,399,63.84,201.00721666666666,32.161154666666668,-39508493.960000001,84.48,13.52,680425.76,108868.12,0,null,0.10199999999999999,-433770339.89288276,0,null,0]
[null,1161,"2122-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,262035.14718979242,3.8162819405127306E-6,false,1,3.8162819405127306E-6,27151.89,-49928326685.230003,548672891.06000006,-438537136.05000001,-70165941.769999996,399,63.84,201.00721666666666,32.161154666666668,-39942661.350000001,84.48,13.52,687900.1,110064.02,0,null,0.10199999999999999,-438537136.05193686,0,null,0]
[null,1162,"2122-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,264656.19742208283,3.778486994601398E-6,false,1,3.778486994601398E-6,27151.89,-50476999576.290001,504931752.99000001,-400450863.31,-64072138.130000003,399,63.84,201.00721666666666,32.161154666666668,-40381599.659999996,84.48,13.52,628180.81999999995,100508.93,0,null,0.10199999999999999,-400450863.30523401,0,null,0]
[null,1163,"2122-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,267564.41615682159,3.7374177566791701E-6,false,1,3.7374177566791701E-6,27151.89,-50981931329.279999,560250601.27999997,-447791296.83999997,-71646607.489999995,399,63.84,201.00721666666666,32.161154666666668,-40785545.060000002,84.48,13.52,702410.62,112385.7,0,null,0.10199999999999999,-447791296.84217596,0,null,0]
[null,1164,"2122-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,270416.65283305326,3.6979971075130811E-6,true,1,3.6979971075130811E-6,27151.89,-51542181930.559998,549466811.26999998,-438108546.41000003,-70097367.430000007,399,63.84,201.00721666666666,32.161154666666668,-41233745.539999999,84.48,13.52,687228.07,109956.49,0,null,0.10199999999999999,-438108546.40975994,0,null,0]
[null,1165,"2122-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,273388.17129215138,3.6578027325526379E-6,false,1,3.6578027325526379E-6,27151.89,-52091648741.830002,572444916.01999998,-457538314.77999997,-73206130.359999999,399,63.84,201.00721666666666,32.161154666666668,-41673318.990000002,84.48,13.52,717693.95,114831.03,0,null,0.10199999999999999,-457538314.78240681,0,null,0]
[null,1166,"2122-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,276302.48919812567,3.6192218278675702E-6,false,1,3.6192218278675702E-6,27151.89,-52664093657.849998,561426390.27999997,-447644796.08999997,-71623167.370000005,399,63.84,201.00721666666666,32.161154666666668,-42131274.93,84.48,13.52,702180.91,112348.95,0,null,0.10199999999999999,-447644796.09172499,0,null,0]
[null,1167,"2122-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,279338.68515109411,3.5798836794091038E-6,false,1,3.5798836794091038E-6,27151.89,-53225520048.129997,584904649.86000001,-467497484.42000002,-74799597.510000005,399,63.84,201.00721666666666,32.161154666666668,-42580416.039999999,84.48,13.52,733309.93,117329.59,0,null,0.10199999999999999,-467497484.42274177,0,null,0]
[null,1168,"2122-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,282408.2448493244,3.5409731062686866E-6,false,1,3.5409731062686866E-6,27151.89,-53810424697.989998,591331972.09000003,-472634896.93000001,-75621583.510000005,399,63.84,201.00721666666666,32.161154666666668,-43048339.759999998,84.48,13.52,741365.39,118618.46,0,null,0.10199999999999999,-472634896.93067878,0,null,0]
[null,1169,"2122-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,285418.71673941816,3.5036244694246205E-6,false,1,3.5036244694246205E-6,27151.89,-54401756670.080002,579949878,-462414931.69999999,-73986389.069999993,399,63.84,201.00721666666666,32.161154666666668,-43521405.340000004,84.48,13.52,725340.48,116054.48,0,null,0.10199999999999999,-462414931.69567996,0,null,0]
[null,1170,"2122-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,288555.08787809534,3.4655427750505157E-6,false,1,3.4655427750505157E-6,27151.89,-54981706548.080002,604202797.92000008,-482922655.85000002,-77267624.939999998,399,63.84,201.00721666666666,32.161154666666668,-43985365.240000002,84.48,13.52,757496.59,121199.45,0,null,0.10199999999999999,-482922655.84730268,0,null,0]
[null,1171,"2122-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,291631.08511487581,3.4289897443754738E-6,false,1,3.4289897443754738E-6,27151.89,-55585909346,592572945.51999998,-472480229.44,-75596836.709999993,399,63.84,201.00721666666666,32.161154666666668,-44468727.479999997,84.48,13.52,741122.87,118579.66,0,null,0.10199999999999999,-472480229.44099993,0,null,0]
[null,1172,"2123-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,294835.72189884144,3.3917192718699856E-6,false,1,3.3917192718699856E-6,27151.89,-56178482291.519997,617353767.63,-493434336.13,-78949493.780000001,399,63.84,201.00721666666666,32.161154666666668,-44942785.829999998,84.48,13.52,773978.91,123836.63,0,null,0.10199999999999999,-493434336.12718397,0,null,0]
[null,1173,"2123-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,298075.57336821378,3.3548539006404813E-6,false,1,3.3548539006404813E-6,27151.89,-56795836059.150002,624137662.39999998,-498856760.05000001,-79817081.609999999,399,63.84,201.00721666666666,32.161154666666668,-45436668.850000001,84.48,13.52,782481.27,125197,0,null,0.10199999999999999,-498856760.05286753,0,null,0]
[null,1174,"2123-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,301057.12397009158,3.3216287554097034E-6,false,1,3.3216287554097034E-6,27151.89,-57419973721.550003,574380009.02999997,-455531791.51999998,-72885086.640000001,399,63.84,201.00721666666666,32.161154666666668,-45935978.979999997,84.48,13.52,714547.72,114327.64,0,null,0.10199999999999999,-455531791.52429664,0,null,0]
[null,1175,"2123-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,304365.34035302419,3.2855252140080408E-6,false,1,3.2855252140080408E-6,27151.89,-57994353730.580002,637307773.57999992,-509383740.26999998,-81501398.439999998,399,63.84,201.00721666666666,32.161154666666668,-46395482.979999997,84.48,13.52,798987.57,127838.01,0,null,0.10199999999999999,-509383740.2669276,0,null,0]
[null,1176,"2123-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,307609.8748811874,3.2508709298953566E-6,true,1,3.2508709298953566E-6,27151.89,-58631661504.160004,625040663.52999997,-498369122.79000002,-79739059.650000006,399,63.84,201.00721666666666,32.161154666666668,-46905329.200000003,84.48,13.52,781716.65,125074.66,0,null,0.10199999999999999,-498369122.78535998,0,null,0]
[null,1177,"2123-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,310990.09725963179,3.2155364714560174E-6,false,1,3.2155364714560174E-6,27151.89,-59256702167.690002,651179299.76999998,-520471367.37,-83275418.780000001,399,63.84,201.00721666666666,32.161154666666668,-47405361.729999997,84.48,13.52,816372.97,130619.68,0,null,0.10199999999999999,-520471367.37287718,0,null,0]
[null,1178,"2123-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,314305.25169641944,3.1816203980131966E-6,false,1,3.1816203980131966E-6,27151.89,-59907881467.459999,638645168.32999992,-509216992.47000003,-81474718.799999997,399,63.84,201.00721666666666,32.161154666666668,-47926305.170000002,84.48,13.52,798726.11,127796.18,0,null,0.10199999999999999,-509216992.47340995,0,null,0]
[null,1179,"2123-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,317759.0473388941,3.147038639417518E-6,false,1,3.147038639417518E-6,27151.89,-60546526635.790001,665352750.91999996,-531800325.62,-85088052.099999994,399,63.84,201.00721666666666,32.161154666666668,-48437221.310000002,84.48,13.52,834136.78,133461.88,0,null,0.10199999999999999,-531800325.61768883,0,null,0]
[null,1180,"2123-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,321250.79559041874,3.1128327578523974E-6,false,1,3.1128327578523974E-6,27151.89,-61211879386.709999,672664090.50999999,-537644340.61000001,-86023094.5,399,63.84,201.00721666666666,32.161154666666668,-48969503.509999998,84.48,13.52,843300.2,134928.03,0,null,0.10199999999999999,-537644340.61326945,0,null,0]
[null,1181,"2123-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,324675.32907141256,3.0799999582969526E-6,false,1,3.0799999582969526E-6,27151.89,-61884543477.220001,659716385.36000001,-526018619.56,-84162979.129999995,399,63.84,201.00721666666666,32.161154666666668,-49507634.780000001,84.48,13.52,825071.07,132011.37,0,null,0.10199999999999999,-526018619.55637002,0,null,0]
[null,1182,"2123-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,328243.0780374686,3.0465227354645116E-6,false,1,3.0465227354645116E-6,27151.89,-62544259862.580002,687305175.43000007,-549347082.46000004,-87895533.189999998,399,63.84,201.00721666666666,32.161154666666668,-50035407.890000001,84.48,13.52,861650.1,137864.01999999999,0,null,0.10199999999999999,-549347082.45966089,0,null,0]
[null,1183,"2123-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,331742.14924934797,3.0143893450463184E-6,false,1,3.0143893450463184E-6,27151.89,-63231565038.010002,674075635.19000006,-537468302.82000005,-85994928.450000003,399,63.84,201.00721666666666,32.161154666666668,-50585252.030000001,84.48,13.52,843024.17,134883.87,0,null,0.10199999999999999,-537468302.82308495,0,null,0]
[null,1184,"2124-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,335387.55314673262,2.9816252589507944E-6,false,1,2.9816252589507944E-6,27151.89,-63905640673.199997,702264935.36999989,-561304543.90999997,-89808727.030000001,399,63.84,201.00721666666666,32.161154666666668,-51124512.539999999,84.48,13.52,880399.39,140863.9,0,null,0.10199999999999999,-561304543.91293991,0,null,0]
[null,1185,"2124-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,339073.01517241099,2.9492172931883789E-6,false,1,2.9492172931883789E-6,27151.89,-64607905608.57,709981890.65999997,-567472770.92999995,-90795643.349999994,399,63.84,201.00721666666666,32.161154666666668,-51686324.490000002,84.48,13.52,890071.17,142411.39000000001,0,null,0.10199999999999999,-567472770.92860639,0,null,0]
[null,1186,"2124-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,342576.09151649551,2.9190595163055873E-6,false,1,2.9190595163055873E-6,27151.89,-65317887499.230003,674848020.26999998,-536695308.94999999,-85871249.430000007,399,63.84,201.00721666666666,32.161154666666668,-52254310,84.48,13.52,841812.11,134689.94,0,null,0.10199999999999999,-536695308.95200652,0,null,0]
[null,1187,"2124-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,346340.54599413974,2.8873315918862139E-6,false,1,2.8873315918862139E-6,27151.89,-65992735519.5,725199324.93999994,-579636193.64999998,-92741790.980000004,399,63.84,201.00721666666666,32.161154666666668,-52794188.420000002,84.48,13.52,909143.42,145462.95000000001,0,null,0.10199999999999999,-579636193.64627504,0,null,0]
[null,1188,"2124-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,350032.53621443722,2.8568772800805557E-6,true,1,2.8568772800805557E-6,27151.89,-66717934844.440002,711240337.33999991,-567102446.17999995,-90736391.390000001,399,63.84,201.00721666666666,32.161154666666668,-53374347.880000003,84.48,13.52,889490.51,142318.48000000001,0,null,0.10199999999999999,-567102446.1777401,0,null,0]
[null,1189,"2124-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,353878.92707738554,2.8258252285853745E-6,false,1,2.8258252285853745E-6,27151.89,-67429175181.779999,740983881.56999993,-592252922.00999999,-94760467.519999996,399,63.84,201.00721666666666,32.161154666666668,-53943340.149999999,84.48,13.52,928926.45,148628.23000000001,0,null,0.10199999999999999,-592252922.0133009,0,null,0]
[null,1190,"2124-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,357651.27644003043,2.7960196590202189E-6,false,1,2.7960196590202189E-6,27151.89,-68170159063.349998,726721047.50999999,-579446352.03999996,-92711416.329999998,399,63.84,201.00721666666666,32.161154666666668,-54536127.25,84.48,13.52,908845.75,145415.32,0,null,0.10199999999999999,-579446352.03847492,0,null,0]
[null,1191,"2124-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,361581.38709973771,2.7656290829045428E-6,false,1,2.7656290829045428E-6,27151.89,-68896880110.860001,757112001.79999995,-605144263.63999999,-96823082.180000007,399,63.84,201.00721666666666,32.161154666666668,-55117504.090000004,84.48,13.52,949140.08,151862.41,0,null,0.10199999999999999,-605144263.64038694,0,null,0]
[null,1192,"2124-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,365554.68443544762,2.735568828900037E-6,false,1,2.735568828900037E-6,27151.89,-69653992112.660004,765431653.21999991,-611794230.72000003,-97887076.920000002,399,63.84,201.00721666666666,32.161154666666668,-55723193.689999998,84.48,13.52,959567.22,153530.76,0,null,0.10199999999999999,-611794230.72286367,0,null,0]
[null,1193,"2124-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,369451.49737152946,2.7067152443947886E-6,false,1,2.7067152443947886E-6,27151.89,-70419423765.880005,750698209.23000002,-598565102.00999999,-95770416.319999993,399,63.84,201.00721666666666,32.161154666666668,-56335539.009999998,84.48,13.52,938823.95,150211.82999999999,0,null,0.10199999999999999,-598565102.00997996,0,null,0]
[null,1194,"2124-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,373511.27672564605,2.6772953383534029E-6,false,1,2.6772953383534029E-6,27151.89,-71170121975.110001,782091898.89999998,-625110904.67999995,-100017744.75,399,63.84,201.00721666666666,32.161154666666668,-56936097.579999998,84.48,13.52,980447.77,156871.64000000001,0,null,0.10199999999999999,-625110904.68138289,0,null,0]
[null,1195,"2124-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,377492.90693554142,2.6490563971596808E-6,false,1,2.6490563971596808E-6,27151.89,-71952213874.009995,767037751.78999996,-611593817.92999995,-97855010.870000005,399,63.84,201.00721666666666,32.161154666666668,-57561771.100000001,84.48,13.52,959252.98,153480.48000000001,0,null,0.10199999999999999,-611593817.9290849,0,null,0]
[null,1196,"2125-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,381641.05065888708,2.6202631982946868E-6,false,1,2.6202631982946868E-6,27151.89,-72719251625.800003,799114768.24999988,-638717426.77999997,-102194788.28,399,63.84,201.00721666666666,32.161154666666668,-58175401.299999997,84.48,13.52,1001782.79,160285.25,0,null,0.10199999999999999,-638717426.77994335,0,null,0]
[null,1197,"2125-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,385834.77695089398,2.5917829592827816E-6,false,1,2.5917829592827816E-6,27151.89,-73518366394.050003,807895974.07999992,-645736318.15999997,-103317810.91,399,63.84,201.00721666666666,32.161154666666668,-58814693.119999997,84.48,13.52,1012788.42,162046.15,0,null,0.10199999999999999,-645736318.16107249,0,null,0]
[null,1198,"2125-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,389694.15361314145,2.5661149666431061E-6,false,1,2.5661149666431061E-6,27151.89,-74326262368.130005,743487978.93999994,-589655014.78999996,-94344802.370000005,399,63.84,201.00721666666666,32.161154666666668,-59461009.890000001,84.48,13.52,924852.93,147976.47,0,null,0.10199999999999999,-589655014.78716469,0,null,0]
[null,1199,"2125-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,393976.372769145,2.5382232771252035E-6,false,1,2.5382232771252035E-6,27151.89,-75069750347.070007,824943615.20999992,-659362640.54999995,-105498022.48999999,399,63.84,201.00721666666666,32.161154666666668,-60055800.280000001,84.48,13.52,1034154.49,165464.72,0,null,0.10199999999999999,-659362640.54843152,0,null,0]
[null,1200,"2125-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,398176.16090286407,2.5114512072558562E-6,true,1,2.5114512072558562E-6,27151.89,-75894693962.279999,809064589.52999985,-645104898.67999995,-103216783.79000001,399,63.84,201.00721666666666,32.161154666666668,-60715755.170000002,84.48,13.52,1011798.35,161887.74,0,null,0.10199999999999999,-645104898.67937994,0,null,0]
[null,1201,"2125-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,402551.58600963862,2.4841536706206301E-6,false,1,2.4841536706206301E-6,27151.89,-76703758551.809998,842899186.69000006,-673714679.27999997,-107794348.68000001,399,63.84,201.00721666666666,32.161154666666668,-61363006.840000004,84.48,13.52,1056658.49,169065.36,0,null,0.10199999999999999,-673714679.28006434,0,null,0]
[null,1202,"2125-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,406842.78591650131,2.4579519033311206E-6,false,1,2.4579519033311206E-6,27151.89,-77546657738.5,826674523.37999988,-659146590.77999997,-105463454.52,399,63.84,201.00721666666666,32.161154666666668,-62037326.189999998,84.48,13.52,1033815.72,165410.51999999999,0,null,0.10199999999999999,-659146590.77725005,0,null,0]
[null,1203,"2125-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,411313.44567667571,2.4312358628462579E-6,false,1,2.4312358628462579E-6,27151.89,-78373332261.880005,861245575.67000008,-688379101.70000005,-110140656.27,399,63.84,201.00721666666666,32.161154666666668,-62698665.810000002,84.48,13.52,1079652.3,172744.37,0,null,0.10199999999999999,-688379101.70017934,0,null,0]
[null,1204,"2125-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,415833.23202673474,2.4048102051057528E-6,false,1,2.4048102051057528E-6,27151.89,-79234577837.550003,870709516.21999991,-695943708.66999996,-111350993.39,399,63.84,201.00721666666666,32.161154666666668,-63387662.270000003,84.48,13.52,1091513.6100000001,174642.18,0,null,0.10199999999999999,-695943708.67314744,0,null,0]
[null,1205,"2125-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,420266.0142801397,2.3794453180157056E-6,false,1,2.3794453180157056E-6,27151.89,-80105287353.770004,853949515.07999992,-680894942.50999999,-108943190.8,399,63.84,201.00721666666666,32.161154666666668,-64084229.880000003,84.48,13.52,1067917.1399999999,170866.74,0,null,0.10199999999999999,-680894942.50704503,0,null,0]
[null,1206,"2125-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,424884.17742239265,2.353582583532792E-6,false,1,2.353582583532792E-6,27151.89,-80959236868.850006,889661219.43000007,-711091963.83000004,-113774714.20999999,399,63.84,201.00721666666666,32.161154666666668,-64767389.5,84.48,13.52,1115266.07,178442.57,0,null,0.10199999999999999,-711091963.83139908,0,null,0]
[null,1207,"2125-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,429413.44275371532,2.3287580230075317E-6,false,1,2.3287580230075317E-6,27151.89,-81848898088.279999,872536405.50999999,-695715633.75,-111314501.40000001,399,63.84,201.00721666666666,32.161154666666668,-65479118.469999999,84.48,13.52,1091155.98,174584.95999999999,0,null,0.10199999999999999,-695715633.75037992,0,null,0]
[null,1208,"2126-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,434132.1239383216,2.3034462203079746E-6,false,1,2.3034462203079746E-6,27151.89,-82721434493.789993,909025421.74000001,-726569932.97000003,-116251189.28,399,63.84,201.00721666666666,32.161154666666668,-66177147.600000001,84.48,13.52,1139535.52,182325.68,0,null,0.10199999999999999,-726569932.97045529,0,null,0]
[null,1209,"2126-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,438902.65713757178,2.2784095373716436E-6,false,1,2.2784095373716436E-6,27151.89,-83630459915.529999,919014399.07999992,-734554206.25999999,-117528673,399,63.84,201.00721666666666,32.161154666666668,-66904367.93,84.48,13.52,1152054.8700000001,184328.78,0,null,0.10199999999999999,-734554206.25807178,0,null,0]
[null,1210,"2126-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,443292.85411603318,2.255845071074047E-6,false,1,2.255845071074047E-6,27151.89,-84549474314.610001,845747360.29999995,-670759162.89999998,-107321466.06,399,63.84,201.00721666666666,32.161154666666668,-67639579.450000003,84.48,13.52,1052024.24,168323.88,0,null,0.10199999999999999,-670759162.89590597,0,null,0]
[null,1211,"2126-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,448164.05152562953,2.2313257758979631E-6,false,1,2.2313257758979631E-6,27151.89,-85395221674.910004,938406777.79999995,-750054697.03999996,-120008751.53,399,63.84,201.00721666666666,32.161154666666668,-68316177.340000004,84.48,13.52,1176359.6299999999,188217.54,0,null,0.10199999999999999,-750054697.04462612,0,null,0]
[null,1212,"2126-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,452941.48031489272,2.2077907267507997E-6,true,1,2.2077907267507997E-6,27151.89,-86333628452.710007,920343631.20000005,-733835841.85000002,-117413734.7,399,63.84,201.00721666666666,32.161154666666668,-69066902.760000005,84.48,13.52,1150928.47,184148.56,0,null,0.10199999999999999,-733835841.84803498,0,null,0]
[null,1213,"2126-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,457918.70326157956,2.1837937452158712E-6,false,1,2.1837937452158712E-6,27151.89,-87253972083.910004,958831966.47000003,-766380721.47000003,-122620915.44,399,63.84,201.00721666666666,32.161154666666668,-69803177.670000002,84.48,13.52,1201958.8400000001,192313.41,0,null,0.10199999999999999,-766380721.47034287,0,null,0]
[null,1214,"2126-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,462800.11663834797,2.1607600431558301E-6,false,1,2.1607600431558301E-6,27151.89,-88212804050.380005,940375643.06999993,-749808834.42999995,-119969413.51000001,399,63.84,201.00721666666666,32.161154666666668,-70570243.239999995,84.48,13.52,1175974.1200000001,188155.86,0,null,0.10199999999999999,-749808834.42823005,0,null,0]
[null,1215,"2126-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,467885.6728533812,2.1372742488598588E-6,false,1,2.1372742488598588E-6,27151.89,-89153179693.449997,979701725.81000006,-783062094.97000003,-125289935.2,399,63.84,201.00721666666666,32.161154666666668,-71322543.75,84.48,13.52,1228115.23,196498.44,0,null,0.10199999999999999,-783062094.97413564,0,null,0]
[null,1216,{"$f":"IF(B1237=0,FECHA_1ER_PAGO,EDATE(C1236,1))","v":"2126-09-04"},{"$f":"IF(B1237=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1237-C1236)","v":31},{"$f":"IF(B1237=0,TASA,IF(B1237=MESES_INC_TASA,E1236+INCREMENTO_TASA,E1236))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B1237<MESES_GRACIA, 0, 1 + D1237 * F1237 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B1237 = 0, 0,            IF(H1236=0, G1237, H1236 * G1237 ))","v":473027.11255047598},2.1140437270248256E-6,{"$f":"MOD(B1237, MESES_INC)=0","v":false},1,2.1140437270248256E-6,{"$f":"ROUND(CUOTA_INIT*K1237,2)","v":27151.89},{"$f":"IF(B1237=0,TOTAL_FINANCIADO, ROUND(N1236-O1236,2))","v":-90132881419.259995},{"$f":"IF(B1237=0, 0,\n   IF((B1237+1) = PLAZO, N1237,\n   IF(B1237<MESES_GRACIA, 0, M1237-P1237-V1237-Q1237)))","v":990467341.51999998},{"$f":" IF(B1237<MESES_GRACIA, 0, ROUND(N1237 * D1237 *E1237 /360,2))","v":-791667141.79999995},-126666742.69,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1237*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T1237*IVA","v":32.161154666666668},{"$f":"ROUND(N1237 * FACTOR_SEG_DEUD,2)","v":-72106305.140000001},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1237*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1237:X1237)-Q1237) * FACTOR_SEG_DESEMPLEO,2)","v":1241607.95},{"$f":"ROUND(Y1237*IVA,2)","v":198657.27},{"$f":"IF(B1237>=PLAZO,0,ROUND(SUM(O1237:Z1237),2))","v":0},null,{"$f":"IF(AB1237=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N1237 * D1237 * AC1237 /360","v":-791667141.79916704},{"$f":"IF(B1237>=PLAZO, 0, O1237+R1237+S1237+T1237+U1237+V1237+W1237+X1237+Y1237+Z1237+AD1237)","v":0},null,0]
[null,1217,"2126-10-04",30,0.10199999999999999,{"$f":"E1238*(1+$G$13)","v":0.11831999999999998},1.0106599999999999,478069.58157026401,2.0917457176744169E-6,false,{"$f":"IF(B1238=0, 1, IF(J1238,K1237*(1+INCREMENTO),K1237))","v":1},2.0917457176744169E-6,27151.89,-91123348760.779999,971402049.69000006,-774548464.47000003,{"$f":"ROUND(P1238*$G$13,2)","v":-123927754.31999999},399,63.84,201.00721666666666,32.161154666666668,-72898679.010000005,84.48,13.52,1214765.8600000001,194362.54,0,null,0.10199999999999999,-774548464.46662986,0,null,{"$f":"IF(N1238> 0,O1238+P1238+V1238+R1238+T1238+W1238+Y1238, 0)","v":0}]
[null,1218,"2126-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,483322.92884561239,2.0690100558408011E-6,false,1,{"$f":" I1239*K1239","v":2.0690100558408011E-6},27151.89,-92094750810.470001,1012025670.3,-808898894.62,-129423823.14,399,63.84,201.00721666666666,32.161154666666668,-73675800.650000006,84.48,13.52,1268627.3400000001,202980.37,0,null,0.10199999999999999,-808898894.61862814,0,null,0]
[null,1219,"2126-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,488475.15126710659,{"$f":"IF(H1240=0, 0, 1/H1240)","v":2.0471870419733649E-6},false,1,2.0471870419733649E-6,27151.89,-93106776480.770004,992545389.17000008,-791407600.09000003,-126625216.01000001,399,63.84,201.00721666666666,32.161154666666668,-74485421.180000007,84.48,13.52,1241200.99,198592.16,0,null,0.10199999999999999,-791407600.08654499,0,null,0]
[null,1220,"2127-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,493842.84187933034,2.0249356985604508E-6,false,1,2.0249356985604508E-6,27151.89,-94099321869.940002,1034053233.4799999,-826505710.41999996,-132240913.67,399,63.84,201.00721666666666,32.161154666666668,-75279457.5,84.48,13.52,1296234.82,207397.57,0,null,0.10199999999999999,-826505710.42430639,0,null,0]
[null,1221,"2127-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,499269.5162544616,2.0029262100799526E-6,false,1,2.0029262100799526E-6,27151.89,-95133375103.419998,1045416099.78,-835588144.65999997,-133694103.15000001,399,63.84,201.00721666666666,32.161154666666668,-76106700.079999998,84.48,13.52,1310476.08,209676.17,0,null,0.10199999999999999,-835588144.65837228,0,null,0]
[null,1222,"2127-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,504263.54280238284,1.9830900216236583E-6,false,1,1.9830900216236583E-6,27151.89,-96178791203.199997,962071540.69000006,-763018410.21000004,-122082945.63,399,63.84,201.00721666666666,32.161154666666668,-76943032.959999993,84.48,13.52,1196686.74,191469.88,0,null,0.10199999999999999,-763018410.2120533,0,null,0]
[null,1223,"2127-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,509804.72678639059,1.9615353633608079E-6,false,1,1.9615353633608079E-6,27151.89,-97140862743.889999,1067475712.3,-853220577.76999998,-136515292.44,399,63.84,201.00721666666666,32.161154666666668,-77712690.200000003,84.48,13.52,1338123.74,214099.8,0,null,0.10199999999999999,-853220577.76716697,0,null,0]
[null,1224,"2127-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,515239.24517393345,1.9408459455809153E-6,true,1,1.9408459455809153E-6,27151.89,-98208338456.190002,1046928039.8299999,-834770876.88,-133563340.3,399,63.84,201.00721666666666,32.161154666666668,-78566670.760000005,84.48,13.52,1309194.6000000001,209471.14,0,null,0.10199999999999999,-834770876.87761497,0,null,0]
[null,1225,"2127-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,520901.03749273467,1.9197504478265654E-6,false,1,1.9197504478265654E-6,27151.89,-99255266496.020004,1090710190.3300002,-871792090.72000003,-139486734.52000001,399,63.84,201.00721666666666,32.161154666666668,-79404213.200000003,84.48,13.52,1367243.87,218759.02,0,null,0.10199999999999999,-871792090.72337556,0,null,0]
[null,1226,"2127-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,526453.84255240718,1.8995017590748281E-6,false,1,1.8995017590748281E-6,27151.89,-100345976686.35001,1069715263.36,-852940801.83000004,-136470528.28999999,399,63.84,201.00721666666666,32.161154666666668,-80276781.349999994,84.48,13.52,1337685.05,214029.61,0,null,0.10199999999999999,-852940801.83397484,0,null,0]
[null,1227,"2127-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,532238.86834360135,1.8788556407241244E-6,false,1,1.8788556407241244E-6,27151.89,-101415691949.71001,1114450385.49,-890767827.62,-142522852.41999999,399,63.84,201.00721666666666,32.161154666666668,-81132553.560000002,84.48,13.52,1396997.82,223519.65,0,null,0.10199999999999999,-890767827.62495291,0,null,0]
[null,1228,"2127-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,538087.46385487297,1.8584339297480995E-6,false,1,1.8584339297480995E-6,27151.89,-102530142335.2,1126696709.29,-900556416.84000003,-144089026.69,399,63.84,201.00721666666666,32.161154666666668,-82024113.870000005,84.48,13.52,1412346.33,225975.41,0,null,0.10199999999999999,-900556416.84417319,0,null,0]
[null,1229,"2127-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,543823.47621956584,1.8388319808324261E-6,false,1,1.8388319808324261E-6,27151.89,-103656839044.49001,1105009056.1099999,-881083131.88,-140973301.09999999,399,63.84,201.00721666666666,32.161154666666668,-82925471.239999995,84.48,13.52,1381812.22,221089.96,0,null,0.10199999999999999,-881083131.87816501,0,null,0]
[null,1230,"2127-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,549799.37112525047,1.8188452961547472E-6,false,1,1.8188452961547472E-6,27151.89,-104761848100.60001,1151220180.05,-920158232.48000002,-147225317.19999999,399,63.84,201.00721666666666,32.161154666666668,-83809478.480000004,84.48,13.52,1443081.98,230893.12,0,null,0.10199999999999999,-920158232.48360324,0,null,0]
[null,1231,"2127-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,555660.23242144554,1.7996609108451383E-6,false,1,1.7996609108451383E-6,27151.89,-105913068280.64999,1129060459.76,-900261080.38999999,-144041772.86000001,399,63.84,201.00721666666666,32.161154666666668,-84730454.620000005,84.48,13.52,1411883.24,225901.32,0,null,0.10199999999999999,-900261080.38552499,0,null,0]
[null,1232,"2128-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,561766.19749544724,1.7800999854714547E-6,false,1,1.7800999854714547E-6,27151.89,-107042128740.41,1176277423.9100001,-940186697.44000006,-150429871.59,399,63.84,201.00721666666666,32.161154666666668,-85633702.989999995,84.48,13.52,1474486.61,235917.86,0,null,0.10199999999999999,-940186697.43660104,0,null,0]
[null,1233,"2128-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,567939.25898432545,1.7607516722621899E-6,false,1,1.7607516722621899E-6,27151.89,-108218406164.32001,1189203144.4200001,-950518334.13999999,-152082933.46000001,399,63.84,201.00721666666666,32.161154666666668,-86574724.930000007,84.48,13.52,1490686.62,238509.86,0,null,0.10199999999999999,-950518334.14327729,0,null,0]
[null,1234,"2128-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,573806.82878197881,1.7427467744200649E-6,false,1,1.7427467744200649E-6,27151.89,-109407609308.74001,1130353632.8700001,-898965856.49000001,-143834537.03999999,399,63.84,201.00721666666666,32.161154666666668,-87526087.450000003,84.48,13.52,1409852.33,225576.37,0,null,0.10199999999999999,-898965856.48681355,0,null,0]
[null,1235,"2128-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,580112.20075452095,1.7238044617909319E-6,false,1,1.7238044617909319E-6,27151.89,-110537962941.61,1214691980.6600001,-970891774.5,-155342683.91999999,399,63.84,201.00721666666666,32.161154666666668,-88430370.349999994,84.48,13.52,1522632.17,243621.15,0,null,0.10199999999999999,-970891774.50380778,0,null,0]
[null,1236,"2128-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,586296.19681456406,1.7056225256673185E-6,true,1,1.7056225256673185E-6,27151.89,-111752654922.27,1191310453.3600001,-949897566.84000003,-151983610.69,399,63.84,201.00721666666666,32.161154666666668,-89402123.939999998,84.48,13.52,1489713.25,238354.12,0,null,0.10199999999999999,-949897566.83929491,0,null,0]
[null,1237,"2128-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,592738.81028929364,1.687083724974812E-6,false,1,1.687083724974812E-6,27151.89,-112943965375.63,1241130739.4099998,-992024495.88,-158723919.34,399,63.84,201.00721666666666,32.161154666666668,-90355172.299999997,84.48,13.52,1555768.28,248922.92,0,null,0.10199999999999999,-992024495.88261688,0,null,0]
[null,1238,"2128-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,599057.40600697743,1.6692891031353891E-6,false,1,1.6692891031353891E-6,27151.89,-114185096115.03999,1217240276.48,-970573316.98000002,-155291730.72,399,63.84,201.00721666666666,32.161154666666668,-91348076.890000001,84.48,13.52,1522132.83,243541.25,0,null,0.10199999999999999,-970573316.97783983,0,null,0]
[null,1239,"2128-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,605640.24815578607,1.6511452187087384E-6,false,1,1.6511452187087384E-6,27151.89,-115402336391.52,1268144959.05,-1013617187.97,-162178750.08000001,399,63.84,201.00721666666666,32.161154666666668,-92321869.109999999,84.48,13.52,1589625.62,254340.1,0,null,0.10199999999999999,-1013617187.9721839,0,null,0]
[null,1240,"2128-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,612295.42696268717,1.6331985443048871E-6,false,1,1.6331985443048871E-6,27151.89,-116670481350.57001,1282080181.29,-1024755727.86,-163960916.46000001,399,63.84,201.00721666666666,32.161154666666668,-93336385.079999998,84.48,13.52,1607090.85,257134.54,0,null,0.10199999999999999,-1024755727.8625066,0,null,0]
[null,1241,"2128-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,618822.49621410936,1.6159722798021959E-6,false,1,1.6159722798021959E-6,27151.89,-117952561531.86,1257401457.8199999,-1002596773.02,-160415483.68000001,399,63.84,201.00721666666666,32.161154666666668,-94362049.230000004,84.48,13.52,1572345.61,251575.3,0,null,0.10199999999999999,-1002596773.0208099,0,null,0]
[null,1242,"2128-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,625622.53035084077,1.5984079081026914E-6,false,1,1.5984079081026914E-6,27151.89,-119209962989.67999,1309985698.5200002,-1047060841.59,-167529734.65000001,399,63.84,201.00721666666666,32.161154666666668,-95367970.390000001,84.48,13.52,1642065.27,262730.44,0,null,0.10199999999999999,-1047060841.5926892,0,null,0]
[null,1243,"2128-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,632291.66652438068,1.58154860002641E-6,false,1,1.58154860002641E-6,27151.89,-120519948688.2,1284769804.9100001,-1024419563.85,-163907130.22,399,63.84,201.00721666666666,32.161154666666668,-96415958.950000003,84.48,13.52,1606563.75,257050.2,0,null,0.10199999999999999,-1024419563.8496999,0,null,0]
[null,1244,"2129-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,639239.70888392814,1.5643583871626754E-6,false,1,1.5643583871626754E-6,27151.89,-121804718493.11,1338498601.8399999,-1069851444.1,-171176231.06,399,63.84,201.00721666666666,32.161154666666668,-97443774.790000007,84.48,13.52,1677800.93,268448.15000000002,0,null,0.10199999999999999,-1069851444.0978161,0,null,0]
[null,1245,"2129-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,646264.10096495063,1.5473550186477616E-6,false,1,1.5473550186477616E-6,27151.89,-123143217094.95,1353206916.8100002,-1081607923.48,-173057267.75999999,399,63.84,201.00721666666666,32.161154666666668,-98514573.680000007,84.48,13.52,1696235.09,271397.61,0,null,0.10199999999999999,-1081607923.4839773,0,null,0]
[null,1246,"2129-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,652728.46534553601,1.532030626963125E-6,false,1,1.532030626963125E-6,27151.89,-124496424011.75999,1245323382.4699998,-987671630.49000001,-158027460.88,399,63.84,201.00721666666666,32.161154666666668,-99597139.209999993,84.48,13.52,1548942.99,247830.88,0,null,0.10199999999999999,-987671630.49329579,0,null,0]
[null,1247,"2129-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,659901.08087506285,1.5153786362555256E-6,false,1,1.5153786362555256E-6,27151.89,-125741747394.23,1381761300.0900002,-1104431681.28,-176709069,399,63.84,201.00721666666666,32.161154666666668,-100593397.92,84.48,13.52,1732022.75,277123.64,0,null,0.10199999999999999,-1104431681.27932,0,null,0]
[null,1248,"2129-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,666935.62639719096,1.4993950846531233E-6,true,1,1.4993950846531233E-6,27151.89,-127123508694.32001,1355163754.5700002,-1080549823.9000001,-172887971.81999999,399,63.84,201.00721666666666,32.161154666666668,-101698806.95999999,84.48,13.52,1694575.99,271132.15999999997,0,null,0.10199999999999999,-1080549823.90172,0,null,0]
[null,1249,"2129-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,674264.35968379409,1.4830978171068753E-6,false,1,1.4830978171068753E-6,27151.89,-128478672448.89,1411836457.2,-1128471006.3399999,-180555361.00999999,399,63.84,201.00721666666666,32.161154666666668,-102782937.95999999,84.48,13.52,1769716.41,283154.63,0,null,0.10199999999999999,-1128471006.3427503,0,null,0]
[null,1250,"2129-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,681452.01775802323,1.467454749477446E-6,false,1,1.467454749477446E-6,27151.89,-129890508906.09,1384659976.8200002,-1104069325.7,-176651092.11000001,399,63.84,201.00721666666666,32.161154666666668,-103912407.12,84.48,13.52,1731454.57,277032.73,0,null,0.10199999999999999,-1104069325.7017648,0,null,0]
[null,1251,"2129-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,688940.26683049346,1.4515046487274629E-6,false,1,1.4515046487274629E-6,27151.89,-131275168882.91,1442566224.3600001,-1153033566.6900001,-184485370.66999999,399,63.84,201.00721666666666,32.161154666666668,-105020135.11,84.48,13.52,1808230.5,289316.88,0,null,0.10199999999999999,-1153033566.6882262,0,null,0]
[null,1252,"2129-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,696510.80177593802,1.4357279132645699E-6,false,1,1.4357279132645699E-6,27151.89,-132717735107.27,1458418103.74,-1165704106.6900001,-186512657.06999999,399,63.84,201.00721666666666,32.161154666666668,-106174188.09,84.48,13.52,1828097.91,292495.67,0,null,0.10199999999999999,-1165704106.6921883,0,null,0]
[null,1253,"2129-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,703935.60692286945,1.4205844826792097E-6,false,1,1.4205844826792097E-6,27151.89,-134176153211.00999,1430344945.1199999,-1140497302.29,-182479568.37,399,63.84,201.00721666666666,32.161154666666668,-107340922.56999999,84.48,13.52,1788573.64,286171.78000000003,0,null,0.10199999999999999,-1140497302.2935848,0,null,0]
[null,1254,"2129-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,711670.92066214245,1.4051438255613909E-6,false,1,1.4051438255613909E-6,27151.89,-135606498156.13,1490161757.96,-1191077075.47,-190572332.08000001,399,63.84,201.00721666666666,32.161154666666668,-108485198.52,84.48,13.52,1867882.72,298861.24,0,null,0.10199999999999999,-1191077075.4713418,0,null,0]
[null,1255,"2129-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,719257.33267640078,1.3903229825672245E-6,false,1,1.3903229825672245E-6,27151.89,-137096659914.09,1461477546.5700002,-1165321609.27,-186451457.47999999,399,63.84,201.00721666666666,32.161154666666668,-109677327.93000001,84.48,13.52,1827498.15,292399.7,0,null,0.10199999999999999,-1165321609.2697649,0,null,0]
[null,1256,"2130-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,727161.01175273745,1.3752112446040193E-6,false,1,1.3752112446040193E-6,27151.89,-138558137460.66,1522596338.4000001,-1217002307.3599999,-194720369.18000001,399,63.84,201.00721666666666,32.161154666666668,-110846509.97,84.48,13.52,1908533.49,305365.36,0,null,0.10199999999999999,-1217002307.3627968,0,null,0]
[null,1257,"2130-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,735151.54172388429,1.3602637595713433E-6,false,1,1.3602637595713433E-6,27151.89,-140080733799.06,1539327642.04,-1230375778.54,-196860124.56999999,399,63.84,201.00721666666666,32.161154666666668,-112064587.04000001,84.48,13.52,1929503.09,308720.49,0,null,0.10199999999999999,-1230375778.5350769,0,null,0]
[null,1258,"2130-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,742505.0175452343,1.3467922456686682E-6,false,1,1.3467922456686682E-6,27151.89,-141620061441.10001,1416605419.8000002,-1123519154.0999999,-179763064.66,399,63.84,201.00721666666666,32.161154666666668,-113296049.15000001,84.48,13.52,1761951.9,281912.3,0,null,0.10199999999999999,-1123519154.0993934,0,null,0]
[null,1259,"2130-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,750664.15768136631,1.332153653224601E-6,false,1,1.332153653224601E-6,27151.89,-143036666860.89999,1571809405.1400001,-1256338723.9300001,-201014195.83000001,399,63.84,201.00721666666666,32.161154666666668,-114429333.48999999,84.48,13.52,1970212.99,315234.08,0,null,0.10199999999999999,-1256338723.9282382,0,null,0]
[null,1260,"2130-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,758666.2376022496,1.318102678669979E-6,true,1,1.318102678669979E-6,27151.89,-144608476266.04001,1541553508.8800001,-1229172048.26,-196667527.72,399,63.84,201.00721666666666,32.161154666666668,-115686781.01000001,84.48,13.52,1927615.64,308418.5,0,null,0.10199999999999999,-1229172048.2613399,0,null,0]
[null,1261,"2130-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,767002.96799851477,1.3037759196805826E-6,false,1,1.3037759196805826E-6,27151.89,-146150029774.92001,1606021112.4100001,-1283684428.1900001,-205389508.50999999,399,63.84,201.00721666666666,32.161154666666668,-116920023.81999999,84.48,13.52,2013091.05,322094.57,0,null,0.10199999999999999,-1283684428.189714,0,null,0]
[null,1262,"2130-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,775179.21963737882,1.2900242610577075E-6,false,1,1.2900242610577075E-6,27151.89,-147756050887.32999,1575106654.3500001,-1255926432.54,-200948229.21000001,399,63.84,201.00721666666666,32.161154666666668,-118204840.70999999,84.48,13.52,1969566.52,315130.64,0,null,0.10199999999999999,-1255926432.5423048,0,null,0]
[null,1263,"2130-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,783697.40568890062,1.2760026928007512E-6,false,1,1.2760026928007512E-6,27151.89,-149331157541.67999,1640977465.0600002,-1311625333.74,-209860053.40000001,399,63.84,201.00721666666666,32.161154666666668,-119464926.03,84.48,13.52,2056902.39,329104.38,0,null,0.10199999999999999,-1311625333.7410891,0,null,0]
[null,1264,"2130-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,792309.19524754724,1.262133528170858E-6,false,1,1.262133528170858E-6,27151.89,-150972135006.73999,1659009619.4400001,-1326038585.8099999,-212166173.72999999,399,63.84,201.00721666666666,32.161154666666668,-120777708.01000001,84.48,13.52,2079502.37,332720.38,0,null,0.10199999999999999,-1326038585.8091993,0,null,0]
[null,1265,"2130-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,800755.21126888599,1.2488210952950133E-6,false,1,1.2488210952950133E-6,27151.89,-152631144626.17999,1627075153.6000001,-1297364729.3199999,-207578356.69,399,63.84,201.00721666666666,32.161154666666668,-122104915.7,84.48,13.52,2034541.77,325526.68,0,null,0.10199999999999999,-1297364729.3225298,0,null,0]
[null,1266,"2130-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,809554.44336711592,1.2352473736550428E-6,false,1,1.2352473736550428E-6,27151.89,-154258219779.78,1695119309.6400001,-1354901363.73,-216784218.19999999,399,63.84,201.00721666666666,32.161154666666668,-123406575.81999999,84.48,13.52,2124759.21,339961.47,0,null,0.10199999999999999,-1354901363.7324009,0,null,0]
[null,1267,"2130-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,818184.29373340926,1.2222185241872074E-6,false,1,1.2222185241872074E-6,27151.89,-155953339089.42001,1662489746.5800002,-1325603382.26,-212096541.16,399,63.84,201.00721666666666,32.161154666666668,-124762671.27,84.48,13.52,2078819.97,332611.20000000001,0,null,0.10199999999999999,-1325603382.2600701,0,null,0]
[null,1268,"2131-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,827175.04820914764,1.208933951967026E-6,false,1,1.208933951967026E-6,27151.89,-157615828836,1732014956.3600001,-1384392363.28,-221502778.12,399,63.84,201.00721666666666,32.161154666666668,-126092663.06999999,84.48,13.52,2171001.1,347360.18,0,null,0.10199999999999999,-1384392363.2761998,0,null,0]
[null,1269,"2131-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,836264.59908890177,1.1957937727956984E-6,false,1,1.1957937727956984E-6,27151.89,-159347843792.35999,1751047491.3800001,-1399605227.98,-223936836.47999999,399,63.84,201.00721666666666,32.161154666666668,-127478275.03,84.48,13.52,2194854.87,351176.78,0,null,0.10199999999999999,-1399605227.9762282,0,null,0]
[null,1270,"2131-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,844629.4751187216,1.1839511045472802E-6,false,1,1.1839511045472802E-6,27151.89,-161098891283.73999,1611445661.7700002,-1278051204.1800001,-204488192.66999999,399,63.84,201.00721666666666,32.161154666666668,-128879113.03,84.48,13.52,2004258.16,320681.31,0,null,0.10199999999999999,-1278051204.1843371,0,null,0]
[null,1271,"2131-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,853910.82687764277,1.1710824696491293E-6,false,1,1.1710824696491293E-6,27151.89,-162710336945.51001,1787996807.8100002,-1429139126.1700001,-228662260.19,399,63.84,201.00721666666666,32.161154666666668,-130168269.56,84.48,13.52,2241164.02,358586.24,0,null,0.10199999999999999,-1429139126.1713963,0,null,0]
[null,1272,"2131-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,863013.5162921584,1.1587304035473151E-6,true,1,1.1587304035473151E-6,27151.89,-164498333753.32001,1753579389.6900003,-1398235836.9000001,-223717733.90000001,399,63.84,201.00721666666666,32.161154666666668,-131598667,84.48,13.52,2192707.66,350833.23,0,null,0.10199999999999999,-1398235836.9032202,0,null,0]
[null,1273,"2131-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,872496.88415152067,1.1461358982072155E-6,false,1,1.1461358982072155E-6,27151.89,-166251913143.01001,1826914008.1100001,-1460245970.4400001,-233639355.27000001,399,63.84,201.00721666666666,32.161154666666668,-133001530.51000001,84.48,13.52,2289939.5499999998,366390.33,0,null,0.10199999999999999,-1460245970.4394379,0,null,0]
[null,1274,"2131-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,881797.70093657577,1.1340469576387861E-6,false,1,1.1340469576387861E-6,27151.89,-168078827151.12,1791747449.3100002,-1428670030.78,-228587204.91999999,399,63.84,201.00721666666666,32.161154666666668,-134463061.72,84.48,13.52,2240428.48,358468.56,0,null,0.10199999999999999,-1428670030.7845197,0,null,0]
[null,1275,"2131-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,891487.48193960066,1.1217207423084727E-6,false,1,1.1217207423084727E-6,27151.89,-169870574600.42999,1866678272.6500001,-1492029880.24,-238724780.84,399,63.84,201.00721666666666,32.161154666666668,-135896459.68000001,84.48,13.52,2339776.7200000002,374364.28,0,null,0.10199999999999999,-1492029880.2404435,0,null,0]
[null,1276,"2131-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,901283.74071614083,1.1095285034271463E-6,false,1,1.1095285034271463E-6,27151.89,-171737252873.07999,1887190577.97,-1508425537.74,-241348086.03999999,399,63.84,201.00721666666666,32.161154666666668,-137389802.30000001,84.48,13.52,2365485.11,378477.62,0,null,0.10199999999999999,-1508425537.7352192,0,null,0]
[null,1277,"2131-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,910891.42539217474,1.0978256816606442E-6,false,1,1.0978256816606442E-6,27151.89,-173624443451.04999,1850863719.0699999,-1475807769.3299999,-236129243.09,399,63.84,201.00721666666666,32.161154666666668,-138899554.75999999,84.48,13.52,2314340.4500000002,370294.47,0,null,0.10199999999999999,-1475807769.3339248,0,null,0]
[null,1278,"2131-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,920900.90763533406,1.0858931636496858E-6,false,1,1.0858931636496858E-6,27151.89,-175475307170.12,1928266810.6100001,-1541258114.6400001,-246601298.34,399,63.84,201.00721666666666,32.161154666666668,-140380245.74000001,84.48,13.52,2416966.59,386714.65,0,null,0.10199999999999999,-1541258114.6442206,0,null,0]
[null,1279,"2131-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,930717.71131072659,1.0744396371180079E-6,false,1,1.0744396371180079E-6,27151.89,-177403573980.73001,1891149250.52,-1507930378.8399999,-241268860.61000001,399,63.84,201.00721666666666,32.161154666666668,-141922859.18000001,84.48,13.52,2364708.7000000002,378353.39,0,null,0.10199999999999999,-1507930378.836205,0,null,0]
[null,1280,{"$f":"IF(B1301=0,FECHA_1ER_PAGO,EDATE(C1300,1))","v":"2132-01-04"},{"$f":"IF(B1301=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1301-C1300)","v":31},{"$f":"IF(B1301=0,TASA,IF(B1301=MESES_INC_TASA,E1300+INCREMENTO_TASA,E1300))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B1301<MESES_GRACIA, 0, 1 + D1301 * F1301 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B1301 = 0, 0,            IF(H1300=0, G1301, H1300 * G1301 ))","v":940945.05800108297},1.0627613073651417E-6,{"$f":"MOD(B1301, MESES_INC)=0","v":false},1,1.0627613073651417E-6,{"$f":"ROUND(CUOTA_INIT*K1301,2)","v":27151.89},{"$f":"IF(B1301=0,TOTAL_FINANCIADO, ROUND(N1300-O1300,2))","v":-179294723231.25},{"$f":"IF(B1301=0, 0,\n   IF((B1301+1) = PLAZO, N1301,\n   IF(B1301<MESES_GRACIA, 0, M1301-P1301-V1301-Q1301)))","v":1970237100.5799999},{"$f":" IF(B1301<MESES_GRACIA, 0, ROUND(N1301 * D1301 *E1301 /360,2))","v":-1574805319.05},-251968851.05000001,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1301*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T1301*IVA","v":32.161154666666668},{"$f":"ROUND(N1301 * FACTOR_SEG_DEUD,2)","v":-143435778.59},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1301*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1301:X1301)-Q1301) * FACTOR_SEG_DESEMPLEO,2)","v":2469568.61},{"$f":"ROUND(Y1301*IVA,2)","v":395130.98},{"$f":"IF(B1301>=PLAZO,0,ROUND(SUM(O1301:Z1301),2))","v":0},null,{"$f":"IF(AB1301=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N1301 * D1301 * AC1301 /360","v":-1574805319.0478125},{"$f":"IF(B1301>=PLAZO, 0, O1301+R1301+S1301+T1301+U1301+V1301+W1301+X1301+Y1301+Z1301+AD1301)","v":0},null,0]
[null,1281,"2132-02-04",31,0.10199999999999999,{"$f":"E1302*(1+$G$13)","v":0.11831999999999998},1.0109886666666665,951284.78959510406,1.0512099120449835E-6,false,{"$f":"IF(B1302=0, 1, IF(J1302,K1301*(1+INCREMENTO),K1301))","v":1},1.0512099120449835E-6,27151.89,-181264960331.82999,1991887379.3300002,-1592110568.25,{"$f":"ROUND(P1302*$G$13,2)","v":-254737690.91999999},399,63.84,201.00721666666666,32.161154666666668,-145011968.27000001,84.48,13.52,2496703.2400000002,399472.52,0,null,0.10199999999999999,-1592110568.2479064,0,null,{"$f":"IF(N1302> 0,O1302+P1302+V1302+R1302+T1302+W1302+Y1302, 0)","v":0}]
[null,1282,"2132-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,961112.82985134085,1.0404605671060223E-6,false,1,{"$f":" I1303*K1303","v":1.0404605671060223E-6},27151.89,-183256847711.16,1893314731.21,-1505760432.03,-240921669.12,399,63.84,201.00721666666666,32.161154666666668,-146605478.16999999,84.48,13.52,2361306.23,377809,0,null,0.10199999999999999,-1505760432.0266979,0,null,0]
[null,1283,"2132-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,971674.17836763384,{"$f":"IF(H1304=0, 0, 1/H1304)","v":1.0291515636238808E-6},false,1,1.0291515636238808E-6,27151.89,-185150162442.37,2034580570.2400002,-1626235593.45,-260197694.94999999,399,63.84,201.00721666666666,32.161154666666668,-148120129.94999999,84.48,13.52,2550211.2799999998,408033.8,0,null,0.10199999999999999,-1626235593.4521499,0,null,0]
[null,1284,"2132-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,982032.2251090327,1.0182965226919843E-6,true,1,1.0182965226919843E-6,27151.89,-187184743012.60999,1995416512.4100001,-1591070315.6099999,-254571250.5,399,63.84,201.00721666666666,32.161154666666668,-149747794.41,84.48,13.52,2495072.12,399211.54,0,null,0.10199999999999999,-1591070315.6071849,0,null,0]
[null,1285,"2132-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,992823.4498866807,1.0072284252695064E-6,false,1,1.0072284252695064E-6,27151.89,-189180159525.01999,2078864864.8600001,-1661632401.1600001,-265861184.19,399,63.84,201.00721666666666,32.161154666666668,-151344127.62,84.48,13.52,2605713.4700000002,416914.16,0,null,0.10199999999999999,-1661632401.1614254,0,null,0]
[null,1286,"2132-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1003406.9478624726,9.966046200200922E-7,false,1,9.966046200200922E-7,27151.89,-191259024389.88,2038848351.8800001,-1625701707.3099999,-260112273.16999999,399,63.84,201.00721666666666,32.161154666666668,-153007219.50999999,84.48,13.52,2549374.15,407899.86,0,null,0.10199999999999999,-1625701707.3139801,0,null,0]
[null,1287,"2132-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1014433.0523435506,9.8577229684087357E-7,false,1,9.8577229684087357E-7,27151.89,-193297872741.76001,2124113042.8300002,-1697799648.9200001,-271647943.82999998,399,63.84,201.00721666666666,32.161154666666668,-154638298.19,84.48,13.52,2662423.7200000002,425987.8,0,null,0.10199999999999999,-1697799648.9151256,0,null,0]
[null,1288,"2132-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1025580.319011403,9.7505771265573724E-7,false,1,9.7505771265573724E-7,27151.89,-195421985784.59,2147454213.02,-1716456441.8099999,-274633030.69,399,63.84,201.00721666666666,32.161154666666668,-156337588.63,84.48,13.52,2691677.57,430668.41,0,null,0.10199999999999999,-1716456441.807982,0,null,0]
[null,1289,"2132-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1036513.0052120645,9.6477323002368489E-7,false,1,9.6477323002368489E-7,27151.89,-197569439997.60999,2106117382.27,-1679340239.98,-268694438.39999998,399,63.84,201.00721666666666,32.161154666666668,-158055552,84.48,13.52,2633479.37,421356.7,0,null,0.10199999999999999,-1679340239.9796848,0,null,0]
[null,1290,"2132-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1047902.9011220046,9.5428688949070153E-7,false,1,9.5428688949070153E-7,27151.89,-199675557379.88,2194195293.4200001,-1753816978.99,-280610716.63999999,399,63.84,201.00721666666666,32.161154666666668,-159740445.90000001,84.48,13.52,2750258.89,440041.42,0,null,0.10199999999999999,-1753816978.9866126,0,null,0]
[null,1291,"2132-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1059073.5460479651,9.4422148842410073E-7,false,1,9.4422148842410073E-7,27151.89,-201869752673.29999,2151958715.3899999,-1715892897.72,-274542863.63999999,399,63.84,201.00721666666666,32.161154666666668,-161495802.13999999,84.48,13.52,2690793.93,430527.03,0,null,0.10199999999999999,-1715892897.7230499,0,null,0]
[null,1292,"2133-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1070711.3522209707,9.3395852946333813E-7,false,1,9.3395852946333813E-7,27151.89,-204021711388.69,2241953731.1000004,-1791990698.3599999,-286718511.74000001,399,63.84,201.00721666666666,32.161154666666668,-163217369.11000001,84.48,13.52,2810115.28,449618.44,0,null,0.10199999999999999,-1791990698.3639936,0,null,0]
[null,1293,"2133-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1082477.0423667426,9.2380712094695916E-7,false,1,9.2380712094695916E-7,27151.89,-206263665119.79001,2266589813.3400002,-1811682525.3,-289869204.05000001,399,63.84,201.00721666666666,32.161154666666668,-165010932.09999999,84.48,13.52,2840992.07,454558.73,0,null,0.10199999999999999,-1811682525.3021555,0,null,0]
[null,1294,"2133-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,1093304.6993958564,9.1465810085018831E-7,false,1,9.1465810085018831E-7,27151.89,-208530254933.13,2085885781.9100001,-1654340022.47,-264694403.59999999,399,63.84,201.00721666666666,32.161154666666668,-166824203.94999999,84.48,13.52,2594279.0299999998,415084.64,0,null,0.10199999999999999,-1654340022.4694979,0,null,0]
[null,1295,"2133-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1105318.6603026176,9.047164730994561E-7,false,1,9.047164730994561E-7,27151.89,-210616140715.04001,2314417716.8200002,-1849911769.28,-295985883.07999998,399,63.84,201.00721666666666,32.161154666666668,-168492912.56999999,84.48,13.52,2900935.52,464149.68,0,null,0.10199999999999999,-1849911769.2804346,0,null,0]
[null,1296,"2133-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1117101.3572214434,8.9517391912161971E-7,true,1,8.9517391912161971E-7,27151.89,-212930558431.85999,2269866904.7800002,-1809909746.6700001,-289585559.47000003,399,63.84,201.00721666666666,32.161154666666668,-170344446.75,84.48,13.52,2838212.35,454113.98,0,null,0.10199999999999999,-1809909746.67081,0,null,0]
[null,1297,"2133-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1129376.8116688307,8.8544406939110403E-7,false,1,8.8544406939110403E-7,27151.89,-215200425336.64001,2364792892.4400001,-1890177069.21,-302428331.06999999,399,63.84,201.00721666666666,32.161154666666668,-172160340.27000001,84.48,13.52,2964071.51,474251.44,0,null,0.10199999999999999,-1890177069.2068214,0,null,0]
[null,1298,"2133-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1141415.9684812203,8.7610479230513143E-7,false,1,8.7610479230513143E-7,27151.89,-217565218229.07999,2319272378.21,-1849304354.95,-295888696.79000002,399,63.84,201.00721666666666,32.161154666666668,-174052174.58000001,84.48,13.52,2899983.1,463997.3,0,null,0.10199999999999999,-1849304354.9471798,0,null,0]
[null,1299,"2133-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1153958.6080868708,8.6658220926821959E-7,false,1,8.6658220926821959E-7,27151.89,-219884490607.29001,2416264524.3400002,-1931318775.8299999,-309011004.13,399,63.84,201.00721666666666,32.161154666666668,-175907592.49000001,84.48,13.52,3028581.71,484573.07,0,null,0.10199999999999999,-1931318775.8340304,0,null,0]
[null,1300,"2133-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1166639.0745782678,8.5716312936071798E-7,false,1,8.5716312936071798E-7,27151.89,-222300755131.63,2442816049.7800002,-1952541632.5699999,-312406661.20999998,399,63.84,201.00721666666666,32.161154666666668,-177840604.11000001,84.48,13.52,3061859.15,489897.46,0,null,0.10199999999999999,-1952541632.5728166,0,null,0]
[null,1301,"2133-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1179075.447113272,8.481221472708111E-7,false,1,8.481221472708111E-7,27151.89,-224743571181.41,2395793620.6900001,-1910320355.04,-305651256.81,399,63.84,201.00721666666666,32.161154666666668,-179794856.94999999,84.48,13.52,2995656.19,479304.99,0,null,0.10199999999999999,-1910320355.0419848,0,null,0]
[null,1302,"2133-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1192031.9141764506,8.3890371399232096E-7,false,1,8.3890371399232096E-7,27151.89,-227139364802.10001,2495985918.5800004,-1995040754.1800001,-319206520.67000002,399,63.84,201.00721666666666,32.161154666666668,-181711491.84,84.48,13.52,3128497.77,500559.64,0,null,0.10199999999999999,-1995040754.1784451,0,null,0]
[null,1303,"2133-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1204738.9743815714,8.3005532423596563E-7,false,1,8.3005532423596563E-7,27151.89,-229635350720.67999,2447939990.5799999,-1951900481.1300001,-312304076.98000002,399,63.84,201.00721666666666,32.161154666666668,-183708280.58000001,84.48,13.52,3060853.82,489736.61,0,null,0.10199999999999999,-1951900481.1257796,0,null,0]
[null,1304,"2134-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1217977.4493913923,8.2103326338241083E-7,false,1,8.2103326338241083E-7,27151.89,-232083290711.26001,2550313072.4200006,-2038464903.4100001,-326154384.55000001,399,63.84,201.00721666666666,32.161154666666668,-185666632.56999999,84.48,13.52,3196586.84,511453.89,0,null,0.10199999999999999,-2038464903.4139004,0,null,0]
[null,1305,"2134-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1231361.397590271,8.1210926536836644E-7,false,1,8.1210926536836644E-7,27151.89,-234633603783.67999,2578337612.6700001,-2060865153.23,-329738424.51999998,399,63.84,201.00721666666666,32.161154666666668,-187706883.03,84.48,13.52,3231710.43,517073.67,0,null,0.10199999999999999,-2060865153.2333224,0,null,0]
[null,1306,"2134-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,1243678.2951965672,8.0406645662489986E-7,false,1,8.0406645662489986E-7,27151.89,-237211941396.35001,2372779131.0299997,-1881881401.74,-301101024.27999997,399,63.84,201.00721666666666,32.161154666666668,-189769553.12,84.48,13.52,2951063.91,472170.23,0,null,0.10199999999999999,-1881881401.7443767,0,null,0]
[null,1307,"2134-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1257344.6614230503,7.953268747076954E-7,false,1,7.953268747076954E-7,27151.89,-239584720527.38,2632743784.2000003,-2104352461.97,-336696393.92000002,399,63.84,201.00721666666666,32.161154666666668,-191667776.41999999,84.48,13.52,3299898.53,527983.76,0,null,0.10199999999999999,-2104352461.9654877,0,null,0]
[null,1308,"2134-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1270747.9555138198,7.8693811440810515E-7,true,1,7.8693811440810515E-7,27151.89,-242217464311.57999,2582065321.4500003,-2058848446.6500001,-329415751.45999998,399,63.84,201.00721666666666,32.161154666666668,-193773971.44999999,84.48,13.52,3228548.23,516567.72,0,null,0.10199999999999999,-2058848446.6484296,0,null,0]
[null,1309,"2134-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1284711.7812143092,7.7838470435353242E-7,false,1,7.7838470435353242E-7,27151.89,-244799529633.03,2690047583.1900001,-2150155868.6100001,-344024938.98000002,399,63.84,201.00721666666666,32.161154666666668,-195839623.71000001,84.48,13.52,3371718.27,539474.92000000004,0,null,0.10199999999999999,-2150155868.6101131,0,null,0]
[null,1310,"2134-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1298406.8088020536,7.7017464266274756E-7,false,1,7.7017464266274756E-7,27151.89,-247489577216.22,2638266045.0100002,-2103661406.3399999,-336585825.00999999,399,63.84,201.00721666666666,32.161154666666668,-197991661.77000001,84.48,13.52,3298814.95,527810.39,0,null,0.10199999999999999,-2103661406.3378696,0,null,0]
[null,1311,"2134-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1312674.5684217096,7.618034386103382E-7,false,1,7.618034386103382E-7,27151.89,-250127843261.23001,2748598645.54,-2196956223.3099999,-351512995.73000002,399,63.84,201.00721666666666,32.161154666666668,-200102274.61000001,84.48,13.52,3445101.23,551216.19999999995,0,null,0.10199999999999999,-2196956223.3111367,0,null,0]
[null,1312,"2134-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1327099.1116959061,7.5352322308625117E-7,false,1,7.5352322308625117E-7,27151.89,-252876441906.76999,2778802079.8599997,-2221098081.4099998,-355375693.02999997,399,63.84,201.00721666666666,32.161154666666668,-202301153.53,84.48,13.52,3482955.66,557272.91,0,null,0.10199999999999999,-2221098081.414463,0,null,0]
[null,1313,"2134-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1341245.9882265844,7.4557538943487538E-7,false,1,7.4557538943487538E-7,27151.89,-255655243986.63,2725312052.79,-2173069573.8899999,-347691131.81999999,399,63.84,201.00721666666666,32.161154666666668,-204524195.19,84.48,13.52,3407646.96,545223.51,0,null,0.10199999999999999,-2173069573.8863549,0,null,0]
[null,1314,"2134-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1355984.4933092101,7.3747156028278152E-7,false,1,7.3747156028278152E-7,27151.89,-258380556039.42001,2839284955.3600001,-2269442550.5500002,-363110808.08999997,399,63.84,201.00721666666666,32.161154666666668,-206704444.83000001,84.48,13.52,3558759.79,569401.56999999995,0,null,0.10199999999999999,-2269442550.5462389,0,null,0]
[null,1315,"2134-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1370439.2880078861,7.2969303255573737E-7,false,1,7.2969303255573737E-7,27151.89,-261219840994.78,2784630656.9000001,-2220368648.46,-355258983.75,399,63.84,201.00721666666666,32.161154666666668,-208975872.80000001,84.48,13.52,3481811.91,557089.91,0,null,0.10199999999999999,-2220368648.4556298,0,null,0]
[null,1316,"2135-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1385498.5885307086,7.2176183236713251E-7,false,1,7.2176183236713251E-7,27151.89,-264004471651.67999,2901084289.3800001,-2318839276.0100002,-371014284.16000003,399,63.84,201.00721666666666,32.161154666666668,-211203577.31999999,84.48,13.52,3636213.85,581794.22,0,null,0.10199999999999999,-2318839276.0072556,0,null,0]
[null,1317,"2135-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1400723.3706872095,7.1391683820438402E-7,false,1,7.1391683820438402E-7,27151.89,-266905555941.06,2932963337.6099997,-2344320466.3499999,-375091274.62,399,63.84,201.00721666666666,32.161154666666668,-213524444.75,84.48,13.52,3676168.36,588186.93999999994,0,null,0.10199999999999999,-2344320466.3489771,0,null,0]
[null,1318,"2135-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,1414734.3396564033,7.0684648839645051E-7,false,1,7.0684648839645051E-7,27151.89,-269838519278.67001,2699131914.0599999,-2140718919.6099999,-342515027.13999999,399,63.84,201.00721666666666,32.161154666666668,-215870815.41999999,84.48,13.52,3356921.14,537107.38,0,null,0.10199999999999999,-2140718919.6107821,0,null,0]
[null,1319,"2135-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1430280.3837367741,6.9916361251308189E-7,false,1,6.9916361251308189E-7,27151.89,-272537651192.73001,2994852554.9599996,-2393789036.3099999,-383006245.81,399,63.84,201.00721666666666,32.161154666666668,-218030120.94999999,84.48,13.52,3753735.08,600597.61,0,null,0.10199999999999999,-2393789036.3094783,0,null,0]
[null,1320,"2135-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1445527.1726274081,6.9178914027772144E-7,true,1,6.9178914027772144E-7,27151.89,-275532503747.69,2937203641.8499999,-2342026281.8600001,-374724205.10000002,399,63.84,201.00721666666666,32.161154666666668,-220426003,84.48,13.52,3672571.08,587611.37,0,null,0.10199999999999999,-2342026281.8553648,0,null,0]
[null,1321,"2135-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1461411.5888850195,6.8426992614924289E-7,false,1,6.8426992614924289E-7,27151.89,-278469707389.53998,3060037943.1599994,-2445892263.2399998,-391342762.12,399,63.84,201.00721666666666,32.161154666666668,-222775765.91,84.48,13.52,3835432.94,613669.27,0,null,0.10199999999999999,-2445892263.2381258,0,null,0]
[null,1322,"2135-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1476990.2364225336,6.7705254600878931E-7,false,1,6.7705254600878931E-7,27151.89,-281529745332.70001,3001134237.1399999,-2393002835.3299999,-382880453.64999998,399,63.84,201.00721666666666,32.161154666666668,-225223796.27000001,84.48,13.52,3752502.32,600400.37,0,null,0.10199999999999999,-2393002835.3279495,0,null,0]
[null,1323,"2135-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1493220.3898005018,6.6969350728836662E-7,false,1,6.6969350728836662E-7,27151.89,-284530879569.84003,3126642143.8599997,-2499129558.8899999,-399860729.42000002,399,63.84,201.00721666666666,32.161154666666668,-227624703.66,84.48,13.52,3918909.02,627025.43999999994,0,null,0.10199999999999999,-2499129558.8884282,0,null,0]
[null,1324,"2135-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1509628.8909238894,6.6241445564015555E-7,false,1,6.6241445564015555E-7,27151.89,-287657521713.70001,3160999772.1599998,-2526591899.0500002,-404254703.85000002,399,63.84,201.00721666666666,32.161154666666668,-230126017.37,84.48,13.52,3961969.97,633915.19999999995,0,null,0.10199999999999999,-2526591899.0519986,0,null,0]
[null,1325,"2135-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1525721.5349011379,6.5542759745132452E-7,false,1,6.5542759745132452E-7,27151.89,-290818521485.85999,3100152590.9300003,-2471957432.6300001,-395513189.22000003,399,63.84,201.00721666666666,32.161154666666668,-232654817.19,84.48,13.52,3876303.12,620208.5,0,null,0.10199999999999999,-2471957432.6298099,0,null,0]
[null,1326,"2135-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1542487.1802743215,6.483036052346033E-7,false,1,6.483036052346033E-7,27151.89,-293918674076.78998,3229801488.4300003,-2581585687.3099999,-413053709.97000003,399,63.84,201.00721666666666,32.161154666666668,-235134939.25999999,84.48,13.52,4048200.23,647712.04,0,null,0.10199999999999999,-2581585687.3078055,0,null,0]
[null,1327,"2135-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1558930.0936160455,6.4146558212910709E-7,false,1,6.4146558212910709E-7,27151.89,-297148475565.21997,3167629901.4099998,-2525762042.3000002,-404121926.76999998,399,63.84,201.00721666666666,32.161154666666668,-237718780.44999999,84.48,13.52,3960668.75,633707,0,null,0.10199999999999999,-2525762042.3043699,0,null,0]
[null,1328,"2136-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1576060.6567714275,6.3449334624500293E-7,false,1,6.3449334624500293E-7,27151.89,-300316105466.63,3300100729.4899998,-2637776459.6799998,-422044233.55000001,399,63.84,201.00721666666666,32.161154666666668,-240252884.37,84.48,13.52,4136307.36,661809.18000000005,0,null,0.10199999999999999,-2637776459.6818995,0,null,0]
[null,1329,"2136-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1593379.4619751363,6.2759689318476E-7,false,1,6.2759689318476E-7,27151.89,-303616206196.12,3336364436.3800001,-2666762344.4200001,-426681975.11000001,399,63.84,201.00721666666666,32.161154666666668,-242892964.96000001,84.48,13.52,4181757.23,669081.16,0,null,0.10199999999999999,-2666762344.4225874,0,null,0]
[null,1330,"2136-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,1609841.1963232886,6.211792829528136E-7,false,1,6.211792829528136E-7,27151.89,-306952570632.5,3171256476.6200004,-2522126955.3600001,-403540312.86000001,399,63.84,201.00721666666666,32.161154666666668,-245562056.50999999,84.48,13.52,3954968.94,632795.03,0,null,0.10199999999999999,-2522126955.363708,0,null,0]
[null,1331,"2136-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1627531.2046159529,6.1442754348662039E-7,false,1,6.1442754348662039E-7,27151.89,-310123827109.12,3407874513.3899999,-2723920948.1100001,-435827351.69999999,399,63.84,201.00721666666666,32.161154666666668,-248099061.69,84.48,13.52,4271381.92,683421.11,0,null,0.10199999999999999,-2723920948.1084375,0,null,0]
[null,1332,"2136-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1644880.6872571588,6.0794683027587956E-7,true,1,6.0794683027587956E-7,27151.89,-313531701622.51001,3342275091.1900001,-2665019463.79,-426403114.20999998,399,63.84,201.00721666666666,32.161154666666668,-250825361.30000001,84.48,13.52,4179024.39,668643.9,0,null,0.10199999999999999,-2665019463.7913351,0,null,0]
[null,1333,"2136-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1662955.7328358651,6.0133891735932376E-7,false,1,6.0133891735932376E-7,27151.89,-316873976713.70001,3482049657.3399997,-2783209762.1399999,-445313561.94,399,63.84,201.00721666666666,32.161154666666668,-253499181.37,84.48,13.52,4364346.78,698295.48,0,null,0.10199999999999999,-2783209762.1353321,0,null,0]
[null,1334,"2136-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1680682.8409478953,5.9499625725696459E-7,false,1,5.9499625725696459E-7,27151.89,-320356026371.03998,3415022393,-2723026224.1500001,-435684195.86000001,399,63.84,201.00721666666666,32.161154666666668,-256284821.09999999,84.48,13.52,4269978.99,683196.64,0,null,0.10199999999999999,-2723026224.1538396,0,null,0]
[null,1335,"2136-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1699151.3044594578,5.8852910707567909E-7,false,1,5.8852910707567909E-7,27151.89,-323771048764.03998,3557839283.0799999,-2843789044.98,-455006247.19999999,399,63.84,201.00721666666666,32.161154666666668,-259016839.00999999,84.48,13.52,4459335.09,713493.61,0,null,0.10199999999999999,-2843789044.9774847,0,null,0]
[null,1336,"2136-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1717822.7117603943,5.8213224982641997E-7,false,1,5.8213224982641997E-7,27151.89,-327328888047.12,3596935193.02,-2875038733.3499999,-460006197.33999997,399,63.84,201.00721666666666,32.161154666666668,-261863110.44,84.48,13.52,4508334.5999999996,721333.54,0,null,0.10199999999999999,-2875038733.3472037,0,null,0]
[null,1337,"2136-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1736134.7018677599,5.7599217325947399E-7,false,1,5.7599217325947399E-7,27151.89,-330925823240.14001,3527696427.6300001,-2812869497.54,-450059119.61000001,399,63.84,201.00721666666666,32.161154666666668,-264740658.59,84.48,13.52,4410853.24,705736.52,0,null,0.10199999999999999,-2812869497.5411901,0,null,0]
[null,1338,"2136-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1755212.5073950172,5.6973158280654057E-7,false,1,5.6973158280654057E-7,27151.89,-334453519667.77002,3675225395.0099998,-2937616747.75,-470018679.63999999,399,63.84,201.00721666666666,32.161154666666668,-267562815.72999999,84.48,13.52,4606456.93,737033.11,0,null,0.10199999999999999,-2937616747.74858,0,null,0]
[null,1339,"2136-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1773923.0727238478,5.6372230305596411E-7,false,1,5.6372230305596411E-7,27151.89,-338128745062.78003,3604479574.25,-2874094333.0300002,-459855093.27999997,399,63.84,201.00721666666666,32.161154666666668,-270502996.05000001,84.48,13.52,4506853.78,721096.6,0,null,0.10199999999999999,-2874094333.0336299,0,null,0]
[null,1340,"2137-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1793416.122062319,5.5759507662396893E-7,false,1,5.5759507662396893E-7,27151.89,-341733224637.03003,3755219646.3499999,-3001556823.0599999,-480249091.69,399,63.84,201.00721666666666,32.161154666666668,-273386579.70999998,84.48,13.52,4706714.97,753074.4,0,null,0.10199999999999999,-3001556823.0619135,0,null,0]
[null,1341,"2137-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1813123.3740222875,5.5153444841515102E-7,false,1,5.5153444841515102E-7,27151.89,-345488444283.38,3796484503.3099995,-3034540168.96,-485526427.02999997,399,63.84,201.00721666666666,32.161154666666668,-276390755.43000001,84.48,13.52,4758432.8499999996,761349.26,0,null,0.10199999999999999,-3034540168.955687,0,null,0]
[null,1342,"2137-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,1831259.4427581744,5.4607226952716074E-7,false,1,5.4607226952716074E-7,27151.89,-349284928786.69,3493807866.23,-2770993768.3699999,-443359002.94,399,63.84,201.00721666666666,32.161154666666668,-279427943.02999997,84.48,13.52,4345192.0999999996,695230.74,0,null,0.10199999999999999,-2770993768.3744073,0,null,0]
[null,1343,"2137-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1851382.5423548294,5.4013688533979033E-7,false,1,5.4013688533979033E-7,27151.89,-352778736652.91998,3876595096.0499997,-3098573236.9299998,-495771717.91000003,399,63.84,201.00721666666666,32.161154666666668,-282222989.31999999,84.48,13.52,4858836.71,777413.87,0,null,0.10199999999999999,-3098573236.934814,0,null,0]
[null,1344,{"$f":"IF(B1365=0,FECHA_1ER_PAGO,EDATE(C1364,1))","v":"2137-05-04"},{"$f":"IF(B1365=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1365-C1364)","v":30},{"$f":"IF(B1365=0,TASA,IF(B1365=MESES_INC_TASA,E1364+INCREMENTO_TASA,E1364))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B1365<MESES_GRACIA, 0, 1 + D1365 * F1365 / 360 + FACTOR_SEG_DEUD)","v":1.0106599999999999},{"$f":"IF(B1365 = 0, 0,            IF(H1364=0, G1365, H1364 * G1365 ))","v":1871118.2802563317},5.3443975752457834E-7,{"$f":"MOD(B1365, MESES_INC)=0","v":true},1,5.3443975752457834E-7,{"$f":"ROUND(CUOTA_INIT*K1365,2)","v":27151.89},{"$f":"IF(B1365=0,TOTAL_FINANCIADO, ROUND(N1364-O1364,2))","v":-356655331748.96997},{"$f":"IF(B1365=0, 0,\n   IF((B1365+1) = PLAZO, N1365,\n   IF(B1365<MESES_GRACIA, 0, M1365-P1365-V1365-Q1365)))","v":3801972988.3399997},{"$f":" IF(B1365<MESES_GRACIA, 0, ROUND(N1365 * D1365 *E1365 /360,2))","v":-3031570319.8699999},-485051251.18000001,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1365*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T1365*IVA","v":32.161154666666668},{"$f":"ROUND(N1365 * FACTOR_SEG_DEUD,2)","v":-285324265.39999998},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1365*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1365:X1365)-Q1365) * FACTOR_SEG_DESEMPLEO,2)","v":4753776.13},{"$f":"ROUND(Y1365*IVA,2)","v":760604.18},{"$f":"IF(B1365>=PLAZO,0,ROUND(SUM(O1365:Z1365),2))","v":0},null,{"$f":"IF(AB1365=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N1365 * D1365 * AC1365 /360","v":-3031570319.8662448},{"$f":"IF(B1365>=PLAZO, 0, O1365+R1365+S1365+T1365+U1365+V1365+W1365+X1365+Y1365+Z1365+AD1365)","v":0},null,0]
[null,1345,"2137-06-04",31,0.10199999999999999,{"$f":"E1366*(1+$G$13)","v":0.11831999999999998},1.0109886666666665,1891679.3753319748,5.2863080976632623E-7,false,{"$f":"IF(B1366=0, 1, IF(J1366,K1365*(1+INCREMENTO),K1365))","v":1},5.2863080976632623E-7,27151.89,-360457304737.31,3960972321.21,-3166016659.9400001,{"$f":"ROUND(P1366*$G$13,2)","v":-506562665.58999997},399,63.84,201.00721666666666,32.161154666666668,-288365843.79000002,84.48,13.52,4964587.99,794334.08,0,null,0.10199999999999999,-3166016659.9427056,0,null,{"$f":"IF(N1366> 0,O1366+P1366+V1366+R1366+T1366+W1366+Y1366, 0)","v":0}]
[null,1346,"2137-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1911844.6774730135,5.2305504300786247E-7,false,1,{"$f":" I1367*K1367","v":5.2305504300786247E-7},27151.89,-364418277058.52002,3884725985.3400002,-3097555355,-495608856.80000001,399,63.84,201.00721666666666,32.161154666666668,-291534621.64999998,84.48,13.52,4857240.67,777158.51,0,null,0.10199999999999999,-3097555354.9974203,0,null,0]
[null,1347,"2137-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1932853.301352205,{"$f":"IF(H1368=0, 0, 1/H1368)","v":5.1736983831127272E-7},false,1,5.1736983831127272E-7,27151.89,-368303003043.85999,4047186084.6700001,-3234928043.4000001,-517588486.94,399,63.84,201.00721666666666,32.161154666666668,-294642402.44,84.48,13.52,5072641.04,811622.57,0,null,0.10199999999999999,-3234928043.4019036,0,null,0]
[null,1348,"2137-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1954092.7819963302,5.1174642740268716E-7,false,1,5.1174642740268716E-7,27151.89,-372350189128.53003,4091659263.5,-3270475827.8499999,-523276132.45999998,399,63.84,201.00721666666666,32.161154666666668,-297880151.30000001,84.48,13.52,5128379.97,820540.8,0,null,0.10199999999999999,-3270475827.8455887,0,null,0]
[null,1349,"2137-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1974923.411052411,5.063487497305594E-7,false,1,5.063487497305594E-7,27151.89,-376441848392.03003,4012897255.7399998,-3199755711.3299999,-511960913.81,399,63.84,201.00721666666666,32.161154666666668,-301153478.70999998,84.48,13.52,5017490.83,802798.53,0,null,0.10199999999999999,-3199755711.3322549,0,null,0]
[null,1350,"2137-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1996625.186108662,5.0084512955030762E-7,false,1,5.0084512955030762E-7,27151.89,-380454745647.77002,4180717533.5599999,-3341660849.27,-534665735.88,399,63.84,201.00721666666666,32.161154666666668,-304363796.51999998,84.48,13.52,5239998.08,838399.69,0,null,0.10199999999999999,-3341660849.2729135,0,null,0]
[null,1351,"2137-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2017909.2105925803,4.9556243400382686E-7,false,1,4.9556243400382686E-7,27151.89,-384635463181.33002,4100241189.4099998,-3269401437.04,-523104229.93000001,399,63.84,201.00721666666666,32.161154666666668,-307708370.55000001,84.48,13.52,5126695.32,820271.25,0,null,0.10199999999999999,-3269401437.0413051,0,null,0]
[null,1352,"2138-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2040083.3422713783,4.9017605275215121E-7,false,1,4.9017605275215121E-7,27151.89,-388735704370.73999,4271714228.6599998,-3414395270.0599999,-546303243.21000004,399,63.84,201.00721666666666,32.161154666666668,-310988563.5,84.48,13.52,5354045.6500000004,856647.3,0,null,0.10199999999999999,-3414395270.0563326,0,null,0]
[null,1353,"2138-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2062501.1380918175,4.8484821730822364E-7,false,1,4.8484821730822364E-7,27151.89,-393007418599.40002,4318654672.4000006,-3451915160.0300002,-552306425.60000002,399,63.84,201.00721666666666,32.161154666666668,-314405934.88,84.48,13.52,5412876.8399999999,866060.29,0,null,0.10199999999999999,-3451915160.0313964,0,null,0]
[null,1354,"2138-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,2083131.6494757705,4.800464724597E-7,false,1,4.800464724597E-7,27151.89,-397326073271.79999,3974347420.8099995,-3152120181.29,-504339229.00999999,399,63.84,201.00721666666666,32.161154666666668,-317860858.62,84.48,13.52,4942798.3099999996,790847.73,0,null,0.10199999999999999,-3152120181.2896132,0,null,0]
[null,1355,"2138-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2106022.488794643,4.7482873773695466E-7,false,1,4.7482873773695466E-7,27151.89,-401300420692.60999,4409783708.0699997,-3524755361.75,-563960857.88,399,63.84,201.00721666666666,32.161154666666668,-321040336.55000001,84.48,13.52,5527090.2800000003,884334.44,0,null,0.10199999999999999,-3524755361.7500911,0,null,0]
[null,1356,"2138-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2128472.6885251938,4.6982045172160235E-7,true,1,4.6982045172160235E-7,27151.89,-405710204400.67999,4324897930.8099995,-3448536737.4099998,-551765877.99000001,399,63.84,201.00721666666666,32.161154666666668,-324568163.51999998,84.48,13.52,5407579.4699999997,865212.72,0,null,0.10199999999999999,-3448536737.4057798,0,null,0]
[null,1357,"2138-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2151861.7654085006,4.6471386595326404E-7,false,1,4.6471386595326404E-7,27151.89,-410035102331.48999,4505766213.04,-3601474982.1399999,-576235997.13999999,399,63.84,201.00721666666666,32.161154666666668,-328028081.87,84.48,13.52,5647386.6399999997,903581.86,0,null,0.10199999999999999,-3601474982.1449199,0,null,0]
[null,1358,"2138-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2174800.6118277549,4.5981226718507125E-7,false,1,4.5981226718507125E-7,27151.89,-414540868544.53003,4419032810.5799999,-3523597382.6300001,-563775581.22000003,399,63.84,201.00721666666666,32.161154666666668,-331632694.83999997,84.48,13.52,5525274.5700000003,884043.93,0,null,0.10199999999999999,-3523597382.6285048,0,null,0]
[null,1359,"2138-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2198698.7708175927,4.5481446265972439E-7,false,1,4.5481446265972439E-7,27151.89,-418959901355.10999,4603837854.5699997,-3679864466.9000001,-588778314.70000005,399,63.84,201.00721666666666,32.161154666666668,-335167921.07999998,84.48,13.52,5770301.3499999996,923248.22,0,null,0.10199999999999999,-3679864466.9023824,0,null,0]
[null,1360,"2138-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2222859.5387105169,4.498709804129599E-7,false,1,4.498709804129599E-7,27151.89,-423563739209.67999,4654427894.1499996,-3720301509.3899999,-595248241.5,399,63.84,201.00721666666666,32.161154666666668,-338850991.37,84.48,13.52,5833706.6399999997,933393.06,0,null,0.10199999999999999,-3720301509.3916888,0,null,0]
[null,1361,"2138-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2246555.2213931708,4.4512593791478827E-7,false,1,4.4512593791478827E-7,27151.89,-428218167103.83002,4564832813.21,-3639854420.3800001,-582376707.25999999,399,63.84,201.00721666666666,32.161154666666668,-342574533.68000001,84.48,13.52,5707565.5999999996,913210.5,0,null,0.10199999999999999,-3639854420.382555,0,null,0]
[null,1362,"2138-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2271241.8678693194,4.4028776245574964E-7,false,1,4.4028776245574964E-7,27151.89,-432782999917.03998,4755735276.9699993,-3801277349.27,-608204375.88,399,63.84,201.00721666666666,32.161154666666668,-346226399.93000001,84.48,13.52,5960676.75,953708.28,0,null,0.10199999999999999,-3801277349.2713346,0,null,0]
[null,1363,"2138-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2295453.3061808059,4.3564379955251987E-7,false,1,4.3564379955251987E-7,27151.89,-437538735194.01001,4664190069.0599995,-3719079249.1500001,-595052679.86000001,399,63.84,201.00721666666666,32.161154666666668,-350030988.16000003,84.48,13.52,5831790.1299999999,933086.42,0,null,0.10199999999999999,-3719079249.149085,0,null,0]
[null,1364,"2139-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2320677.2774113244,4.3090868762048757E-7,false,1,4.3090868762048757E-7,27151.89,-442202925263.07001,4859247696.6300001,-3884015693.5599999,-621442510.97000003,399,63.84,201.00721666666666,32.161154666666668,-353762340.20999998,84.48,13.52,6090410.4800000004,974465.68,0,null,0.10199999999999999,-3884015693.5606308,0,null,0]
[null,1365,"2139-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2346178.4264537045,4.2622504270125777E-7,false,1,4.2622504270125777E-7,27151.89,-447062172959.70001,4912644349.8199997,-3926696085.8299999,-628271373.73000002,399,63.84,201.00721666666666,32.161154666666668,-357649738.37,84.48,13.52,6157333.3300000001,985173.33,0,null,0.10199999999999999,-3926696085.8293653,0,null,0]
[null,1366,"2139-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,2369646.4671940454,4.2200387857186294E-7,false,1,4.2200387857186294E-7,27151.89,-451974817309.52002,4520980591.1700001,-3585666883.9899998,-573706701.44000006,399,63.84,201.00721666666666,32.161154666666668,-361579853.85000002,84.48,13.52,5622599.54,899615.93,0,null,0.10199999999999999,-3585666883.9888582,0,null,0]
[null,1367,"2139-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2395685.7223398848,4.1741702205550245E-7,false,1,4.1741702205550245E-7,27151.89,-456495797900.69,5016307309.7599993,-4009554758.23,-641528761.32000005,399,63.84,201.00721666666666,32.161154666666668,-365196638.31999999,84.48,13.52,6287255.7300000004,1005960.92,0,null,0.10199999999999999,-4009554758.2277269,0,null,0]
[null,1368,"2139-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2421223.7321400279,4.1301428972701252E-7,true,1,4.1301428972701252E-7,27151.89,-461512105210.45001,4919746193.4399996,-3922852894.29,-627656463.09000003,399,63.84,201.00721666666666,32.161154666666668,-369209684.17000002,84.48,13.52,6151307.21,984209.15,0,null,0.10199999999999999,-3922852894.2888246,0,null,0]
[null,1369,"2139-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2447829.7526579369,4.0852514310448509E-7,false,1,4.0852514310448509E-7,27151.89,-466431851403.89001,5125491289.6800003,-4096826428.1599998,-655492228.50999999,399,63.84,201.00721666666666,32.161154666666668,-373145481.12,84.48,13.52,6424097.71,1027855.63,0,null,0.10199999999999999,-4096826428.1641669,0,null,0]
[null,1370,"2139-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2473923.6178212701,4.0421619842922958E-7,false,1,4.0421619842922958E-7,27151.89,-471557342693.57001,5026828425,-4008237412.9000001,-641317986.05999994,399,63.84,201.00721666666666,32.161154666666668,-377245874.14999998,84.48,13.52,6285190.1299999999,1005630.42,0,null,0.10199999999999999,-4008237412.8953443,0,null,0]
[null,1371,"2139-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2501108.739816302,3.9982268026996965E-7,false,1,3.9982268026996965E-7,27151.89,-476584171118.57001,5237051746.9099998,-4185997636.3200002,-669759621.80999994,399,63.84,201.00721666666666,32.161154666666668,-381267336.88999999,84.48,13.52,6563918.1600000001,1050226.9099999999,0,null,0.10199999999999999,-4185997636.3247728,0,null,0]
[null,1372,"2139-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2528592.5900552296,3.9547691626279661E-7,false,1,3.9547691626279661E-7,27151.89,-481821222865.47998,5294599962.8800001,-4231996407.5,-677119425.20000005,399,63.84,201.00721666666666,32.161154666666668,-385456978.29000002,84.48,13.52,6636044.2400000002,1061767.08,0,null,0.10199999999999999,-4231996407.5017986,0,null,0]
[null,1373,"2139-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2555547.3870652183,3.9130559858191343E-7,false,1,3.9130559858191343E-7,27151.89,-487115822828.35999,5192681823.2399998,-4140484494.04,-662477519.04999995,399,63.84,201.00721666666666,32.161154666666668,-389692658.25999999,84.48,13.52,6492553.5599999996,1038808.57,0,null,0.10199999999999999,-4140484494.0410595,0,null,0]
[null,1374,"2139-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2583629.4454525486,3.8705240868039416E-7,false,1,3.8705240868039416E-7,27151.89,-492308504651.59998,5409841206.6700001,-4324109699.1899996,-691857551.87,399,63.84,201.00721666666666,32.161154666666668,-393846803.72000003,84.48,13.52,6780477.8799999999,1084876.46,0,null,0.10199999999999999,-4324109699.1898861,0,null,0]
[null,1375,"2139-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2611170.9353410723,3.8296994902380054E-7,false,1,3.8296994902380054E-7,27151.89,-497718345858.27002,5305704718.75,-4230605939.8000002,-676896950.37,399,63.84,201.00721666666666,32.161154666666668,-398174676.69,84.48,13.52,6633863.9800000004,1061418.24,0,null,0.10199999999999999,-4230605939.7952948,0,null,0]
[null,1376,"2140-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2639864.2223592233,3.7880736120068661E-7,false,1,3.7880736120068661E-7,27151.89,-503024050577.02002,5527590768.9899998,-4418227910.8999996,-706916465.74000001,399,63.84,201.00721666666666,32.161154666666668,-402419240.45999998,84.48,13.52,6928055.2300000004,1108488.8400000001,0,null,0.10199999999999999,-4418227910.9014931,0,null,0]
[null,1377,"2140-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2668872.8103439878,3.7469001749510546E-7,false,1,3.7469001749510546E-7,27151.89,-508551641346.01001,5588331621.4400005,-4466778583.1599998,-714684573.30999994,399,63.84,201.00721666666666,32.161154666666668,-406841313.07999998,84.48,13.52,7004182.6900000004,1120669.23,0,null,0.10199999999999999,-4466778583.1557875,0,null,0]
[null,1378,"2140-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,2696445.8249719213,3.7085855415263652E-7,false,1,3.7085855415263652E-7,27151.89,-514139972967.45001,5311778592.6000004,-4224516777.8800001,-675922684.46000004,399,63.84,201.00721666666666,32.161154666666668,-411311978.37,84.48,13.52,6624316.1799999997,1059890.5900000001,0,null,0.10199999999999999,-4224516777.8825474,0,null,0]
[null,1379,"2140-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2726076.1693272623,3.6682760784588745E-7,false,1,3.6682760784588745E-7,27151.89,-519451751560.04999,5708109299.21,-4562517884.54,-730002861.52999997,399,63.84,201.00721666666666,32.161154666666668,-415561401.25,84.48,13.52,7154301.9100000001,1144688.31,0,null,0.10199999999999999,-4562517884.5357723,0,null,0]
[null,1380,"2140-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2755136.1412922908,3.6295847054982632E-7,true,1,3.6295847054982632E-7,27151.89,-525159860859.26001,5598231268.6499996,-4463858817.3000002,-714217410.76999998,399,63.84,201.00721666666666,32.161154666666668,-420127888.69,84.48,13.52,6999604.5,1119936.72,0,null,0.10199999999999999,-4463858817.30371,0,null,0]
[null,1381,"2140-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2785411.4139702376,3.5901339205565743E-7,false,1,3.5901339205565743E-7,27151.89,-530758092127.90997,5832350906.9100008,-4661825242.5200005,-745892038.79999995,399,63.84,201.00721666666666,32.161154666666668,-424606473.69999999,84.48,13.52,7310015.8499999996,1169602.54,0,null,0.10199999999999999,-4661825242.5234756,0,null,0]
[null,1382,"2140-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2815103.8996431599,3.5522667569277252E-7,false,1,3.5522667569277252E-7,27151.89,-536590443034.82001,5720081274.6500006,-4561018765.8000002,-729763002.52999997,399,63.84,201.00721666666666,32.161154666666668,-429272354.43000001,84.48,13.52,7151951.29,1144312.21,0,null,0.10199999999999999,-4561018765.79597,0,null,0]
[null,1383,"2140-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2846038.1380283716,3.5136563584237929E-7,false,1,3.5136563584237929E-7,27151.89,-542310524309.46997,5959296733.3500004,-4763294105.1800003,-762127056.83000004,399,63.84,201.00721666666666,32.161154666666668,-433848419.44999999,84.48,13.52,7469119.0300000003,1195059.04,0,null,0.10199999999999999,-4763294105.184844,0,null,0]
[null,1384,"2140-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2877312.3024477856,3.4754656251574797E-7,false,1,3.4754656251574797E-7,27151.89,-548269821042.82001,6024781458.7200003,-4815636594.8299999,-770501855.16999996,399,63.84,201.00721666666666,32.161154666666668,-438615856.82999998,84.48,13.52,7551192.0499999998,1208190.73,0,null,0.10199999999999999,-4815636594.8261023,0,null,0]
[null,1385,"2140-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2907984.4515918787,3.4388079325960067E-7,false,1,3.4388079325960067E-7,27151.89,-554294602501.54004,5908807614.5500002,-4711504121.2600002,-753840659.39999998,399,63.84,201.00721666666666,32.161154666666668,-443435682,84.48,13.52,7387912.3300000001,1182065.97,0,null,0.10199999999999999,-4711504121.2630901,0,null,0]
[null,1386,"2140-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2939939.3234022707,3.4014307439608691E-7,false,1,3.4014307439608691E-7,27151.89,-560203410116.08997,6155915691.1800013,-4920453285.5200005,-787272525.67999995,399,63.84,201.00721666666666,32.161154666666668,-448162728.08999997,84.48,13.52,7715544.6200000001,1234487.1399999999,0,null,0.10199999999999999,-4920453285.5196571,0,null,0]
[null,1387,"2140-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2971279.0765897385,3.3655539389714342E-7,false,1,3.3655539389714342E-7,27151.89,-566359325807.27002,6037417565,-4814054269.3599997,-770248683.10000002,399,63.84,201.00721666666666,32.161154666666668,-453087460.64999998,84.48,13.52,7548710.96,1207793.75,0,null,0.10199999999999999,-4814054269.3617954,0,null,0]
[null,1388,"2141-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3003929.4719360238,3.3289729647197841E-7,false,1,3.3289729647197841E-7,27151.89,-572396743372.27002,6289904165.8900003,-5027551395.9499998,-804408223.35000002,399,63.84,201.00721666666666,32.161154666666668,-457917394.69999999,84.48,13.52,7883474.46,1261355.9099999999,0,null,0.10199999999999999,-5027551395.953105,0,null,0]
[null,1389,"2141-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3036938.6515933042,3.2927895974301569E-7,false,1,3.2927895974301569E-7,27151.89,-578686647538.16003,6359021826.1400003,-5082797720.8800001,-813247635.34000003,399,63.84,201.00721666666666,32.161154666666668,-462949318.02999997,84.48,13.52,7970100.7000000002,1275216.1100000001,0,null,0.10199999999999999,-5082797720.8768387,0,null,0]
[null,1390,"2141-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,3067316.1366123082,3.2601791124942478E-7,false,1,3.2601791124942478E-7,27151.89,-585045669364.30005,5852043967.3199997,-4641362310.29,-742617969.64999998,399,63.84,201.00721666666666,32.161154666666668,-468036535.49000001,84.48,13.52,7277929.9699999997,1164468.8,0,null,0.10199999999999999,-4641362310.2901134,0,null,0]
[null,1391,"2141-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3101021.8511988283,3.2247434812928153E-7,false,1,3.2247434812928153E-7,27151.89,-590897713331.62,6493205157.8000011,-5190051582.1000004,-830408253.13999999,399,63.84,201.00721666666666,32.161154666666668,-472718170.67000002,84.48,13.52,8138274.75,1302123.96,0,null,0.10199999999999999,-5190051582.0960617,0,null,0]
[null,1392,"2141-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3134078.7441326077,3.1907302963338963E-7,true,1,3.1907302963338963E-7,27151.89,-597390918489.42004,6368214342.9899998,-5077822807.1599998,-812451649.14999998,399,63.84,201.00721666666666,32.161154666666668,-477912734.79000002,84.48,13.52,7962300.0300000003,1273968,0,null,0.10199999999999999,-5077822807.1600704,0,null,0]
[null,1393,"2141-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3168518.0907589658,3.1560495201732194E-7,false,1,3.1560495201732194E-7,27151.89,-603759132832.41003,6634535009.5400009,-5303017716.71,-848482834.66999996,399,63.84,201.00721666666666,32.161154666666668,-483007306.26999998,84.48,13.52,8315405.6500000004,1330464.8999999999,0,null,0.10199999999999999,-5303017716.7113342,0,null,0]
[null,1394,"2141-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3202294.4936064561,3.1227608890954624E-7,false,1,3.1227608890954624E-7,27151.89,-610393667841.94995,6506823651.0900002,-5188346176.6599998,-830135388.26999998,399,63.84,201.00721666666666,32.161154666666668,-488314934.26999998,84.48,13.52,8135600.6699999999,1301696.1100000001,0,null,0.10199999999999999,-5188346176.6565752,0,null,0]
[null,1395,"2141-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3237483.440365199,3.0888188879421622E-7,false,1,3.0888188879421622E-7,27151.89,-616900491493.04004,6778941019.3999996,-5418442650.2799997,-866950824.03999996,399,63.84,201.00721666666666,32.161154666666668,-493520393.19,84.48,13.52,8496391.9499999993,1359422.71,0,null,0.10199999999999999,-5418442650.2805347,0,null,0]
[null,1396,"2141-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3273059.066730225,3.0552458101496977E-7,false,1,3.0552458101496977E-7,27151.89,-623679432512.43994,6853432542.6199999,-5477984348.8999996,-876477495.82000005,399,63.84,201.00721666666666,32.161154666666668,-498943546.00999999,84.48,13.52,8589753.3300000001,1374360.53,0,null,0.10199999999999999,-5477984348.9009295,0,null,0]
[null,1397,"2141-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3307949.8763815686,3.0230204125518953E-7,false,1,3.0230204125518953E-7,27151.89,-630532865055.06006,6721507493.3800011,-5359529352.9700003,-857524696.48000002,399,63.84,201.00721666666666,32.161154666666668,-504426292.04000002,84.48,13.52,8404015.9000000004,1344642.54,0,null,0.10199999999999999,-5359529352.9680099,0,null,0]
[null,1398,"2141-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3344299.8349231663,2.9901625134128397E-7,false,1,2.9901625134128397E-7,27151.89,-637254372548.43994,7002603033.710001,-5597217572.2200003,-895554811.55999994,399,63.84,201.00721666666666,32.161154666666668,-509803498.04000002,84.48,13.52,8776711.0199999996,1404273.76,0,null,0.10199999999999999,-5597217572.2171297,0,null,0]
[null,1399,"2141-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3379950.0711634471,2.9586235859862268E-7,false,1,2.9586235859862268E-7,27151.89,-644256975582.15002,6867806511.6000004,-5476184292.4499998,-876189486.78999996,399,63.84,201.00721666666666,32.161154666666668,-515405580.47000003,84.48,13.52,8586930.8399999999,1373908.93,0,null,0.10199999999999999,-5476184292.4482746,0,null,0]
[null,1400,"2142-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3417091.2158454382,2.9264656306594537E-7,false,1,2.9264656306594537E-7,27151.89,-651124782093.75,7155020340.7300014,-5719046002.7200003,-915047360.44000006,399,63.84,201.00721666666666,32.161154666666668,-520899825.68000001,84.48,13.52,8967738,1434838.08,0,null,0.10199999999999999,-5719046002.7234364,0,null,0]
[null,1401,"2142-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3454640.4921859582,2.8946572074920593E-7,false,1,2.8946572074920593E-7,27151.89,-658279802434.47998,7233644474.2399998,-5781890931.3800001,-925102549.01999998,399,63.84,201.00721666666666,32.161154666666668,-526623841.94999999,84.48,13.52,9066278.8499999996,1450604.62,0,null,0.10199999999999999,-5781890931.3828487,0,null,0]
[null,1402,"2142-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,3489196.1094824634,2.865989668171232E-7,false,1,2.865989668171232E-7,27151.89,-665513446908.71997,6656936323.5,-5279740012.1400003,-844758401.94000006,399,63.84,201.00721666666666,32.161154666666668,-532410757.52999997,84.48,13.52,8278906.21,1324624.99,0,null,0.10199999999999999,-5279740012.1425114,0,null,0]
[null,1403,"2142-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3527537.7224641959,2.834838572049175E-7,false,1,2.834838572049175E-7,27151.89,-672170383232.21997,7386283436.4400005,-5903896532.7200003,-944623445.24000001,399,63.84,201.00721666666666,32.161154666666668,-537736306.59000003,84.48,13.52,9257583.6300000008,1481213.38,0,null,0.10199999999999999,-5903896532.7229986,0,null,0]
[null,1404,"2142-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3565141.2745856638,2.8049379336761869E-7,true,1,2.8049379336761869E-7,27151.89,-679556666668.66003,7244101218.5700006,-5776231666.6800003,-924197066.66999996,399,63.84,201.00721666666666,32.161154666666668,-543645333.33000004,84.48,13.52,9057405.1199999992,1449184.82,0,null,0.10199999999999999,-5776231666.68361,0,null,0]
[null,1405,"2142-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3604317.4236716605,2.77445042279688E-7,false,1,2.77445042279688E-7,27151.89,-686800767887.22998,7547051856.6099997,-6032400077.9399996,-965184012.47000003,399,63.84,201.00721666666666,32.161154666666668,-549440614.30999994,84.48,13.52,9459077.1899999995,1513452.35,0,null,0.10199999999999999,-6032400077.9428358,0,null,0]
[null,1406,"2142-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3642739.447408,2.745186732231295E-7,false,1,2.745186732231295E-7,27151.89,-694347819743.83997,7401774910.3600006,-5901956467.8199997,-944313034.85000002,399,63.84,201.00721666666666,32.161154666666668,-555478255.79999995,84.48,13.52,9254541.6099999994,1480726.66,0,null,0.10199999999999999,-5901956467.8226395,0,null,0]
[null,1407,"2142-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3682768.2969490835,2.7153486708040531E-7,false,1,2.7153486708040531E-7,27151.89,-701749594654.19995,7711319531.0100002,-6163700606.3800001,-986192097.01999998,399,63.84,201.00721666666666,32.161154666666668,-561399675.72000003,84.48,13.52,9664956.4199999999,1546393.03,0,null,0.10199999999999999,-6163700606.3793888,0,null,0]
[null,1408,{"$f":"IF(B1429=0,FECHA_1ER_PAGO,EDATE(C1428,1))","v":"2142-09-04"},{"$f":"IF(B1429=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1429-C1428)","v":31},{"$f":"IF(B1429=0,TASA,IF(B1429=MESES_INC_TASA,E1428+INCREMENTO_TASA,E1428))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B1429<MESES_GRACIA, 0, 1 + D1429 * F1429 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B1429 = 0, 0,            IF(H1428=0, G1429, H1428 * G1429 ))","v":3723237.0101748239},2.6858349260796727E-7,{"$f":"MOD(B1429, MESES_INC)=0","v":false},1,2.6858349260796727E-7,{"$f":"ROUND(CUOTA_INIT*K1429,2)","v":27151.89},{"$f":"IF(B1429=0,TOTAL_FINANCIADO, ROUND(N1428-O1428,2))","v":-709460914185.20996},{"$f":"IF(B1429=0, 0,\n   IF((B1429+1) = PLAZO, N1429,\n   IF(B1429<MESES_GRACIA, 0, M1429-P1429-V1429-Q1429)))","v":7796056650.9000006},{"$f":" IF(B1429<MESES_GRACIA, 0, ROUND(N1429 * D1429 *E1429 /360,2))","v":-6231431696.2600002},-997029071.39999998,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1429*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T1429*IVA","v":32.161154666666668},{"$f":"ROUND(N1429 * FACTOR_SEG_DEUD,2)","v":-567568731.35000002},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1429*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1429:X1429)-Q1429) * FACTOR_SEG_DESEMPLEO,2)","v":9771158.7699999996},{"$f":"ROUND(Y1429*IVA,2)","v":1563385.4},{"$f":"IF(B1429>=PLAZO,0,ROUND(SUM(O1429:Z1429),2))","v":0},null,{"$f":"IF(AB1429=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N1429 * D1429 * AC1429 /360","v":-6231431696.2600937},{"$f":"IF(B1429>=PLAZO, 0, O1429+R1429+S1429+T1429+U1429+V1429+W1429+X1429+Y1429+Z1429+AD1429)","v":0},null,0]
[null,1409,"2142-10-04",30,0.10199999999999999,{"$f":"E1430*(1+$G$13)","v":0.11831999999999998},1.0106599999999999,3762926.7167032873,2.6575059130465963E-7,false,{"$f":"IF(B1430=0, 1, IF(J1430,K1429*(1+INCREMENTO),K1429))","v":1},2.6575059130465963E-7,27151.89,-717256970836.10999,7645986461.0100002,-6096684252.1099997,{"$f":"ROUND(P1430*$G$13,2)","v":-975469480.34000003},399,63.84,201.00721666666666,32.161154666666668,-573805576.66999996,84.48,13.52,9559874.7799999993,1529579.96,0,null,0.10199999999999999,-6096684252.1069345,0,null,{"$f":"IF(N1430> 0,O1430+P1430+V1430+R1430+T1430+W1430+Y1430, 0)","v":0}]
[null,1410,"2142-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3804276.2640842339,2.6286208744640686E-7,false,1,{"$f":" I1431*K1431","v":2.6286208744640686E-7},27151.89,-724902957297.12,7965744115.3100004,-6367064308.2600002,-1018730289.3200001,399,63.84,201.00721666666666,32.161154666666668,-579922365.84000003,84.48,13.52,9983830.7100000009,1597412.91,0,null,0.10199999999999999,-6367064308.2597036,0,null,0]
[null,1411,"2142-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3844829.8490593713,{"$f":"IF(H1432=0, 0, 1/H1432)","v":2.6008953302436717E-7},false,1,2.6008953302436717E-7,27151.89,-732868701412.43005,7812407508.9500008,-6229383962.0100002,-996701433.91999996,399,63.84,201.00721666666666,32.161154666666668,-586294961.13,84.48,13.52,9767947.9199999999,1562871.67,0,null,0.10199999999999999,-6229383962.0056562,0,null,0]
[null,1412,"2143-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3887079.4026607345,2.5726256050120627E-7,false,1,2.5726256050120627E-7,27151.89,-740681108921.38,8139124964.1300001,-6505649073.3599997,-1040903851.74,399,63.84,201.00721666666666,32.161154666666668,-592544887.13999999,84.48,13.52,10201131.619999999,1632181.06,0,null,0.10199999999999999,-6505649073.3594532,0,null,0]
[null,1413,"2143-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3929793.2225234387,2.5446631498790919E-7,false,1,2.5446631498790919E-7,27151.89,-748820233885.51001,8228563095.3100004,-6577137720.96,-1052342035.35,399,63.84,201.00721666666666,32.161154666666668,-599056187.11000001,84.48,13.52,10313225.82,1650116.13,0,null,0.10199999999999999,-6577137720.9610624,0,null,0]
[null,1414,"2143-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,3969101.6341972663,2.5194618131824324E-7,false,1,2.5194618131824324E-7,27151.89,-757048796980.81995,7572533918.4900007,-6005920456.0500002,-960947272.97000003,399,63.84,201.00721666666666,32.161154666666668,-605639037.58000004,84.48,13.52,9417557.1400000006,1506809.14,0,null,0.10199999999999999,-6005920456.0478373,0,null,0]
[null,1415,"2143-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4012716.7690215814,2.4920772074422526E-7,false,1,2.4920772074422526E-7,27151.89,-764621330899.31006,8402196083.3700008,-6715924023.0699997,-1074547843.6900001,399,63.84,201.00721666666666,32.161154666666668,-611697064.72000003,84.48,13.52,10530842.74,1684934.84,0,null,0.10199999999999999,-6715924023.0656061,0,null,0]
[null,1416,"2143-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4055492.3297793511,2.4657918661491033E-7,true,1,2.4657918661491033E-7,27151.89,-773023526982.68005,8240457949.5300007,-6570699979.3500004,-1051311996.7,399,63.84,201.00721666666666,32.161154666666668,-618418821.59000003,84.48,13.52,10303131.439999999,1648501.03,0,null,0.10199999999999999,-6570699979.3527803,0,null,0]
[null,1417,"2143-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4100056.7831605193,2.4389906113181981E-7,false,1,2.4389906113181981E-7,27151.89,-781263984932.20996,8585076660.9899998,-6862102000.9899998,-1097936320.1600001,399,63.84,201.00721666666666,32.161154666666668,-625011187.95000005,84.48,13.52,10760049.810000001,1721607.97,0,null,0.10199999999999999,-6862102000.9879093,0,null,0]
[null,1418,"2143-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4143763.3884690101,2.4132652042409895E-7,false,1,2.4132652042409895E-7,27151.89,-789849061593.19995,8419818148.4700012,-6713717023.54,-1074194723.77,399,63.84,201.00721666666666,32.161154666666668,-631879249.26999998,84.48,13.52,10527382.16,1684381.15,0,null,0.10199999999999999,-6713717023.5422001,0,null,0]
[null,1419,"2143-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4189297.8230904327,2.3870348736922763E-7,false,1,2.3870348736922763E-7,27151.89,-798268879741.67004,8771937781.7399998,-7011461660.3999996,-1121833865.6600001,399,63.84,201.00721666666666,32.161154666666668,-638615103.78999996,84.48,13.52,10994245.75,1759079.32,0,null,0.10199999999999999,-7011461660.3976669,0,null,0]
[null,1420,"2143-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4235332.620435765,2.3610896465957187E-7,false,1,2.3610896465957187E-7,27151.89,-807040817523.41003,8868329682.0499992,-7088508513.9099998,-1134161362.23,399,63.84,201.00721666666666,32.161154666666668,-645632654.01999998,84.48,13.52,11115055.220000001,1778408.84,0,null,0.10199999999999999,-7088508513.9139509,0,null,0]
[null,1421,"2143-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4280481.2661696095,2.3361859048500179E-7,false,1,2.3361859048500179E-7,27151.89,-815909147205.45996,8697618661.1000004,-6935227751.25,-1109636440.2,399,63.84,201.00721666666666,32.161154666666668,-652727317.75999999,84.48,13.52,10874710.98,1739953.76,0,null,0.10199999999999999,-6935227751.2464085,0,null,0]
[null,1422,"2143-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4327518.0479764584,2.3107933668066356E-7,false,1,2.3107933668066356E-7,27151.89,-824606765866.56006,9061356033.0699997,-7242796093.5299997,-1158847374.96,399,63.84,201.00721666666666,32.161154666666668,-659685412.69000006,84.48,13.52,11356978.140000001,1817116.5,0,null,0.10199999999999999,-7242796093.5279531,0,null,0]
[null,1423,"2143-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4373649.390367887,2.2864201282396017E-7,false,1,2.2864201282396017E-7,27151.89,-833668121899.63,8886929331.3400002,-7086179036.1499996,-1133788645.78,399,63.84,201.00721666666666,32.161154666666668,-666934497.51999998,84.48,13.52,11111402.6,1777824.42,0,null,0.10199999999999999,-7086179036.1468544,0,null,0]
[null,1424,"2144-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4421709.9656355092,2.2615685057856915E-7,false,1,2.2615685057856915E-7,27151.89,-842555051230.96997,9258583758.1800003,-7400441866.6499996,-1184070698.6600001,399,63.84,201.00721666666666,32.161154666666668,-674044040.98000002,84.48,13.52,11604166.720000001,1856666.68,0,null,0.10199999999999999,-7400441866.6453533,0,null,0]
[null,1425,"2144-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4470298.662544555,2.2369870012908408E-7,false,1,2.2369870012908408E-7,27151.89,-851813634989.15002,9360323248.9099998,-7481763093.9899998,-1197082095.04,399,63.84,201.00721666666666,32.161154666666668,-681450907.99000001,84.48,13.52,11731678.4,1877068.54,0,null,0.10199999999999999,-7481763093.9880342,0,null,0]
[null,1426,"2144-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,4516482.8081268566,2.2141122693982643E-7,false,1,2.2141122693982643E-7,27151.89,-861173958238.06006,8897102372.4400005,-7075979356.8599997,-1132156697.0999999,399,63.84,201.00721666666666,32.161154666666668,-688939166.59000003,84.48,13.52,11095409.5,1775265.52,0,null,0.10199999999999999,-7075979356.85606,0,null,0]
[null,1427,"2144-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4566112.9322110927,2.1900465775728424E-7,false,1,2.1900465775728424E-7,27151.89,-870071060610.5,9560948013.25,-7642124149.0299997,-1222739863.8399999,399,63.84,201.00721666666666,32.161154666666668,-696056848.49000001,84.48,13.52,11983124.539999999,1917299.93,0,null,0.10199999999999999,-7642124149.0288916,0,null,0]
[null,1428,"2144-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4614787.696068462,2.1669469233697217E-7,true,1,2.1669469233697217E-7,27151.89,-879632008623.75,9376904363.8199997,-7476872073.3000002,-1196299531.73,399,63.84,201.00721666666666,32.161154666666668,-703705606.89999998,84.48,13.52,11724009.279999999,1875841.48,0,null,0.10199999999999999,-7476872073.3018742,0,null,0]
[null,1429,"2144-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4665498.059797992,2.1433938824599968E-7,false,1,2.1433938824599968E-7,27151.89,-889008912987.56995,9769049760.3999996,-7808461619.0699997,-1249353859.05,399,63.84,201.00721666666666,32.161154666666668,-711207130.38999999,84.48,13.52,12243941.689999999,1959030.67,0,null,0.10199999999999999,-7808461619.0741549,0,null,0]
[null,1430,"2144-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4715232.2691154378,2.1207863004967023E-7,false,1,2.1207863004967023E-7,27151.89,-898777962747.96997,9581000234.789999,-7639612683.3599997,-1222338029.3399999,399,63.84,201.00721666666666,32.161154666666668,-719022370.20000005,84.48,13.52,11979186.560000001,1916669.85,0,null,0.10199999999999999,-7639612683.3577433,0,null,0]
[null,1431,"2144-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4767046.3847766565,2.0977349899372787E-7,false,1,2.0977349899372787E-7,27151.89,-908358962982.76001,9981681009.789999,-7978419558.1999998,-1276547129.3099999,399,63.84,201.00721666666666,32.161154666666668,-726687170.38999999,84.48,13.52,12510435.74,2001669.72,0,null,0.10199999999999999,-7978419558.1985741,0,null,0]
[null,1432,"2144-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4819429.8684835052,2.0749342293358504E-7,false,1,2.0749342293358504E-7,27151.89,-918340643992.55005,10091366375.17,-8066091989.7299995,-1290574718.3599999,399,63.84,201.00721666666666,32.161154666666668,-734672515.19000006,84.48,13.52,12647906.109999999,2023664.98,0,null,0.10199999999999999,-8066091989.7345638,0,null,0]
[null,1433,"2144-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4870804.9908815389,2.0530487298753788E-7,false,1,2.0530487298753788E-7,27151.89,-928432010367.71997,9897112382.4100018,-7891672088.1300001,-1262667534.0999999,399,63.84,201.00721666666666,32.161154666666668,-742745608.28999996,84.48,13.52,12374415.699999999,1979906.51,0,null,0.10199999999999999,-7891672088.1256189,0,null,0]
[null,1434,"2144-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4924328.6433246722,2.0307336744382024E-7,false,1,2.0307336744382024E-7,27151.89,-938329122750.13,10311013105.42,-8241657461.4899998,-1318665193.8399999,399,63.84,201.00721666666666,32.161154666666668,-750663298.20000005,84.48,13.52,12923192.77,2067710.84,0,null,0.10199999999999999,-8241657461.4886417,0,null,0]
[null,1435,"2144-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4976821.9866625126,2.0093143831142052E-7,false,1,2.0093143831142052E-7,27151.89,-948640135855.55005,10112531000.1,-8063441154.7700005,-1290150584.76,399,63.84,201.00721666666666,32.161154666666668,-758912108.67999995,84.48,13.52,12643749.6,2022999.94,0,null,0.10199999999999999,-8063441154.7721748,0,null,0]
[null,1436,"2145-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5031510.6245332845,1.9874746862782556E-7,false,1,1.9874746862782556E-7,27151.89,-958752666855.65002,10535440623.75,-8421044257.2200003,-1347367081.1600001,399,63.84,201.00721666666666,32.161154666666668,-767002133.48000002,84.48,13.52,13204471.27,2112715.4,0,null,0.10199999999999999,-8421044257.2154598,0,null,0]
[null,1437,"2145-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5086800.2176160719,1.965872370094082E-7,false,1,1.965872370094082E-7,27151.89,-969288107479.40002,10651211068.939999,-8513580544.0299997,-1362172887.04,399,63.84,201.00721666666666,32.161154666666668,-775430485.98000002,84.48,13.52,13349568.16,2135930.91,0,null,0.10199999999999999,-8513580544.0273962,0,null,0]
[null,1438,"2145-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,5137681.7845928129,1.9464031482036504E-7,false,1,1.9464031482036504E-7,27151.89,-979939318548.33997,9802033508.8899994,-7774185260.4799995,-1243869641.6800001,399,63.84,201.00721666666666,32.161154666666668,-783951454.84000003,84.48,13.52,12190196.359999999,1950431.42,0,null,0.10199999999999999,-7774185260.4834957,0,null,0]
[null,1439,"2145-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5194138.0571631081,1.9252472479450649E-7,false,1,1.9252472479450649E-7,27151.89,-989741352057.22998,10875964955.859999,-8693228208.8999996,-1390916513.4200001,399,63.84,201.00721666666666,32.161154666666668,-791793081.64999998,84.48,13.52,13631255.699999999,2181000.91,0,null,0.10199999999999999,-8693228208.9026699,0,null,0]
[null,1440,"2145-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,5249507.5688524665,1.9049405813478963E-7,true,1,1.9049405813478963E-7,27151.89,-1000617317013.09,10666607751.25,-8505247194.6099997,-1360839551.1400001,399,63.84,201.00721666666666,32.161154666666668,-800493853.61000001,84.48,13.52,13336501.470000001,2133840.2400000002,0,null,0.10199999999999999,-8505247194.6112642,0,null,0]
[null,1441,"2145-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5307192.657690729,1.8842353471960089E-7,false,1,1.8842353471960089E-7,27151.89,-1011283924764.34,11112689106.49,-8882443805.8500004,-1421191008.9400001,399,63.84,201.00721666666666,32.161154666666668,-809027139.80999994,84.48,13.52,13927945.76,2228471.3199999998,0,null,0.10199999999999999,-8882443805.8467846,0,null,0]
[null,1442,"2145-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,5363767.3314217115,1.8643612562048654E-7,false,1,1.8643612562048654E-7,27151.89,-1022396613870.83,10898775055.75,-8690371217.8999996,-1390459394.8599999,399,63.84,201.00721666666666,32.161154666666668,-817917291.10000002,84.48,13.52,13626775.939999999,2180284.15,0,null,0.10199999999999999,-8690371217.9020538,0,null,0]
[null,1443,"2145-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5422707.9827042604,1.8440970880038207E-7,false,1,1.8440970880038207E-7,27151.89,-1033295388926.58,11354565749.009998,-9075777832.7399998,-1452124453.24,399,63.84,201.00721666666666,32.161154666666668,-826636311.13999999,84.48,13.52,14231093.51,2276974.96,0,null,0.10199999999999999,-9075777832.7384605,0,null,0]
[null,1444,"2145-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5482296.3131568693,1.8240531756740639E-7,false,1,1.8240531756740639E-7,27151.89,-1044649954675.59,11479337287.169998,-9175508768.5699997,-1468081402.97,399,63.84,201.00721666666666,32.161154666666668,-835719963.74000001,84.48,13.52,14387471.619999999,2301995.46,0,null,0.10199999999999999,-9175508768.5672646,0,null,0]
[null,1445,"2145-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,5540737.5918551208,1.8048138599272397E-7,false,1,1.8048138599272397E-7,27151.89,-1056129291962.76,11258365404.209999,-8977098981.6800003,-1436335837.0699999,399,63.84,201.00721666666666,32.161154666666668,-844903433.57000005,84.48,13.52,14076365.07,2252218.41,0,null,0.10199999999999999,-8977098981.6834602,0,null,0]
[null,1446,"2145-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5601622.9103394859,1.7851969259733606E-7,false,1,1.7851969259733606E-7,27151.89,-1067387657366.97,11729194322.809999,-9375221590.5400009,-1500035454.49,399,63.84,201.00721666666666,32.161154666666668,-853910125.88999999,84.48,13.52,14700621.32,2352099.41,0,null,0.10199999999999999,-9375221590.5398865,0,null,0]
[null,1447,"2145-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,5661336.2105637044,1.7663674489673686E-7,false,1,1.7663674489673686E-7,27151.89,-1079116851689.78,11503412790.9,-9172493239.3600006,-1467598918.3,399,63.84,201.00721666666666,32.161154666666668,-863293481.35000002,84.48,13.52,14382743.27,2301238.92,0,null,0.10199999999999999,-9172493239.3631306,0,null,0]
[null,1448,"2146-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5723546.7470695181,1.7471683978330474E-7,false,1,1.7471683978330474E-7,27151.89,-1090620264480.6801,11984489698.17,-9579281323.0200005,-1532685011.6800001,399,63.84,201.00721666666666,32.161154666666668,-872496211.58000004,84.48,13.52,15020586.98,2403293.92,0,null,0.10199999999999999,-9579281323.0219727,0,null,0]
[null,1449,"2146-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5786440.8944241488,1.7281780255694071E-7,false,1,1.7281780255694071E-7,27151.89,-1102604754178.8501,12116183260.639999,-9684545090.8700008,-1549527214.54,399,63.84,201.00721666666666,32.161154666666668,-882083803.34000003,84.48,13.52,15185640.57,2429702.4900000002,0,null,0.10199999999999999,-9684545090.8708992,0,null,0]
[null,1450,"2146-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,5844320.7338774418,1.7110628343912696E-7,false,1,1.7110628343912696E-7,27151.89,-1114720937439.49,11150209115.450001,-8843452770.3500004,-1414952443.26,399,63.84,201.00721666666666,32.161154666666668,-891776749.95000005,84.48,13.52,13866807.810000001,2218689.25,0,null,0.10199999999999999,-8843452770.3532867,0,null,0]
[null,1451,"2146-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5908542.0263151089,1.6924649017410051E-7,false,1,1.6924649017410051E-7,27151.89,-1125871146554.9399,12371849890.989998,-9888901570.5699997,-1582224251.29,399,63.84,201.00721666666666,32.161154666666668,-900696917.24000001,84.48,13.52,15506071.529999999,2480971.44,0,null,0.10199999999999999,-9888901570.5742207,0,null,0]
[null,1452,"2146-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,5971527.0843156269,1.6746135216007414E-7,true,1,1.6746135216007414E-7,27151.89,-1138242996445.9299,12133697494.01,-9675065469.7900009,-1548010475.1700001,399,63.84,201.00721666666666,32.161154666666668,-910594397.15999997,84.48,13.52,15170776.529999999,2427324.2400000002,0,null,0.10199999999999999,-9675065469.7904034,0,null,0]
[null,1453,"2146-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6037146.2049361421,1.656411764854016E-7,false,1,1.656411764854016E-7,27151.89,-1150376693939.9399,12641133182.689999,-10104141961.77,-1616662713.8800001,399,63.84,201.00721666666666,32.161154666666668,-920301355.14999998,84.48,13.52,15843568.470000001,2534970.96,0,null,0.10199999999999999,-10104141961.772472,0,null,0]
[null,1454,"2146-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,6101502.183480761,1.6389406574456456E-7,false,1,1.6389406574456456E-7,27151.89,-1163017827122.6299,12397797189.02,-9885651530.5400009,-1581704244.8900001,399,63.84,201.00721666666666,32.161154666666668,-930414261.70000005,84.48,13.52,15500975.470000001,2480156.08,0,null,0.10199999999999999,-9885651530.5423546,0,null,0]
[null,1455,"2146-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6168549.5571409687,1.6211266372049463E-7,false,1,1.6211266372049463E-7,27151.89,-1175415624311.6499,12916277642.25,-10324067233.540001,-1651850757.3699999,399,63.84,201.00721666666666,32.161154666666668,-940332499.45000005,84.48,13.52,16188411.289999999,2590145.81,0,null,0.10199999999999999,-10324067233.537325,0,null,0]
[null,1456,"2146-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6236333.6920412043,1.6035062416178882E-7,false,1,1.6035062416178882E-7,27151.89,-1188331901953.8999,13058210311.829998,-10437515205.5,-1670002432.8800001,399,63.84,201.00721666666666,32.161154666666668,-950665521.55999994,84.48,13.52,16366297.710000001,2618607.63,0,null,0.10199999999999999,-10437515205.495087,0,null,0]
[null,1457,"2146-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,6302813.0091983629,1.5865931585477692E-7,false,1,1.5865931585477692E-7,27151.89,-1201390112265.73,12806845748.639999,-10211815954.26,-1633890552.6800001,399,63.84,201.00721666666666,32.161154666666668,-961112089.80999994,84.48,13.52,16012401.289999999,2561984.21,0,null,0.10199999999999999,-10211815954.258703,0,null,0]
[null,1458,"2146-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6372072.5204187734,1.5693481152255937E-7,false,1,1.5693481152255937E-7,27151.89,-1214196958014.3701,13342432791.189999,-10664696614.559999,-1706351458.3299999,399,63.84,201.00721666666666,32.161154666666668,-971357566.40999997,84.48,13.52,16722518.16,2675602.91,0,null,0.10199999999999999,-10664696614.559551,0,null,0]
[null,1459,"2146-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,6439998.8134864364,1.55279531714483E-7,false,1,1.55279531714483E-7,27151.89,-1227539390805.5601,13085597057.879999,-10434084821.85,-1669453571.5,399,63.84,201.00721666666666,32.161154666666668,-982031512.63999999,84.48,13.52,16360918.869999999,2617747.02,0,null,0.10199999999999999,-10434084821.84726,0,null,0]
[null,1460,"2147-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6510765.8137815669,1.5359176302782459E-7,false,1,1.5359176302782459E-7,27151.89,-1240624987863.4399,13632841601.860001,-10896822810.07,-1743491649.6099999,399,63.84,201.00721666666666,32.161154666666668,-992499990.28999996,84.48,13.52,17086492.039999999,2733838.73,0,null,0.10199999999999999,-10896822810.067215,0,null,0]
[null,1461,"2147-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6582310.4490539404,1.5192233908440579E-7,false,1,1.5192233908440579E-7,27151.89,-1254257829465.3,13782648353.939999,-11016564602.139999,-1762650336.3399999,399,63.84,201.00721666666666,32.161154666666668,-1003406263.5700001,84.48,13.52,17274247.170000002,2763879.55,0,null,0.10199999999999999,-11016564602.136885,0,null,0]
[null,1462,"2147-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,6648151.1063723434,1.5041776036671105E-7,false,1,1.5041776036671105E-7,27151.89,-1268040477819.24,12683813371.360001,-10059787790.700001,-1609566046.51,399,63.84,201.00721666666666,32.161154666666668,-1014432382.26,84.48,13.52,15774021.130000001,2523843.38,0,null,0.10199999999999999,-10059787790.699303,0,null,0]
[null,1463,"2147-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6721205.422829899,1.4878283538296612E-7,false,1,1.4878283538296612E-7,27151.89,-1280724291190.6001,14073479479.68,-11249028357.620001,-1799844537.22,399,63.84,201.00721666666666,32.161154666666668,-1024579432.95,84.48,13.52,17638750.329999998,2822200.05,0,null,0.10199999999999999,-11249028357.624104,0,null,0]
[null,1464,"2147-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,6792853.472637265,1.4721353905662254E-7,true,1,1.4721353905662254E-7,27151.89,-1294797770670.28,13802571387.240002,-11005781050.700001,-1760924968.1099999,399,63.84,201.00721666666666,32.161154666666668,-1035838216.54,84.48,13.52,17257338.559999999,2761174.17,0,null,0.10199999999999999,-11005781050.697378,0,null,0]
[null,1465,"2147-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6867497.875163584,1.4561344148594731E-7,false,1,1.4561344148594731E-7,27151.89,-1308600342057.52,14379800110.66,-11493873004.41,-1839019680.71,399,63.84,201.00721666666666,32.161154666666668,-1046880273.65,84.48,13.52,18022666.739999998,2883626.68,0,null,0.10199999999999999,-11493873004.405216,0,null,0]
[null,1466,"2147-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,6940705.402512827,1.4407757454133668E-7,false,1,1.4407757454133668E-7,27151.89,-1322980142168.1799,14102995467.4,-11245331208.43,-1799252993.3499999,399,63.84,201.00721666666666,32.161154666666668,-1058384113.73,84.48,13.52,17632953.199999999,2821272.51,0,null,0.10199999999999999,-11245331208.429529,0,null,0]
[null,1467,"2147-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,7016974.5006125718,1.4251156248504272E-7,false,1,1.4251156248504272E-7,27151.89,-1337083137635.5801,14692788056.99,-11744046892.23,-1879047502.76,399,63.84,201.00721666666666,32.161154666666668,-1069666510.11,84.48,13.52,18414939.399999999,2946390.3,0,null,0.10199999999999999,-11744046892.232512,0,null,0]
[null,1468,"2147-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,7094081.6944083022,1.4096257177137106E-7,false,1,1.4096257177137106E-7,27151.89,-1351775925692.5701,14854242207.339998,-11873098547.33,-1899695767.5699999,399,63.84,201.00721666666666,32.161154666666668,-1081420740.55,84.48,13.52,18617292.390000001,2978766.78,0,null,0.10199999999999999,-11873098547.333073,0,null,0]
[null,1469,"2147-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,7169704.605270694,1.3947576016798042E-7,false,1,1.3947576016798042E-7,27151.89,-1366630167899.9099,14568304741.699999,-11616356427.15,-1858617028.3399999,399,63.84,201.00721666666666,32.161154666666668,-1093304134.3199999,84.48,13.52,18214720.75,2914355.32,0,null,0.10199999999999999,-11616356427.149233,0,null,0]
[null,1470,"2147-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,7248490.0992764775,1.3795976628288656E-7,false,1,1.3795976628288656E-7,27151.89,-1381198472641.6101,15177556768.25,-12131526584.700001,-1941044253.55,399,63.84,201.00721666666666,32.161154666666668,-1104958778.1099999,84.48,13.52,19022507.550000001,3043601.21,0,null,0.10199999999999999,-12131526584.702141,0,null,0]
[null,1471,"2147-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,7325759.0037347637,1.3650462695949831E-7,false,1,1.3650462695949831E-7,27151.89,-1396376029409.8601,14885395625.4,-11869196249.98,-1899071400,399,63.84,201.00721666666666,32.161154666666668,-1117100823.53,84.48,13.52,18611173.59,2977787.77,0,null,0.10199999999999999,-11869196249.98381,0,null,0]
[null,1472,{"$f":"IF(B1493=0,FECHA_1ER_PAGO,EDATE(C1492,1))","v":"2148-01-04"},{"$f":"IF(B1493=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1493-C1492)","v":31},{"$f":"IF(B1493=0,TASA,IF(B1493=MESES_INC_TASA,E1492+INCREMENTO_TASA,E1492))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B1493<MESES_GRACIA, 0, 1 + D1493 * F1493 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B1493 = 0, 0,            IF(H1492=0, G1493, H1492 * G1493 ))","v":7406259.3275071364},1.3502092699967458E-7,{"$f":"MOD(B1493, MESES_INC)=0","v":false},1,1.3502092699967458E-7,{"$f":"ROUND(CUOTA_INIT*K1493,2)","v":27151.89},{"$f":"IF(B1493=0,TOTAL_FINANCIADO, ROUND(N1492-O1492,2))","v":-1411261425035.26},{"$f":"IF(B1493=0, 0,\n   IF((B1493+1) = PLAZO, N1493,\n   IF(B1493<MESES_GRACIA, 0, M1493-P1493-V1493-Q1493)))","v":15507908531.129999},{"$f":" IF(B1493<MESES_GRACIA, 0, ROUND(N1493 * D1493 *E1493 /360,2))","v":-12395579516.559999},-1983292722.6500001,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1493*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T1493*IVA","v":32.161154666666668},{"$f":"ROUND(N1493 * FACTOR_SEG_DEUD,2)","v":-1129009140.03},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1493*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1493:X1493)-Q1493) * FACTOR_SEG_DESEMPLEO,2)","v":19436542.550000001},{"$f":"ROUND(Y1493*IVA,2)","v":3109846.81},{"$f":"IF(B1493>=PLAZO,0,ROUND(SUM(O1493:Z1493),2))","v":0},null,{"$f":"IF(AB1493=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N1493 * D1493 * AC1493 /360","v":-12395579516.5597},{"$f":"IF(B1493>=PLAZO, 0, O1493+R1493+S1493+T1493+U1493+V1493+W1493+X1493+Y1493+Z1493+AD1493)","v":0},null,0]
[null,1473,"2148-02-04",31,0.10199999999999999,{"$f":"E1494*(1+$G$13)","v":0.11831999999999998},1.0109886666666665,7487644.2425040025,1.335533537135015E-7,false,{"$f":"IF(B1494=0, 1, IF(J1494,K1493*(1+INCREMENTO),K1493))","v":1},1.335533537135015E-7,27151.89,-1426769333566.3899,15678319768.67,-12531790646.49,{"$f":"ROUND(P1494*$G$13,2)","v":-2005086503.4400001},399,63.84,201.00721666666666,32.161154666666668,-1141415466.8499999,84.48,13.52,19650121.600000001,3144019.46,0,null,0.10199999999999999,-12531790646.491457,0,null,{"$f":"IF(N1494> 0,O1494+P1494+V1494+R1494+T1494+W1494+Y1494, 0)","v":0}]
[null,1474,"2148-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,7565001.5910547245,1.3218767874185977E-7,false,1,{"$f":" I1495*K1495","v":1.3218767874185977E-7},27151.89,-1442447653335.0601,14902434674.379999,-11852111551.57,-1896337848.25,399,63.84,201.00721666666666,32.161154666666668,-1153958122.6700001,84.48,13.52,18584384.780000001,2973501.56,0,null,0.10199999999999999,-11852111551.569742,0,null,0]
[null,1475,"2148-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,7648130.8718716269,{"$f":"IF(H1496=0, 0, 1/H1496)","v":1.3075090067794342E-7},false,1,1.3075090067794342E-7,27151.89,-1457350088009.4399,16014361485.67,-12800391606.35,-2048062657.02,399,63.84,201.00721666666666,32.161154666666668,-1165880070.4100001,84.48,13.52,20071287.91,3211406.07,0,null,0.10199999999999999,-12800391606.349579,0,null,0]
[null,1476,"2148-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,7729659.9469657773,1.2937179731852794E-7,true,1,1.2937179731852794E-7,27151.89,-1473364449495.1101,15706092183.509998,-12523597820.709999,-2003775651.3099999,399,63.84,201.00721666666666,32.161154666666668,-1178691559.5999999,84.48,13.52,19637275.25,3141964.04,0,null,0.10199999999999999,-12523597820.708437,0,null,0]
[null,1477,"2148-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,7814598.6035696678,1.2796562571277879E-7,false,1,1.2796562571277879E-7,27151.89,-1489070541678.6201,16362926977.549999,-13079002924.41,-2092640467.9100001,399,63.84,201.00721666666666,32.161154666666668,-1191256433.3399999,84.48,13.52,20508150.460000001,3281304.07,0,null,0.10199999999999999,-13079002924.410547,0,null,0]
[null,1478,"2148-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,7897902.2246837197,1.2661590021647124E-7,false,1,1.2661590021647124E-7,27151.89,-1505433468656.1699,16047947927.759998,-12796184483.58,-2047389517.3699999,399,63.84,201.00721666666666,32.161154666666668,-1204346774.9200001,84.48,13.52,20064691.140000001,3210350.58,0,null,0.10199999999999999,-12796184483.577442,0,null,0]
[null,1479,"2148-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,7984689.6395966932,1.2523968308560455E-7,false,1,1.2523968308560455E-7,27151.89,-1521481416583.9299,16719079278.26,-13363678442.33,-2138188550.77,399,63.84,201.00721666666666,32.161154666666668,-1217185133.27,84.48,13.52,20954521.670000002,3352723.47,0,null,0.10199999999999999,-13363678442.32885,0,null,0]
[null,1480,"2148-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,8072430.732483007,1.2387842437297806E-7,false,1,1.2387842437297806E-7,27151.89,-1538200495862.1899,16902799667.43,-13510527688.66,-2161684430.1900001,399,63.84,201.00721666666666,32.161154666666668,-1230560396.6900001,84.48,13.52,21184781.289999999,3389565.01,0,null,0.10199999999999999,-13510527688.656233,0,null,0]
[null,1481,"2148-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,8158482.8440912748,1.2257180889020845E-7,false,1,1.2257180889020845E-7,27151.89,-1555103295529.6201,16577428282.23,-13218378012,-2114940481.9200001,399,63.84,201.00721666666666,32.161154666666668,-1244082636.4200001,84.48,13.52,20726690.59,3316270.49,0,null,0.10199999999999999,-13218378012.001768,0,null,0]
[null,1482,"2148-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,8248133.6925707115,1.212395479113928E-7,false,1,1.212395479113928E-7,27151.89,-1571680723811.8501,17270702732.279999,-13804595690.809999,-2208735310.5300002,399,63.84,201.00721666666666,32.161154666666668,-1257344579.05,84.48,13.52,21645879.91,3463340.79,0,null,0.10199999999999999,-13804595690.814081,0,null,0]
[null,1483,"2148-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,8336058.7977335146,1.1996076614429463E-7,false,1,1.1996076614429463E-7,27151.89,-1588951426544.1299,16938249358.859999,-13506087125.629999,-2160973940.0999999,399,63.84,201.00721666666666,32.161154666666668,-1271161141.24,84.48,13.52,21177818.48,3388450.96,0,null,0.10199999999999999,-13506087125.625103,0,null,0]
[null,1484,"2149-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,8427660.9691755418,1.1865688518528856E-7,false,1,1.1865688518528856E-7,27151.89,-1605889675902.99,17646613503.82,-14105064320.01,-2256810291.1999998,399,63.84,201.00721666666666,32.161154666666668,-1284711740.72,84.48,13.52,22117014.719999999,3538722.36,0,null,0.10199999999999999,-14105064320.014595,0,null,0]
[null,1485,"2149-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,8520269.7263454869,1.173671764061535E-7,false,1,1.173671764061535E-7,27151.89,-1623536289406.8101,17840526257.420002,-14260060408.620001,-2281609665.3800001,399,63.84,201.00721666666666,32.161154666666668,-1298829031.53,84.48,13.52,22360048.59,3577607.77,0,null,0.10199999999999999,-14260060408.623148,0,null,0]
[null,1486,"2149-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,8605495.1443282124,1.1620481834320585E-7,false,1,1.1620481834320585E-7,27151.89,-1641376815664.23,16418172313.370001,-13021589404.27,-2083454304.6800001,399,63.84,201.00721666666666,32.161154666666668,-1313101452.53,84.48,13.52,20418126.059999999,3266900.17,0,null,0.10199999999999999,-13021589404.269556,0,null,0]
[null,1487,"2149-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,8700058.0619708523,1.1494176163848116E-7,false,1,1.1494176163848116E-7,27151.89,-1657794987977.6001,18216983676.449997,-14560965977.74,-2329754556.4400001,399,63.84,201.00721666666666,32.161154666666668,-1326235990.3800001,84.48,13.52,22831868.52,3653098.96,0,null,0.10199999999999999,-14560965977.736586,0,null,0]
[null,1488,"2149-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,8792800.6809114609,1.1372940616872257E-7,true,1,1.1372940616872257E-7,27151.89,-1676011971654.05,17866314769.719997,-14246101759.059999,-2279376281.4499998,399,63.84,201.00721666666666,32.161154666666668,-1340809577.3199999,84.48,13.52,22338161.43,3574105.83,0,null,0.10199999999999999,-14246101759.059423,0,null,0]
[null,1489,"2149-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,8889421.8366604354,1.1249325528415676E-7,false,1,1.1249325528415676E-7,27151.89,-1693878286423.77,18613491015.309998,-14877897615.76,-2380463618.52,399,63.84,201.00721666666666,32.161154666666668,-1355102629.1400001,84.48,13.52,23328817.329999998,3732610.77,0,null,0.10199999999999999,-14877897615.755444,0,null,0]
[null,1490,"2149-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,8984183.0734392349,1.1130672558937404E-7,false,1,1.1130672558937404E-7,27151.89,-1712491777439.0801,18255189499.389999,-14556180108.23,-2328988817.3200002,399,63.84,201.00721666666666,32.161154666666668,-1369993421.95,84.48,13.52,22824364.280000001,3651898.28,0,null,0.10199999999999999,-14556180108.23218,0,null,0]
[null,1491,"2149-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,9082907.2665055655,1.1009690737321889E-7,false,1,1.1009690737321889E-7,27151.89,-1730746966938.47,19018628655.919998,-15201727526.280001,-2432276404.1999998,399,63.84,201.00721666666666,32.161154666666668,-1384597573.55,84.48,13.52,23836582.629999999,3813853.22,0,null,0.10199999999999999,-15201727526.276226,0,null,0]
[null,1492,"2149-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,9182716.3068214376,1.0890023894750444E-7,false,1,1.0890023894750444E-7,27151.89,-1749765595594.3899,19227618026.68,-15368774481.299999,-2459003917.0100002,399,63.84,201.00721666666666,32.161154666666668,-1399812476.48,84.48,13.52,24098512.260000002,3855761.96,0,null,0.10199999999999999,-15368774481.304056,0,null,0]
[null,1493,"2149-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,9280604.0626521539,1.0775160681881586E-7,false,1,1.0775160681881586E-7,27151.89,-1768993213621.0701,18857494809.09,-15036442315.780001,-2405830770.52,399,63.84,201.00721666666666,32.161154666666668,-1415194570.9000001,84.48,13.52,23577415.420000002,3772386.47,0,null,0.10199999999999999,-15036442315.779093,0,null,0]
[null,1494,"2149-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,9382585.5271619502,1.06580430000352E-7,false,1,1.06580430000352E-7,27151.89,-1787850708430.1599,19646122636.589996,-15703288722.379999,-2512526195.5799999,399,63.84,201.00721666666666,32.161154666666668,-1430280566.74,84.48,13.52,24623030.59,3939684.89,0,null,0.10199999999999999,-15703288722.378239,0,null,0]
[null,1495,"2149-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,9482603.8888814952,1.0545626620263196E-7,false,1,1.0545626620263196E-7,27151.89,-1807496831066.75,19267943371.059998,-15363723064.07,-2458195690.25,399,63.84,201.00721666666666,32.161154666666668,-1445997464.8499999,84.48,13.52,24090591.629999999,3854494.66,0,null,0.10199999999999999,-15363723064.067375,0,null,0]
[null,1496,"2150-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,9586805.0621484499,1.0431003796544238E-7,false,1,1.0431003796544238E-7,27151.89,-1826764774437.8101,20073736336.599998,-16045083935.48,-2567213429.6799998,399,63.84,201.00721666666666,32.161154666666668,-1461411819.55,84.48,13.52,25158965.48,4025434.48,0,null,0.10199999999999999,-16045083935.478762,0,null,0]
[null,1497,"2150-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,9692151.2673747111,1.0317626834469201E-7,false,1,1.0317626834469201E-7,27151.89,-1846838510774.4099,20294319933.959999,-16221398252.969999,-2595423720.48,399,63.84,201.00721666666666,32.161154666666668,-1477470808.6199999,84.48,13.52,25435426.329999998,4069668.21,0,null,0.10199999999999999,-16221398252.968569,0,null,0]
[null,1498,"2150-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,9789098.6257851701,1.0215445141863522E-7,false,1,1.0215445141863522E-7,27151.89,-1867132830708.3701,18676334479.860001,-14812587123.620001,-2370013939.7800002,399,63.84,201.00721666666666,32.161154666666668,-1493706264.5699999,84.48,13.52,23226410.48,3716225.68,0,null,0.10199999999999999,-14812587123.619734,0,null,0]
[null,1499,"2150-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,9896667.7675510477,1.010441113602677E-7,false,1,1.010441113602677E-7,27151.89,-1885809165188.23,20722555465.079998,-16563690500.9,-2650190480.1399999,399,63.84,201.00721666666666,32.161154666666668,-1508647332.1500001,84.48,13.52,25972140.579999998,4155542.49,0,null,0.10199999999999999,-16563690500.903288,0,null,0]
[null,1500,"2150-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,10002166.245953141,9.9978342232073799E-8,true,1,9.9978342232073799E-8,27151.89,-1906531720653.3101,20323655294.049999,-16205519625.549999,-2592883140.0900002,399,63.84,201.00721666666666,32.161154666666668,-1525225376.52,84.48,13.52,25410528.640000001,4065684.58,0,null,0.10199999999999999,-16205519625.553135,0,null,0]
[null,1501,"2150-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,10112076.716774503,9.8891654801346755E-8,false,1,9.8891654801346755E-8,27151.89,-1926855375947.3601,21173598593.049995,-16924213052.07,-2707874088.3299999,399,63.84,201.00721666666666,32.161154666666668,-1541484300.76,84.48,13.52,26537439.940000001,4245990.3899999997,0,null,0.10199999999999999,-16924213052.07098,0,null,0]
[null,1502,"2150-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,10219871.454575317,9.7848588844266888E-8,false,1,9.7848588844266888E-8,27151.89,-1948028974540.4099,20766016020.48,-16558246283.59,-2649319405.3699999,399,63.84,201.00721666666666,32.161154666666668,-1558423179.6300001,84.48,13.52,25963604.039999999,4154176.65,0,null,0.10199999999999999,-16558246283.593485,0,null,0]
[null,1503,"2150-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,10332174.215365825,9.6785050189418774E-8,false,1,9.6785050189418774E-8,27151.89,-1968794990560.8899,21634459038.16,-17292582667.09,-2766813226.73,399,63.84,201.00721666666666,32.161154666666668,-1575035992.45,84.48,13.52,27115043.489999998,4338406.96,0,null,0.10199999999999999,-17292582667.093147,0,null,0]
[null,1504,"2150-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,10445711.033760408,9.5733071379058104E-8,false,1,9.5733071379058104E-8,27151.89,-1990429449599.05,21872192897.050003,-17482605332.310001,-2797216853.1700001,399,63.84,201.00721666666666,32.161154666666668,-1592343559.6800001,84.48,13.52,27412999.030000001,4386079.84,0,null,0.10199999999999999,-17482605332.311657,0,null,0]
[null,1505,"2150-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,10557062.313380294,9.4723320779548128E-8,false,1,9.4723320779548128E-8,27151.89,-2012301642496.1001,21451162660.91,-17104563961.219999,-2736730233.8000002,399,63.84,201.00721666666666,32.161154666666668,-1609841314,84.48,13.52,26820230.16,4291236.83,0,null,0.10199999999999999,-17104563961.216848,0,null,0]
[null,1506,"2150-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,10673070.352121256,9.3693751376917659E-8,false,1,9.3693751376917659E-8,27151.89,-2033752805157.01,22348258810.169998,-17863128805.299999,-2858100608.8499999,399,63.84,201.00721666666666,32.161154666666668,-1627002244.1300001,84.48,13.52,28009659.84,4481545.57,0,null,0.10199999999999999,-17863128805.295738,0,null,0]
[null,1507,"2150-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,10786845.282074867,9.2705510633563882E-8,false,1,9.2705510633563882E-8,27151.89,-2056101063967.1799,21918064493.779999,-17476859043.720001,-2796297447,399,63.84,201.00721666666666,32.161154666666668,-1644880851.1700001,84.48,13.52,27403988.850000001,4384638.22,0,null,0.10199999999999999,-17476859043.721027,0,null,0]
[null,1508,"2151-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,10905378.329264492,9.1697873270155912E-8,false,1,9.1697873270155912E-8,27151.89,-2078019128460.96,22834686681.509998,-18251934678.32,-2920309548.5300002,399,63.84,201.00721666666666,32.161154666666668,-1662415302.77,84.48,13.52,28619307.449999999,4579089.1900000004,0,null,0.10199999999999999,-18251934678.31543,0,null,0]
[null,1509,"2151-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,11025213.896598669,9.0701188147334241E-8,false,1,9.0701188147334241E-8,27151.89,-2100853815142.47,23085609441.880001,-18452499343,-2952399894.8800001,399,63.84,201.00721666666666,32.161154666666668,-1680683052.1099999,84.48,13.52,28933792.84,4629406.8499999996,0,null,0.10199999999999999,-18452499343.001358,0,null,0]
[null,1510,"2151-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,11135495.436135046,8.9802919478101299E-8,false,1,8.9802919478101299E-8,27151.89,-2123939424584.3501,21245085236.209999,-16849919435.040001,-2695987109.6100001,399,63.84,201.00721666666666,32.161154666666668,-1699151539.6700001,84.48,13.52,26420947.539999999,4227351.6100000003,0,null,0.10199999999999999,-16849919435.035843,0,null,0]
[null,1511,"2151-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,11257859.68365092,8.8826831040738315E-8,false,1,8.8826831040738315E-8,27151.89,-2145184509820.5601,23572744668.809998,-18841870611.259998,-3014699297.8000002,399,63.84,201.00721666666666,32.161154666666668,-1716147607.8599999,84.48,13.52,29544326.989999998,4727092.32,0,null,0.10199999999999999,-18841870611.257252,0,null,0]
[null,1512,"2151-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,11377868.467878638,8.7889924446142448E-8,true,1,8.7889924446142448E-8,27151.89,-2168757254489.3701,23118979484.75,-18434436663.16,-2949509866.1100001,399,63.84,201.00721666666666,32.161154666666668,-1735005803.5899999,84.48,13.52,28905470.559999999,4624875.29,0,null,0.10199999999999999,-18434436663.159645,0,null,0]
[null,1513,"2151-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,11502896.071849331,8.6934628788594203E-8,false,1,8.6934628788594203E-8,27151.89,-2191876233974.1201,24085824461.630001,-19251979588.41,-3080316734.1500001,399,63.84,201.00721666666666,32.161154666666668,-1753500987.1800001,84.48,13.52,30187377.859999999,4829980.46,0,null,0.10199999999999999,-19251979588.406021,0,null,0]
[null,1514,"2151-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,11625516.943975244,8.6017680316421162E-8,false,1,8.6017680316421162E-8,27151.89,-2215962058435.75,23622182694.810001,-18835677496.700001,-3013708399.4699998,399,63.84,201.00721666666666,32.161154666666668,-1772769646.75,84.48,13.52,29534616.18,4725538.59,0,null,0.10199999999999999,-18835677496.703873,0,null,0]
[null,1515,"2151-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,11753265.874500271,8.5082734507826172E-8,false,1,8.5082734507826172E-8,27151.89,-2239584241130.5601,24610071849.59,-19671014917.93,-3147362386.8699999,399,63.84,201.00721666666666,32.161154666666668,-1791667392.9000001,84.48,13.52,30844425.260000002,4935108.04,0,null,0.10199999999999999,-19671014917.930084,0,null,0]
[null,1516,"2151-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,11882418.595439861,8.4157950838709891E-8,false,1,8.4157950838709891E-8,27151.89,-2264194312980.1499,24880503725.779999,-19887173382.34,-3181947741.1700001,399,63.84,201.00721666666666,32.161154666666668,-1811355450.3800001,84.48,13.52,31183361.73,4989337.88,0,null,0.10199999999999999,-19887173382.342316,0,null,0]
[null,1517,"2151-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,12009085.177667249,8.3270289552084673E-8,false,1,8.3270289552084673E-8,27151.89,-2289074816705.9302,24401564697.970001,-19457135942,-3113141750.7199998,399,63.84,201.00721666666666,32.161154666666668,-1831259853.3599999,84.48,13.52,30509063.030000001,4881450.08,0,null,0.10199999999999999,-19457135942.000404,0,null,0]
[null,1518,"2151-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,12141049.01165624,8.2365205761045153E-8,false,1,8.2365205761045153E-8,27151.89,-2313476381403.8999,25422047948.339996,-20320034216.66,-3251205474.6700001,399,63.84,201.00721666666666,32.161154666666668,-1850781105.1199999,84.48,13.52,31862087.52,5097934,0,null,0.10199999999999999,-20320034216.664253,0,null,0]
[null,1519,"2151-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,12270472.594120493,8.1496453566031269E-8,false,1,8.1496453566031269E-8,27151.89,-2338898429352.2402,24932684408.779999,-19880636649.490002,-3180901863.9200001,399,63.84,201.00721666666666,32.161154666666668,-1871118743.48,84.48,13.52,31173112.140000001,4987697.9400000004,0,null,0.10199999999999999,-19880636649.494041,0,null,0]
[null,1520,"2152-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,12405308.72729975,8.0610650003361021E-8,false,1,8.0610650003361021E-8,27151.89,-2363831113761.02,25975379317.309998,-20762316615.869999,-3321970658.54,399,63.84,201.00721666666666,32.161154666666668,-1891064891.01,84.48,13.52,32555586.32,5208893.8099999996,0,null,0.10199999999999999,-20762316615.867626,0,null,0]
[null,1521,"2152-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,12541626.529801136,7.9734474441877385E-8,false,1,7.9734474441877385E-8,27151.89,-2389806493078.3301,26260814102.159996,-20990467030.869999,-3358474724.9400001,399,63.84,201.00721666666666,32.161154666666668,-1911845194.46,84.48,13.52,32913326.170000002,5266132.1900000004,0,null,0.10199999999999999,-20990467030.871334,0,null,0]
[null,1522,"2152-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,12671198.254022688,7.891913455639706E-8,false,1,7.891913455639706E-8,27151.89,-2416067307180.4902,24961223858.130005,-19852019707.330002,-3176323153.1700001,399,63.84,201.00721666666666,32.161154666666668,-1932853845.74,84.48,13.52,31128240.77,4980518.5199999996,0,null,0.10199999999999999,-19852019707.333027,0,null,0]
[null,1523,"2152-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,12810437.82790339,7.80613444625463E-8,false,1,7.80613444625463E-8,27151.89,-2441028531038.6201,26823676003.300003,-21440367264.290001,-3430458762.29,399,63.84,201.00721666666666,32.161154666666668,-1952822824.8299999,84.48,13.52,33618769.740000002,5379003.1600000001,0,null,0.10199999999999999,-21440367264.289211,0,null,0]
[null,1524,"2152-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,12946997.095148839,7.7237987515629704E-8,true,1,7.7237987515629704E-8,27151.89,-2467852207041.9199,26307331678.959999,-20976743759.860001,-3356279001.5799999,399,63.84,201.00721666666666,32.161154666666668,-1974281765.6300001,84.48,13.52,32891808.09,5262689.29,0,null,0.10199999999999999,-20976743759.856319,0,null,0]
[null,1525,"2152-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,13089267.330561729,7.6398470192837352E-8,false,1,7.6398470192837352E-8,27151.89,-2494159538720.8799,27407514936.389999,-21907034615.099998,-3505125538.4200001,399,63.84,201.00721666666666,32.161154666666668,-1995327630.98,84.48,13.52,34350504.149999999,5496080.6600000001,0,null,0.10199999999999999,-21907034615.098392,0,null,0]
[null,1526,"2152-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,13228798.920305517,7.559265251700607E-8,false,1,7.559265251700607E-8,27151.89,-2521567053657.27,26879931943.880001,-21433319956.09,-3429331192.9699998,399,63.84,201.00721666666666,32.161154666666668,-2017253642.9300001,84.48,13.52,33607719.560000002,5377235.1299999999,0,null,0.10199999999999999,-21433319956.086792,0,null,0]
[null,1527,"2152-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,13374165.782041112,7.477101871600877E-8,false,1,7.477101871600877E-8,27151.89,-2548446985601.1499,28004061594.329998,-22383859356.860001,-3581417497.0999999,399,63.84,201.00721666666666,32.161154666666668,-2038757588.48,84.48,13.52,35098165.340000004,5615706.4500000002,0,null,0.10199999999999999,-22383859356.86343,0,null,0]
[null,1528,"2152-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,13521130.031764699,7.3958315440405964E-8,false,1,7.3958315440405964E-8,27151.89,-2576451047195.48,28311788892.499996,-22629828364.529999,-3620772538.3200002,399,63.84,201.00721666666666,32.161154666666668,-2061160837.76,84.48,13.52,35483844.75,5677415.1600000001,0,null,0.10199999999999999,-22629828364.53363,0,null,0]
[null,1529,"2152-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,13665265.277903309,7.3178235450503606E-8,false,1,7.3178235450503606E-8,27151.89,-2604762836087.98,27766798984.589996,-22140484106.75,-3542477457.0799999,399,63.84,201.00721666666666,32.161154666666668,-2083810268.8699999,84.48,13.52,34716552.950000003,5554648.4699999997,0,null,0.10199999999999999,-22140484106.747829,0,null,0]
[null,1530,"2152-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,13815428.322953761,7.2382844499908956E-8,false,1,7.2382844499908956E-8,27151.89,-2632529635072.5698,28928017801.830002,-23122385294.720001,-3699581647.1599998,399,63.84,201.00721666666666,32.161154666666668,-2106023708.0599999,84.48,13.52,36256174.009999998,5800987.8399999999,0,null,0.10199999999999999,-23122385294.720737,0,null,0]
[null,1531,"2152-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,13962700.788876446,7.161938188897252E-8,false,1,7.161938188897252E-8,27151.89,-2661457652874.3999,28371165731.529999,-22622390049.43,-3619582407.9099998,399,63.84,201.00721666666666,32.161154666666668,-2129166122.3,84.48,13.52,35472181.469999999,5675549.04,0,null,0.10199999999999999,-22622390049.432396,0,null,0]
[null,1532,"2153-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,14116132.253611811,7.0840934473686014E-8,false,1,7.0840934473686014E-8,27151.89,-2689828818605.9302,29557659429.939999,-23625663123.419998,-3780106099.75,399,63.84,201.00721666666666,32.161154666666668,-2151863054.8800001,84.48,13.52,37045313.649999999,5927250.1799999997,0,null,0.10199999999999999,-23625663123.422085,0,null,0]
[null,1533,"2153-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,14271249.72556933,7.0070948181106579E-8,false,1,7.0070948181106579E-8,27151.89,-2719386478035.8701,29882458696.869999,-23885277898.75,-3821644463.8000002,399,63.84,201.00721666666666,32.161154666666668,-2175509182.4299998,84.48,13.52,37452389.619999997,5992382.3399999999,0,null,0.10199999999999999,-23885277898.74839,0,null,0]
[null,1534,"2153-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,14414000.279490957,6.9376993243357689E-8,false,1,6.9376993243357689E-8,27151.89,-2749268936732.7402,27500047903.049999,-21810866898.080002,-3489738703.6900001,399,63.84,201.00721666666666,32.161154666666668,-2199415149.3899999,84.48,13.52,34199713.170000002,5471954.1100000003,0,null,0.10199999999999999,-21810866898.079735,0,null,0]
[null,1535,"2153-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,14572390.923895521,6.8622918862286329E-8,false,1,6.8622918862286329E-8,27151.89,-2776768984635.79,30513015934.400002,-24389287581.720001,-3902286013.0799999,399,63.84,201.00721666666666,32.161154666666668,-2221415187.71,84.48,13.52,38242676.799999997,6118828.29,0,null,0.10199999999999999,-24389287581.717686,0,null,0]
[null,1536,{"$f":"IF(B1557=0,FECHA_1ER_PAGO,EDATE(C1556,1))","v":"2153-05-04"},{"$f":"IF(B1557=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1557-C1556)","v":30},{"$f":"IF(B1557=0,TASA,IF(B1557=MESES_INC_TASA,E1556+INCREMENTO_TASA,E1556))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B1557<MESES_GRACIA, 0, 1 + D1557 * F1557 / 360 + FACTOR_SEG_DEUD)","v":1.0106599999999999},{"$f":"IF(B1557 = 0, 0,            IF(H1556=0, G1557, H1556 * G1557 ))","v":14727732.611144247},6.7899114303807737E-8,{"$f":"MOD(B1557, MESES_INC)=0","v":true},1,6.7899114303807737E-8,{"$f":"ROUND(CUOTA_INIT*K1557,2)","v":27151.89},{"$f":"IF(B1557=0,TOTAL_FINANCIADO, ROUND(N1556-O1556,2))","v":-2807282000570.1899},{"$f":"IF(B1557=0, 0,\n   IF((B1557+1) = PLAZO, N1557,\n   IF(B1557<MESES_GRACIA, 0, M1557-P1557-V1557-Q1557)))","v":29925653277.979996},{"$f":" IF(B1557<MESES_GRACIA, 0, ROUND(N1557 * D1557 *E1557 /360,2))","v":-23861897004.849998},-3817903520.7800002,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1557*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T1557*IVA","v":32.161154666666668},{"$f":"ROUND(N1557 * FACTOR_SEG_DEUD,2)","v":-2245825600.46},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1557*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1557:X1557)-Q1557) * FACTOR_SEG_DESEMPLEO,2)","v":37415728.369999997},{"$f":"ROUND(Y1557*IVA,2)","v":5986516.54},{"$f":"IF(B1557>=PLAZO,0,ROUND(SUM(O1557:Z1557),2))","v":0},null,{"$f":"IF(AB1557=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N1557 * D1557 * AC1557 /360","v":-23861897004.846615},{"$f":"IF(B1557>=PLAZO, 0, O1557+R1557+S1557+T1557+U1557+V1557+W1557+X1557+Y1557+Z1557+AD1557)","v":0},null,0]
[null,1537,"2153-06-04",31,0.10199999999999999,{"$f":"E1558*(1+$G$13)","v":0.11831999999999998},1.0109886666666665,14889570.755563905,6.7161103326388507E-8,false,{"$f":"IF(B1558=0, 1, IF(J1558,K1557*(1+INCREMENTO),K1557))","v":1},6.7161103326388507E-8,27151.89,-2837207653848.1699,31177156324.139999,-24920140559.630001,{"$f":"ROUND(P1558*$G$13,2)","v":-3987222489.54},399,63.84,201.00721666666666,32.161154666666668,-2269766123.0799999,84.48,13.52,39075054.270000003,6252008.6799999997,0,null,0.10199999999999999,-24920140559.633091,0,null,{"$f":"IF(N1558> 0,O1558+P1558+V1558+R1558+T1558+W1558+Y1558, 0)","v":0}]
[null,1538,"2153-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,15048293.579818215,6.6452717359337964E-8,false,1,{"$f":" I1559*K1559","v":6.6452717359337964E-8},27151.89,-2868384810172.3101,30577009228.32,-24381270886.459999,-3901003341.8299999,399,63.84,201.00721666666666,32.161154666666668,-2294707848.1399999,84.48,13.52,38230106.619999997,6116817.0599999996,0,null,0.10199999999999999,-24381270886.464634,0,null,0]
[null,1539,"2153-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,15213654.261868976,{"$f":"IF(H1560=0, 0, 1/H1560)","v":6.573042760057776E-8},false,1,6.573042760057776E-8,27151.89,-2898961819400.6299,31855752264.670002,-25462547980.400002,-4074007676.8600001,399,63.84,201.00721666666666,32.161154666666668,-2319169455.52,84.48,13.52,39925549.100000001,6388087.8600000003,0,null,0.10199999999999999,-25462547980.402199,0,null,0]
[null,1540,"2153-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,15380832.037334565,6.5015988574132816E-8,false,1,6.5015988574132816E-8,27151.89,-2930817571665.2998,32205804507.73,-25742347671.130001,-4118775627.3800001,399,63.84,201.00721666666666,32.161154666666668,-2344654057.3299999,84.48,13.52,40364275.020000003,6458284,0,null,0.10199999999999999,-25742347671.126884,0,null,0]
[null,1541,"2153-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,15544791.70685255,6.4330228340028116E-8,false,1,6.4330228340028116E-8,27151.89,-2963023376173.0298,31585856341.899998,-25185698697.470001,-4029711791.5999999,399,63.84,201.00721666666666,32.161154666666668,-2370418700.9400001,84.48,13.52,39491449.43,6318631.9100000001,0,null,0.10199999999999999,-25185698697.470753,0,null,0]
[null,1542,"2153-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,15715608.241321914,6.3631008399066919E-8,false,1,6.3631008399066919E-8,27151.89,-2994609232514.9302,32906789804.919998,-26302651092.259998,-4208424174.7600002,399,63.84,201.00721666666666,32.161154666666668,-2395687386.0100002,84.48,13.52,41242830.780000001,6598852.9199999999,0,null,0.10199999999999999,-26302651092.25613,0,null,0]
[null,1543,"2153-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,15883136.625174403,6.2959856330582914E-8,false,1,6.2959856330582914E-8,27151.89,-3027516022319.8501,32273347949.830002,-25733886189.720001,-4117421790.3600001,399,63.84,201.00721666666666,32.161154666666668,-2422012817.8600001,84.48,13.52,40351007.420000002,6456161.1900000004,0,null,0.10199999999999999,-25733886189.718723,0,null,0]
[null,1544,"2154-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,16057671.119169567,6.2275531275902454E-8,false,1,6.2275531275902454E-8,27151.89,-3059789370269.6802,33623032612,-26875149968.869999,-4300023995.0200005,399,63.84,201.00721666666666,32.161154666666668,-2447831496.2199998,84.48,13.52,42140509.020000003,6742481.4400000004,0,null,0.10199999999999999,-26875149968.868687,0,null,0]
[null,1545,"2154-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,16234123.51454108,6.1598644306499772E-8,false,1,6.1598644306499772E-8,27151.89,-3093412402881.6802,33992504909.700001,-27170472271.98,-4347275563.5200005,399,63.84,201.00721666666666,32.161154666666668,-2474729922.3099999,84.48,13.52,42603574.390000001,6816571.9000000004,0,null,0.10199999999999999,-27170472271.977421,0,null,0]
[null,1546,"2154-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,16396508.040682528,6.0988595713113416E-8,false,1,6.0988595713113416E-8,27151.89,-3127404907791.3799,31282415976.220001,-24810745601.810001,-3969719296.29,399,63.84,201.00721666666666,32.161154666666668,-2501923926.23,84.48,13.52,38903522.969999999,6224563.6799999997,0,null,0.10199999999999999,-24810745601.811615,0,null,0]
[null,1547,"2154-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,16576683.802038906,6.0325696740200933E-8,false,1,6.0325696740200933E-8,27151.89,-3158687323767.6001,34709789257,-27743803660.43,-4439008585.6700001,399,63.84,201.00721666666666,32.161154666666668,-2526949859.0100002,84.48,13.52,43502558.009999998,6960409.2800000003,0,null,0.10199999999999999,-27743803660.425423,0,null,0]
[null,1548,"2154-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,16753391.25136864,5.9689407654602871E-8,true,1,5.9689407654602871E-8,27151.89,-3193397113024.6001,34041640376.729996,-27143875460.709999,-4343020073.71,399,63.84,201.00721666666666,32.161154666666668,-2554717690.4200001,84.48,13.52,42561870.590000004,6809899.29,0,null,0.10199999999999999,-27143875460.709099,0,null,0]
[null,1549,"2154-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,16937488.683366176,5.9040629853354318E-8,false,1,5.9040629853354318E-8,27151.89,-3227438753401.3301,35465275800.099998,-28347670384.040001,-4535627261.4499998,399,63.84,201.00721666666666,32.161154666666668,-2581951002.7199998,84.48,13.52,44449421.030000001,7111907.3600000003,0,null,0.10199999999999999,-28347670384.041683,0,null,0]
[null,1550,"2154-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,17118042.312730856,5.8417895091677053E-8,false,1,5.8417895091677053E-8,27151.89,-3262904029201.4302,34782584103.169998,-27734684248.209999,-4437549479.71,399,63.84,201.00721666666666,32.161154666666668,-2610323223.3600001,84.48,13.52,43488258.770000003,6958121.4000000004,0,null,0.10199999999999999,-27734684248.212154,0,null,0]
[null,1551,"2154-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,17306146.773691349,5.778293765081151E-8,false,1,5.778293765081151E-8,27151.89,-3297686613304.6001,36237206116.619995,-28964680753.529999,-4634348920.5600004,399,63.84,201.00721666666666,32.161154666666668,-2638149290.6399999,84.48,13.52,45416893.289999999,7266702.9299999997,0,null,0.10199999999999999,-28964680753.525402,0,null,0]
[null,1552,"2154-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,17496318.25187185,5.7154881707356608E-8,false,1,5.7154881707356608E-8,27151.89,-3333923819421.2202,36635404695.580002,-29282964213.919998,-4685274274.2299995,399,63.84,201.00721666666666,32.161154666666668,-2667139055.54,84.48,13.52,45915961.759999998,7346553.8799999999,0,null,0.10199999999999999,-29282964213.916386,0,null,0]
[null,1553,"2154-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,17682829.004436802,5.6552036993011116E-8,false,1,5.6552036993011116E-8,27151.89,-3370559224116.7998,35930188480.970001,-28649753404.990002,-4583960544.8000002,399,63.84,201.00721666666666,32.161154666666668,-2696447379.29,84.48,13.52,44923087.210000001,7187693.9500000002,0,null,0.10199999999999999,-28649753404.992802,0,null,0]
[null,1554,"2154-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,17877139.718090221,5.5937359989869118E-8,false,1,5.5937359989869118E-8,27151.89,-3406489412597.77,37432803810.459999,-29920332007.32,-4787253121.1700001,399,63.84,201.00721666666666,32.161154666666668,-2725191530.0799999,84.48,13.52,46915354.460000001,7506456.71,0,null,0.10199999999999999,-29920332007.317078,0,null,0]
[null,1555,"2154-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,18067710.027485061,5.5347357162516695E-8,false,1,5.5347357162516695E-8,27151.89,-3443922216408.23,36712237978.809998,-29273338839.470001,-4683734214.3199997,399,63.84,201.00721666666666,32.161154666666668,-2755137773.1300001,84.48,13.52,45900869.170000002,7344139.0700000003,0,null,0.10199999999999999,-29273338839.469955,0,null,0]
[null,1556,"2155-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,18266250.070407081,5.4745774099528357E-8,false,1,5.4745774099528357E-8,27151.89,-3480634454387.04,38247558959.669998,-30571572624.369999,-4891451619.8999996,399,63.84,201.00721666666666,32.161154666666668,-2784507563.5100002,84.48,13.52,47936499.740000002,7669839.96,0,null,0.10199999999999999,-30571572624.366161,0,null,0]
[null,1557,"2155-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,18466971.803680759,5.415072978021682E-8,false,1,5.415072978021682E-8,27151.89,-3518882013346.71,38667848635.889999,-30907513683.900002,-4945202189.4200001,399,63.84,201.00721666666666,32.161154666666668,-2815105610.6799998,84.48,13.52,48463255.329999998,7754120.8499999996,0,null,0.10199999999999999,-30907513683.895267,0,null,0]
[null,1558,"2155-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,18651690.766975708,5.3614442384525213E-8,false,1,5.3614442384525213E-8,27151.89,-3557549861982.6001,35585012571.349998,-28223228905.060001,-4515716624.8100004,399,63.84,201.00721666666666,32.161154666666668,-2846039889.5900002,84.48,13.52,44254296.789999999,7080687.4900000002,0,null,0.10199999999999999,-28223228905.061958,0,null,0]
[null,1559,"2155-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,18856647.979583748,5.3031694767951784E-8,false,1,5.3031694767951784E-8,27151.89,-3593134874553.9502,39483788576.730003,-31559701314.830002,-5049552210.3699999,399,63.84,201.00721666666666,32.161154666666668,-2874507899.6399999,84.48,13.52,49485885.530000001,7917741.6799999997,0,null,0.10199999999999999,-31559701314.832195,0,null,0]
[null,1560,"2155-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,19057659.847046107,5.2472339627522407E-8,true,1,5.2472339627522407E-8,27151.89,-3632618663130.6802,38723742100.860001,-30877258636.610001,-4940361381.8599997,399,63.84,201.00721666666666,32.161154666666668,-2906094930.5,84.48,13.52,48415815.409999996,7746530.4699999997,0,null,0.10199999999999999,-30877258636.610779,0,null,0]
[null,1561,"2155-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,19267078.118552011,5.1902005786602039E-8,false,1,5.1902005786602039E-8,27151.89,-3671342405231.54,40343185062.18,-32246624125.950001,-5159459860.1499996,399,63.84,201.00721666666666,32.161154666666668,-2937073924.1900001,84.48,13.52,50562980.5,8090076.8799999999,0,null,0.10199999999999999,-32246624125.950359,0,null,0]
[null,1562,"2155-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,19472465.171295773,5.1354566111849727E-8,false,1,5.1354566111849727E-8,27151.89,-3711685590293.7202,39566595544.420006,-31549327517.5,-5047892402.8000002,399,63.84,201.00721666666666,32.161154666666668,-2969348472.23,84.48,13.52,49469619.420000002,7915139.1100000003,0,null,0.10199999999999999,-31549327517.49662,0,null,0]
[null,1563,"2155-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,19686441.600241415,5.0796381606503078E-8,false,1,5.0796381606503078E-8,27151.89,-3751252185838.1401,41221287004.669998,-32948498365.610001,-5271759738.5,399,63.84,201.00721666666666,32.161154666666668,-3001001748.6700001,84.48,13.52,51663519.310000002,8266163.0899999999,0,null,0.10199999999999999,-32948498365.611664,0,null,0]
[null,1564,"2155-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,19902769.344839264,5.0244264136000624E-8,false,1,5.0244264136000624E-8,27151.89,-3792473472842.8101,41674253987.129997,-33310558669.799999,-5329689387.1700001,399,63.84,201.00721666666666,32.161154666666668,-3033978778.27,84.48,13.52,52231229.859999999,8356996.7800000003,0,null,0.10199999999999999,-33310558669.802681,0,null,0]
[null,1565,"2155-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,20114932.866055246,4.9714309595710358E-8,false,1,4.9714309595710358E-8,27151.89,-3834147726829.9399,40872041919.889999,-32590255678.049999,-5214440908.4899998,399,63.84,201.00721666666666,32.161154666666668,-3067318181.46,84.48,13.52,51101794.770000003,8176287.1600000001,0,null,0.10199999999999999,-32590255678.054485,0,null,0]
[null,1566,"2155-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,20335969.158342704,4.9173953412973007E-8,false,1,4.9173953412973007E-8,27151.89,-3875019768749.8301,42581327717.43,-34035590302.189999,-5445694448.3500004,399,63.84,201.00721666666666,32.161154666666668,-3100015815,84.48,13.52,53368079.460000001,8538892.7100000009,0,null,0.10199999999999999,-34035590302.186008,0,null,0]
[null,1567,"2155-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,20552750.589570634,4.8655288042440599E-8,false,1,4.8655288042440599E-8,27151.89,-3917601096467.2598,41761654840.229996,-33299609319.970001,-5327937491.1999998,399,63.84,201.00721666666666,32.161154666666668,-3134080877.1700001,84.48,13.52,52214061.280000001,8354249.7999999998,0,null,0.10199999999999999,-33299609319.971706,0,null,0]
[null,1568,"2156-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,20778597.914882559,4.8126442606782208E-8,false,1,4.8126442606782208E-8,27151.89,-3959362751307.4902,43508144638.43,-34776402832.32,-5564224453.1700001,399,63.84,201.00721666666666,32.161154666666668,-3167490201.0500002,84.48,13.52,54529673.509999998,8724747.7599999998,0,null,0.10199999999999999,-34776402832.317451,0,null,0]
[null,1569,"2156-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,21006927.001169898,4.7603345312920302E-8,false,1,4.7603345312920302E-8,27151.89,-4002870895945.9199,43986241137.139999,-35158549369.389999,-5625367899.1000004,399,63.84,201.00721666666666,32.161154666666668,-3202296716.7600002,84.48,13.52,55128879.280000001,8820620.6799999997,0,null,0.10199999999999999,-35158549369.391663,0,null,0]
[null,1570,"2156-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,21223956.566327982,4.7116568339878249E-8,false,1,4.7116568339878249E-8,27151.89,-4046857137083.0601,41809457187.469994,-33251676143.029999,-5320268182.8800001,399,63.84,201.00721666666666,32.161154666666668,-3237485709.6700001,84.48,13.52,52138902.060000002,8342224.3300000001,0,null,0.10199999999999999,-33251676143.032471,0,null,0]
[null,1571,"2156-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,21457179.550383169,4.6604447600017525E-8,false,1,4.6604447600017525E-8,27151.89,-4088666594270.5298,44929021467.459991,-35912121586.339996,-5745939453.8100004,399,63.84,201.00721666666666,32.161154666666668,-3270933275.4200001,84.48,13.52,56310480.520000003,9009676.8800000008,0,null,0.10199999999999999,-35912121586.342819,0,null,0]
[null,1572,"2156-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,21685913.084390253,4.6112884253871259E-8,true,1,4.6112884253871259E-8,27151.89,-4133595615737.9902,44064156415.650002,-35135562733.769997,-5621690037.3999996,399,63.84,201.00721666666666,32.161154666666668,-3306876492.5900002,84.48,13.52,55092836.240000002,8814853.8000000007,0,null,0.10199999999999999,-35135562733.772911,0,null,0]
[null,1573,"2156-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,21924212.354636919,4.5611672785522096E-8,false,1,4.5611672785522096E-8,27151.89,-4177659772153.6401,45906937834.82,-36693778332.080002,-5871004533.1300001,399,63.84,201.00721666666666,32.161154666666668,-3342127817.7199998,84.48,13.52,57536118.289999999,9205778.9299999997,0,null,0.10199999999999999,-36693778332.082802,0,null,0]
[null,1574,"2156-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,22157924.458337344,4.5130580794255337E-8,false,1,4.5130580794255337E-8,27151.89,-4223566709988.46,45023248280.360001,-35900317034.900002,-5744050725.5799999,399,63.84,201.00721666666666,32.161154666666668,-3378853367.9899998,84.48,13.52,56291970.979999997,9006715.3599999994,0,null,0.10199999999999999,-35900317034.901901,0,null,0]
[null,1575,"2156-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,22401410.504235189,4.4640046206507443E-8,false,1,4.4640046206507443E-8,27151.89,-4268589958268.8198,46906139339.990005,-37492448466.790001,-5998791754.6899996,399,63.84,201.00721666666666,32.161154666666668,-3414871966.6199999,84.48,13.52,58788433.07,9406149.2899999991,0,null,0.10199999999999999,-37492448466.794464,0,null,0]
[null,1576,"2156-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,22647572.137129392,4.4154843351202201E-8,false,1,4.4154843351202201E-8,27151.89,-4315496097608.8101,47421575269.819992,-37904440724,-6064710515.8400002,399,63.84,201.00721666666666,32.161154666666668,-3452396878.0900002,84.48,13.52,59434436.93,9509509.9100000001,0,null,0.10199999999999999,-37904440723.997383,0,null,0]
[null,1577,"2156-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,22888995.25611119,4.3689117360143079E-8,false,1,4.3689117360143079E-8,27151.89,-4362917672878.6299,46508729544.780006,-37084800219.470001,-5933568035.1199999,399,63.84,201.00721666666666,32.161154666666668,-3490334138.3000002,84.48,13.52,58149240.609999999,9303878.5,0,null,0.10199999999999999,-37084800219.468346,0,null,0]
[null,1578,"2156-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,23140514.795315508,4.321425036760361E-8,false,1,4.321425036760361E-8,27151.89,-4409426402423.4102,48453744079.330002,-38729461901.290001,-6196713904.21,399,63.84,201.00721666666666,32.161154666666668,-3527541121.9400001,84.48,13.52,60728070.130000003,9716491.2200000007,0,null,0.10199999999999999,-38729461901.285614,0,null,0]
[null,1579,"2156-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,23387192.683033567,4.2758445340276274E-8,false,1,4.2758445340276274E-8,27151.89,-4457880146502.7402,47521029513.599991,-37891981245.269997,-6062716999.2399998,399,63.84,201.00721666666666,32.161154666666668,-3566304117.1999998,84.48,13.52,59414900.460000001,9506384.0700000003,0,null,0.10199999999999999,-37891981245.273293,0,null,0]
[null,1580,"2157-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,23644186.747696526,4.229369403442994E-8,false,1,4.229369403442994E-8,27151.89,-4505401176016.3398,49508378874.729996,-39572440329.339996,-6331590452.6899996,399,63.84,201.00721666666666,32.161154666666668,-3604320940.8099999,84.48,13.52,62049860.310000002,9927977.6500000004,0,null,0.10199999999999999,-39572440329.343513,0,null,0]
[null,1581,"2157-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,23904004.834471378,4.183399421664794E-8,false,1,4.183399421664794E-8,27151.89,-4554909554891.0703,50052409947.399994,-40007288923.790001,-6401166227.8100004,399,63.84,201.00721666666666,32.161154666666668,-3643927643.9099998,84.48,13.52,62731702.899999999,10037072.460000001,0,null,0.10199999999999999,-40007288923.793236,0,null,0]
[null,1582,"2157-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,24143108.626828983,4.1419686895197579E-8,false,1,4.1419686895197579E-8,27151.89,-4604961964838.4697,46061926698.849998,-36532698254.389999,-5845231720.6999998,399,63.84,201.00721666666666,32.161154666666668,-3683969571.8699999,84.48,13.52,57283544.729999997,9165367.1600000001,0,null,0.10199999999999999,-36532698254.385193,0,null,0]
[null,1583,"2157-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,24408409.19982633,4.0969486860582262E-8,false,1,4.0969486860582262E-8,27151.89,-4651023891537.3203,51108578354.699997,-40851493180.669998,-6536238908.9099998,399,63.84,201.00721666666666,32.161154666666668,-3720819113.23,84.48,13.52,64055415.18,10248866.43,0,null,0.10199999999999999,-40851493180.669464,0,null,0]
[null,1584,"2157-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,24668602.841896474,4.0537358617717401E-8,true,1,4.0537358617717401E-8,27151.89,-4702132469892.0195,50124759280.930008,-39968125994.080002,-6394900159.0500002,399,63.84,201.00721666666666,32.161154666666668,-3761705975.9099998,84.48,13.52,62670295.43,10027247.27,0,null,0.10199999999999999,-39968125994.082169,0,null,0]
[null,1585,"2157-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,24939677.895658456,4.0096748810620434E-8,false,1,4.0096748810620434E-8,27151.89,-4752257229172.9502,52220997757.529999,-41740659329.57,-6678505492.7299995,399,63.84,201.00721666666666,32.161154666666668,-3801805783.3400002,84.48,13.52,65449627.700000003,10471940.43,0,null,0.10199999999999999,-41740659329.569084,0,null,0]
[null,1586,"2157-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,25205534.862026174,3.967382582730141E-8,false,1,3.967382582730141E-8,27151.89,-4804478226930.4805,51215765050.970001,-40838064928.910004,-6534090388.6300001,399,63.84,201.00721666666666,32.161154666666668,-3843582581.54,84.48,13.52,64034359.68,10245497.550000001,0,null,0.10199999999999999,-40838064928.909073,0,null,0]
[null,1587,"2157-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,25482510.082780022,3.9242601955282135E-8,false,1,3.9242601955282135E-8,27151.89,-4855693991981.4502,53357629865.120003,-42649178896.239998,-6823868623.3999996,399,63.84,201.00721666666666,32.161154666666668,-3884555193.5900002,84.48,13.52,66874186.380000003,10699869.82,0,null,0.10199999999999999,-42649178896.237068,0,null,0]
[null,1588,"2157-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,25762528.891909663,3.8816065153993289E-8,false,1,3.8816065153993289E-8,27151.89,-4909051621846.5703,53943959073.830002,-43117836745.220001,-6898853879.2399998,399,63.84,201.00721666666666,32.161154666666668,-3927241297.48,84.48,13.52,67609041.890000001,10817446.699999999,0,null,0.10199999999999999,-43117836745.21904,0,null,0]
[null,1589,"2157-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,26037157.449897416,3.8406650262198263E-8,false,1,3.8406650262198263E-8,27151.89,-4962995580920.4004,52905560044.5,-42185462437.82,-6749673990.0500002,399,63.84,201.00721666666666,32.161154666666668,-3970396464.7399998,84.48,13.52,66147078.969999999,10583532.640000001,0,null,0.10199999999999999,-42185462437.823402,0,null,0]
[null,1590,"2157-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,26323271.094061852,3.7989199610742357E-8,false,1,3.7989199610742357E-8,27151.89,-5015901140964.9004,55118092822.899994,-44056331688.139999,-7049013070.1000004,399,63.84,201.00721666666666,32.161154666666668,-4012720912.77,84.48,13.52,69080601.959999993,11052896.310000001,0,null,0.10199999999999999,-44056331688.141708,0,null,0]
[null,1591,"2157-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,26603877.163924549,3.758850613533964E-8,false,1,3.758850613533964E-8,27151.89,-5071019233787.7998,54057092184.069992,-43103663487.199997,-6896586157.9499998,399,63.84,201.00721666666666,32.161154666666668,-4056815387.0300002,84.48,13.52,67586818.219999999,10813890.92,0,null,0.10199999999999999,-43103663487.196297,0,null,0]
[null,1592,"2158-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,26896218.302119859,3.7179948079213194E-8,false,1,3.7179948079213194E-8,27151.89,-5125076325971.8701,56317782539.229996,-45015253729.790001,-7202440596.7700005,399,63.84,201.00721666666666,32.161154666666668,-4100061060.7800002,84.48,13.52,70584191.719999999,11293470.68,0,null,0.10199999999999999,-45015253729.786255,0,null,0]
[null,1593,"2158-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,27191771.879635751,3.6775830733888738E-8,false,1,3.6775830733888738E-8,27151.89,-5181394108511.0996,56936639878.949997,-45509911586.419998,-7281585853.8299999,399,63.84,201.00721666666666,32.161154666666668,-4145115286.8099999,84.48,13.52,71359815.239999995,11417570.439999999,0,null,0.10199999999999999,-45509911586.422485,0,null,0]
[null,1594,"2158-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,27463762.109823786,3.6411617461625918E-8,false,1,3.6411617461625918E-8,27151.89,-5238330748390.0498,52397303517.790001,-41557423937.230003,-6649187829.96,399,63.84,201.00721666666666,32.161154666666668,-4190664598.71,84.48,13.52,65162314.600000001,10425970.34,0,null,0.10199999999999999,-41557423937.22773,0,null,0]
[null,1595,"2158-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,27765552.237061266,3.601585127722426E-8,false,1,3.601585127722426E-8,27151.89,-5290728051907.8398,58138074138.289993,-46470228055.919998,-7435236488.9499998,399,63.84,201.00721666666666,32.161154666666668,-4232582441.5300002,84.48,13.52,72865591.459999993,11658494.630000001,0,null,0.10199999999999999,-46470228055.923859,0,null,0]
[null,1596,"2158-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,28061533.023908336,3.563597181764814E-8,true,1,3.563597181764814E-8,27151.89,-5348866126046.1299,57018940055.539993,-45465362071.389999,-7274457931.4200001,399,63.84,201.00721666666666,32.161154666666668,-4279092900.8400002,84.48,13.52,71289961.599999994,11406393.859999999,0,null,0.10199999999999999,-45465362071.392105,0,null,0]
[null,1597,"2158-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,28369891.856463719,3.5248636302861431E-8,false,1,3.5248636302861431E-8,27151.89,-5405885066101.6699,59403496181.589996,-47481690497.260002,-7597070479.5600004,399,63.84,201.00721666666666,32.161154666666668,-4324708052.8800001,84.48,13.52,74451564.569999993,11912250.33,0,null,0.10199999999999999,-47481690497.259666,0,null,0]
[null,1598,"2158-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,28672314.903653618,3.4876849091545564E-8,false,1,3.4876849091545564E-8,27151.89,-5465288562283.2598,58260003225.840004,-46454952779.410004,-7432792444.71,399,63.84,201.00721666666666,32.161154666666668,-4372230849.8299999,84.48,13.52,72841639.829999998,11654662.369999999,0,null,0.10199999999999999,-46454952779.407707,0,null,0]
[null,1599,"2158-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,28987385.414691564,3.4497764655006581E-8,false,1,3.4497764655006581E-8,27151.89,-5523548565509.0996,60696461155.420006,-48515168233.720001,-7762426917.3999996,399,63.84,201.00721666666666,32.161154666666668,-4418838852.4099998,84.48,13.52,76072057.659999996,12171529.23,0,null,0.10199999999999999,-48515168233.721588,0,null,0]
[null,1600,{"$f":"IF(B1621=0,FECHA_1ER_PAGO,EDATE(C1620,1))","v":"2158-09-04"},{"$f":"IF(B1621=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1621-C1620)","v":31},{"$f":"IF(B1621=0,TASA,IF(B1621=MESES_INC_TASA,E1620+INCREMENTO_TASA,E1620))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B1621<MESES_GRACIA, 0, 1 + D1621 * F1621 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B1621 = 0, 0,            IF(H1620=0, G1621, H1620 * G1621 ))","v":29305918.1305518},3.4122800573768309E-8,{"$f":"MOD(B1621, MESES_INC)=0","v":false},1,3.4122800573768309E-8,{"$f":"ROUND(CUOTA_INIT*K1621,2)","v":27151.89},{"$f":"IF(B1621=0,TOTAL_FINANCIADO, ROUND(N1620-O1620,2))","v":-5584245026664.5195},{"$f":"IF(B1621=0, 0,\n   IF((B1621+1) = PLAZO, N1621,\n   IF(B1621<MESES_GRACIA, 0, M1621-P1621-V1621-Q1621)))","v":61363434334.889999},{"$f":" IF(B1621<MESES_GRACIA, 0, ROUND(N1621 * D1621 *E1621 /360,2))","v":-49048285484.199997},-7847725677.4700003,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1621*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T1621*IVA","v":32.161154666666668},{"$f":"ROUND(N1621 * FACTOR_SEG_DEUD,2)","v":-4467396021.3299999},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1621*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1621:X1621)-Q1621) * FACTOR_SEG_DESEMPLEO,2)","v":76907985.510000005},{"$f":"ROUND(Y1621*IVA,2)","v":12305277.68},{"$f":"IF(B1621>=PLAZO,0,ROUND(SUM(O1621:Z1621),2))","v":0},null,{"$f":"IF(AB1621=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N1621 * D1621 * AC1621 /360","v":-49048285484.203354},{"$f":"IF(B1621>=PLAZO, 0, O1621+R1621+S1621+T1621+U1621+V1621+W1621+X1621+Y1621+Z1621+AD1621)","v":0},null,0]
[null,1601,"2158-10-04",30,0.10199999999999999,{"$f":"E1622*(1+$G$13)","v":0.11831999999999998},1.0106599999999999,29618319.217823479,3.3762888185708658E-8,false,{"$f":"IF(B1622=0, 1, IF(J1622,K1621*(1+INCREMENTO),K1621))","v":1},3.3762888185708658E-8,27151.89,-5645608460999.4102,60182213346.150002,-47987671918.5,{"$f":"ROUND(P1622*$G$13,2)","v":-7678027506.96},399,63.84,201.00721666666666,32.161154666666668,-4516486768.8000002,84.48,13.52,75244943.439999998,12039190.949999999,0,null,0.10199999999999999,-47987671918.494987,0,null,{"$f":"IF(N1622> 0,O1622+P1622+V1622+R1622+T1622+W1622+Y1622, 0)","v":0}]
[null,1602,"2158-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,29943785.054935064,3.3395911644616516E-8,false,1,{"$f":" I1623*K1623","v":3.3395911644616516E-8},27151.89,-5705790674345.5596,62699058942.049995,-50115861423,-8018537827.6800003,399,63.84,201.00721666666666,32.161154666666668,-4564632539.4799995,84.48,13.52,78581944.579999998,12573111.130000001,0,null,0.10199999999999999,-50115861423.001823,0,null,0]
[null,1603,"2158-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,30262985.80362067,{"$f":"IF(H1624=0, 0, 1/H1624)","v":3.3043666163315576E-8},false,1,3.3043666163315576E-8,27151.89,-5768489733287.6104,61492127708.729996,-49032162732.940002,-7845146037.2700005,399,63.84,201.00721666666666,32.161154666666668,-4614791786.6300001,84.48,13.52,76882705.040000007,12301232.810000001,0,null,0.10199999999999999,-49032162732.944687,0,null,0]
[null,1604,"2159-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,30595535.666954719,3.2684507010611638E-8,false,1,3.2684507010611638E-8,27151.89,-5829981860996.3398,64063754495.099998,-51206674012.419998,-8193067841.9899998,399,63.84,201.00721666666666,32.161154666666668,-4663985488.8000002,84.48,13.52,80292338.719999999,12846774.199999999,0,null,0.10199999999999999,-51206674012.417847,0,null,0]
[null,1605,"2159-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,30931739.809886992,3.2329251640748669E-8,false,1,3.2329251640748669E-8,27151.89,-5894045615491.4404,64767729738.650002,-51769367322.730003,-8283098771.6400003,399,63.84,201.00721666666666,32.161154666666668,-4715236492.3900003,84.48,13.52,81174641.829999998,12987942.689999999,0,null,0.10199999999999999,-51769367322.733147,0,null,0]
[null,1606,"2159-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,31241139.692625351,3.2009075527934586E-8,false,1,3.2009075527934586E-8,27151.89,-5958813345230.0898,59604050773.110001,-47273252538.830002,-7563720406.21,399,63.84,201.00721666666666,32.161154666666668,-4767050676.1800003,84.48,13.52,74124733.849999994,11859957.42,0,null,0.10199999999999999,-47273252538.825371,0,null,0]
[null,1607,"2159-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,31584438.162994377,3.1661161577084536E-8,false,1,3.1661161577084536E-8,27151.89,-6018417396003.2002,66134409777.440002,-52861766128.230003,-8457882580.5200005,399,63.84,201.00721666666666,32.161154666666668,-4814733916.8000002,84.48,13.52,82887523.159999996,13262003.710000001,0,null,0.10199999999999999,-52861766128.228104,0,null,0]
[null,1608,"2159-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,31921128.273811895,3.1327213481373097E-8,true,1,3.1327213481373097E-8,27151.89,-6084551805780.6396,64861349401.510002,-51718690349.139999,-8274990455.8599997,399,63.84,201.00721666666666,32.161154666666668,-4867641444.6199999,84.48,13.52,81095180.340000004,12975228.85,0,null,0.10199999999999999,-51718690349.135437,0,null,0]
[null,1609,"2159-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,32271898.912036721,3.0986710844803171E-8,false,1,3.0986710844803171E-8,27151.89,-6149413155182.1504,67573878509.809998,-54012345546.349998,-8641975287.4200001,399,63.84,201.00721666666666,32.161154666666668,-4919530524.1499996,84.48,13.52,84691631.689999998,13550661.07,0,null,0.10199999999999999,-54012345546.349884,0,null,0]
[null,1610,"2159-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,32615917.354439028,3.0659876560666472E-8,false,1,3.0659876560666472E-8,27151.89,-6216987033691.96,66273108931.039993,-52844389786.379997,-8455102365.8199997,399,63.84,201.00721666666666,32.161154666666668,-4973589626.9499998,84.48,13.52,82860277.049999997,13257644.33,0,null,0.10199999999999999,-52844389786.38166,0,null,0]
[null,1611,"2159-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,32974322.798274502,3.0326627361467103E-8,false,1,3.0326627361467103E-8,27151.89,-6283260142623,69044678439.130005,-55187968252.709999,-8830074920.4300003,399,63.84,201.00721666666666,32.161154666666668,-5026608114.1000004,84.48,13.52,86535008.090000004,13845601.289999999,0,null,0.10199999999999999,-55187968252.705353,0,null,0]
[null,1612,"2159-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,33336666.640063804,2.9997000323907795E-8,false,1,2.9997000323907795E-8,27151.89,-6352304821062.1299,69803387395.600006,-55794410678.330002,-8927105708.5300007,399,63.84,201.00721666666666,32.161154666666668,-5081843856.8500004,84.48,13.52,87485909.810000002,13997745.57,0,null,0.10199999999999999,-55794410678.329033,0,null,0]
[null,1613,"2159-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,33692035.506446883,2.9680605073820863E-8,false,1,2.9680605073820863E-8,27151.89,-6422108208457.7305,68459700654.050003,-54587919771.889999,-8734067163.5,399,63.84,201.00721666666666,32.161154666666668,-5137686566.7700005,84.48,13.52,85594132.069999993,13695061.130000001,0,null,0.10199999999999999,-54587919771.890701,0,null,0]
[null,1614,"2159-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,34062266.053948723,2.9357999800018397E-8,false,1,2.9357999800018397E-8,27151.89,-6490567909111.7803,71322714382.490005,-57008821468.370003,-9121411434.9400005,399,63.84,201.00721666666666,32.161154666666668,-5192454327.29,84.48,13.52,89390105.930000007,14302416.949999999,0,null,0.10199999999999999,-57008821468.365135,0,null,0]
[null,1615,"2159-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,34425369.810083814,2.9048344448200579E-8,false,1,2.9048344448200579E-8,27151.89,-6561890623494.2695,69949781198.339996,-55776070299.699997,-8924171247.9500008,399,63.84,201.00721666666666,32.161154666666668,-5249512498.8000002,84.48,13.52,87457152.099999994,13993144.34,0,null,0.10199999999999999,-55776070299.701294,0,null,0]
[null,1616,"2160-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,34803658.72380355,2.8732611359508068E-8,false,1,2.8732611359508068E-8,27151.89,-6631840404692.6104,72875110745.580002,-58249664887.879997,-9319946382.0599995,399,63.84,201.00721666666666,32.161154666666668,-5305472323.75,84.48,13.52,91335748.409999996,14613719.75,0,null,0.10199999999999999,-58249664887.883423,0,null,0]
[null,1617,"2160-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,35186104.528299846,2.8420310045850901E-8,false,1,2.8420310045850901E-8,27151.89,-6704715515438.1904,73675911045.869995,-58889751277.269997,-9422360204.3600006,399,63.84,201.00721666666666,32.161154666666668,-5363772412.3500004,84.48,13.52,92339403.870000005,14774304.619999999,0,null,0.10199999999999999,-58889751277.265442,0,null,0]
[null,1618,"2160-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,35549623.902883217,2.8129692812837214E-8,false,1,2.8129692812837214E-8,27151.89,-6778391426484.0596,70029848442.710007,-55695782887.610001,-8911325262.0200005,399,63.84,201.00721666666666,32.161154666666668,-5422713141.1899996,84.48,13.52,87331261.439999998,13973001.83,0,null,0.10199999999999999,-55695782887.610687,0,null,0]
[null,1619,"2160-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,35940266.870077364,2.7823944758533936E-8,false,1,2.7823944758533936E-8,27151.89,-6848421274926.7695,75255045734.959991,-60151966864.769997,-9624314698.3600006,399,63.84,201.00721666666666,32.161154666666668,-5478737019.9399996,84.48,13.52,94318557.909999996,15090969.27,0,null,0.10199999999999999,-60151966864.773445,0,null,0]
[null,1620,"2160-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,36323390.114912383,2.7530469948878891E-8,true,1,2.7530469948878891E-8,27151.89,-6923676320661.7305,73806416730.139999,-58851248725.620003,-9416199796.1000004,399,63.84,201.00721666666666,32.161154666666668,-5538941056.5299997,84.48,13.52,92279031.870000005,14764645.1,0,null,0.10199999999999999,-58851248725.62471,0,null,0]
[null,1621,"2160-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,36722535.741088443,2.7231234984710248E-8,false,1,2.7231234984710248E-8,27151.89,-6997482737391.8701,76893032458.839996,-61461223376.760002,-9833795740.2800007,399,63.84,201.00721666666666,32.161154666666668,-5597986189.9099998,84.48,13.52,96371472.120000005,15419435.539999999,0,null,0.10199999999999999,-61461223376.758583,0,null,0]
[null,1622,"2160-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,37113997.972088441,2.6944011818722664E-8,false,1,2.6944011818722664E-8,27151.89,-7074375769850.71,75412872858.5,-60132194043.730003,-9621151047,399,63.84,201.00721666666666,32.161154666666668,-5659500615.8800001,84.48,13.52,94287554.129999995,15086008.66,0,null,0.10199999999999999,-60132194043.731033,0,null,0]
[null,1623,"2160-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,37521831.324471056,2.6651151201882253E-8,false,1,2.6651151201882253E-8,27151.89,-7149788642709.21,78566671283.75,-62798976911.800003,-10047836305.889999,399,63.84,201.00721666666666,32.161154666666668,-5719830914.1700001,84.48,13.52,98469069.670000002,15755051.15,0,null,0.10199999999999999,-62798976911.795891,0,null,0]
[null,1624,"2160-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,37934146.221618555,2.6361473753957932E-8,false,1,2.6361473753957932E-8,27151.89,-7228355313992.96,79430014245.579987,-63489054174.57,-10158248667.93,399,63.84,201.00721666666666,32.161154666666668,-5782684251.1899996,84.48,13.52,99551110.819999993,15928177.73,0,null,0.10199999999999999,-63489054174.571495,0,null,0]
[null,1625,"2160-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,38338524.220341004,2.6083424449328098E-8,false,1,2.6083424449328098E-8,27151.89,-7307785328238.54,77901018750.909988,-62116175290.029999,-9938588046.3999996,399,63.84,201.00721666666666,32.161154666666668,-5846228262.5900002,84.48,13.52,97398436.719999999,15583749.880000001,0,null,0.10199999999999999,-62116175290.02758,0,null,0]
[null,1626,"2160-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,38759813.483490251,2.5799917753111743E-8,false,1,2.5799917753111743E-8,27151.89,-7385686346989.4502,81158872523.509995,-64870945081.059998,-10379351212.969999,399,63.84,201.00721666666666,32.161154666666668,-5908549077.5900002,84.48,13.52,101717915.76000001,16274866.52,0,null,0.10199999999999999,-64870945081.057335,0,null,0]
[null,1627,"2160-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,39172993.095224254,2.552779149576687E-8,false,1,2.552779149576687E-8,27151.89,-7466845219512.96,79596597191.899994,-63468184365.860001,-10154909498.540001,399,63.84,201.00721666666666,32.161154666666668,-5973476175.6099997,84.48,13.52,99518386.959999993,15922941.91,0,null,0.10199999999999999,-63468184365.860153,0,null,0]
[null,1628,"2161-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,39603452.058683306,2.525032410099573E-8,false,1,2.525032410099573E-8,27151.89,-7546441816704.8604,82925360795.050003,-66282913956.720001,-10605266233.08,399,63.84,201.00721666666666,32.161154666666668,-6037153453.3599997,84.48,13.52,103931882.95,16629101.27,0,null,0.10199999999999999,-66282913956.72435,0,null,0]
[null,1629,"2161-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,40038641.192205489,2.4975872562695128E-8,false,1,2.4975872562695128E-8,27151.89,-7629367177499.9102,83836599943.040009,-67011275042.370003,-10721804006.780001,399,63.84,201.00721666666666,32.161154666666668,-6103493742,84.48,13.52,105073953.14,16811832.5,0,null,0.10199999999999999,-67011275042.374207,0,null,0]
[null,1630,"2161-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,40439134.373837389,2.4728521405912256E-8,false,1,2.4728521405912256E-8,27151.89,-7713203777442.9502,77152633469.720001,-61191416634.379997,-9790626661.5,399,63.84,201.00721666666666,32.161154666666668,-6170563021.9499998,84.48,13.52,95948415.150000006,15351746.42,0,null,0.10199999999999999,-61191416634.38073,0,null,0]
[null,1631,"2161-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,40883506.541760027,2.4459741460252695E-8,false,1,2.4459741460252695E-8,27151.89,-7790356410912.6699,85605656965.940002,-68425297142.519997,-10948047542.799999,399,63.84,201.00721666666666,32.161154666666668,-6232285128.7299995,84.48,13.52,107291139.79000001,17166582.370000001,0,null,0.10199999999999999,-68425297142.516289,0,null,0]
[null,1632,"2161-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,41319324.721495181,2.4201750796759246E-8,true,1,2.4201750796759246E-8,27151.89,-7875962067878.6104,83957782795.480011,-66945677576.970001,-10711308412.32,399,63.84,201.00721666666666,32.161154666666668,-6300769654.3000002,84.48,13.52,104971096.31,16795375.41,0,null,0.10199999999999999,-66945677576.968185,0,null,0]
[null,1633,"2161-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,41773369.007751442,2.393869644113312E-8,false,1,2.393869644113312E-8,27151.89,-7959919850674.0898,87468933084.329987,-69914629355.089996,-11186340696.809999,399,63.84,201.00721666666666,32.161154666666668,-6367935880.54,84.48,13.52,109626412.7,17540226.030000001,0,null,0.10199999999999999,-69914629355.087418,0,null,0]
[null,1634,"2161-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,42218673.121374071,2.368620153279354E-8,false,1,2.368620153279354E-8,27151.89,-8047388783758.4199,85785191586.759995,-68402804661.949997,-10944448745.91,399,63.84,201.00721666666666,32.161154666666668,-6437911027.0100002,84.48,13.52,107255871.58,17160939.449999999,0,null,0.10199999999999999,-68402804661.946564,0,null,0]
[null,1635,"2161-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,42682600.047413804,2.3428750799837728E-8,false,1,2.3428750799837728E-8,27151.89,-8133173975345.1797,89372764908.970001,-71436378083.449997,-11429820493.35,399,63.84,201.00721666666666,32.161154666666668,-6506539180.2799997,84.48,13.52,112012514.7,17922002.350000001,0,null,0.10199999999999999,-71436378083.448486,0,null,0]
[null,1636,"2161-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,43151624.91180148,2.3174098357684588E-8,false,1,2.3174098357684588E-8,27151.89,-8222546740254.1504,90354852431.630005,-72221368868.570007,-11555419018.969999,399,63.84,201.00721666666666,32.161154666666668,-6578037392.1999998,84.48,13.52,113243380.26000001,18118940.84,0,null,0.10199999999999999,-72221368868.565613,0,null,0]
[null,1637,"2161-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,43611621.233361281,2.2929668095783535E-8,false,1,2.2929668095783535E-8,27151.89,-8312901592685.7803,88615558129.919998,-70659663537.830002,-11305546166.049999,399,63.84,201.00721666666666,32.161154666666668,-6650321274.1499996,84.48,13.52,110794626.3,17727140.210000001,0,null,0.10199999999999999,-70659663537.829117,0,null,0]
[null,1638,"2161-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,44090854.801887602,2.2680440297501066E-8,false,1,2.2680440297501066E-8,27151.89,-8401517150815.7002,92321498616.479996,-73793325641.330002,-11806932102.610001,399,63.84,201.00721666666666,32.161154666666668,-6721213720.6499996,84.48,13.52,115708208.48,18513313.359999999,0,null,0.10199999999999999,-73793325641.331223,0,null,0]
[null,1639,"2161-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,44560863.314075716,2.2441216925079723E-8,false,1,2.2441216925079723E-8,27151.89,-8493838649432.1797,90544347154.839996,-72197628520.169998,-11551620563.23,399,63.84,201.00721666666666,32.161154666666668,-6795070919.5500002,84.48,13.52,113206155.39,18112984.859999999,0,null,0.10199999999999999,-72197628520.173508,0,null,0]
[null,1640,"2162-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,45050527.787412986,2.2197298214104335E-8,false,1,2.2197298214104335E-8,27151.89,-8584382996587.0195,94330950440.380005,-75399497320.020004,-12063919571.200001,399,63.84,201.00721666666666,32.161154666666668,-6867506397.2700005,84.48,13.52,118226685.67,18916269.710000001,0,null,0.10199999999999999,-75399497320.022644,0,null,0]
[null,1641,"2162-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,45545573.020426266,2.1956030711294823E-8,false,1,2.1956030711294823E-8,27151.89,-8678713947027.4004,95367521811.119995,-76228037501.389999,-12196486000.219999,399,63.84,201.00721666666666,32.161154666666668,-6942971157.6199999,84.48,13.52,119525836.67,19124133.870000001,0,null,0.10199999999999999,-76228037501.390656,0,null,0]
[null,1642,"2162-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,46001150.205491915,2.1738586872999832E-8,false,1,2.1738586872999832E-8,27151.89,-8774081468838.5195,87764239390.859985,-69607712986.119995,-11137234077.780001,399,63.84,201.00721666666666,32.161154666666668,-7019265175.0699997,84.48,13.52,109145167.83,17463226.850000001,0,null,0.10199999999999999,-69607712986.118927,0,null,0]
[null,1643,"2162-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,46506641.511383325,2.1502305208498709E-8,false,1,2.1502305208498709E-8,27151.89,-8861845708229.3809,97379895691.050003,-77836544803.949997,-12453847168.629999,399,63.84,201.00721666666666,32.161154666666668,-7089476566.5799999,84.48,13.52,122047976.12,19527676.18,0,null,0.10199999999999999,-77836544803.948059,0,null,0]
[null,1644,"2162-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,47002402.309894666,2.127550829012597E-8,true,1,2.127550829012597E-8,27151.89,-8959225603920.4297,95505372089.680008,-76153417633.320007,-12184546821.33,399,63.84,201.00721666666666,32.161154666666668,-7167380483.1400003,84.48,13.52,119408832.72,19105413.239999998,0,null,0.10199999999999999,-76153417633.323639,0,null,0]
[null,1645,"2162-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,47518896.041410655,2.1044259932481247E-8,false,1,2.1044259932481247E-8,27151.89,-9054730976010.1094,99499447603.610001,-79530720405.960007,-12724915264.950001,399,63.84,201.00721666666666,32.161154666666668,-7243784780.8100004,84.48,13.52,124704443.47,19952710.960000001,0,null,0.10199999999999999,-79530720405.955444,0,null,0]
[null,1646,"2162-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,48025447.473212086,2.0822294275504375E-8,false,1,2.0822294275504375E-8,27151.89,-9154230423613.7207,97584123467.619995,-77810958600.720001,-12449753376.120001,399,63.84,201.00721666666666,32.161154666666668,-7323384338.8900003,84.48,13.52,122007856.95999999,19521257.109999999,0,null,0.10199999999999999,-77810958600.716629,0,null,0]
[null,1647,"2162-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,48553183.107012719,2.0595972004471241E-8,false,1,2.0595972004471241E-8,27151.89,-9251814547081.3398,101665133271.59,-81261771105.199997,-13001883376.83,399,63.84,201.00721666666666,32.161154666666668,-7401451637.6700001,84.48,13.52,127418730.95999999,20386996.949999999,0,null,0.10199999999999999,-81261771105.197769,0,null,0]
[null,1648,"2162-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,49086717.851781309,2.037210968188029E-8,false,1,2.037210968188029E-8,27151.89,-9353479680352.9297,102782297532.73001,-82154729859.100006,-13144756777.459999,399,63.84,201.00721666666666,32.161154666666668,-7482783744.2799997,84.48,13.52,128818890.29000001,20611022.449999999,0,null,0.10199999999999999,-82154729859.099884,0,null,0]
[null,1649,"2162-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,49609982.264081292,2.015723357200274E-8,false,1,2.015723357200274E-8,27151.89,-9456261977885.6602,100803779836.14999,-80378226812.029999,-12860516289.92,399,63.84,201.00721666666666,32.161154666666668,-7565009582.3100004,84.48,13.52,126033333.51000001,20165333.359999999,0,null,0.10199999999999999,-80378226812.028107,0,null,0]
[null,1650,"2162-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,50155129.822520517,1.9938139997615613E-8,false,1,1.9938139997615613E-8,27151.89,-9557065757721.8105,105019437074.92001,-83942894238.660004,-13430863078.190001,399,63.84,201.00721666666666,32.161154666666668,-7645652606.1800003,84.48,13.52,131622732.04000001,21059637.129999999,0,null,0.10199999999999999,-83942894238.65657,0,null,0]
[null,1651,"2162-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,50689783.506428577,1.9727841210313674E-8,false,1,1.9727841210313674E-8,27151.89,-9662085194796.7305,102997855328.42,-82127724155.770004,-13140435864.92,399,63.84,201.00721666666666,32.161154666666668,-7729668155.8400002,84.48,13.52,128776545.34999999,20604247.260000002,0,null,0.10199999999999999,-82127724155.772217,0,null,0]
[null,1652,"2163-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,51246796.640786208,1.9513414799552989E-8,false,1,1.9513414799552989E-8,27151.89,-9765083050125.1504,107305269762.03,-85769979456.929993,-13723196713.110001,399,63.84,201.00721666666666,32.161154666666668,-7812066440.1000004,84.48,13.52,134487601.66,21518016.27,0,null,0.10199999999999999,-85769979456.932571,0,null,0]
[null,1653,"2163-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,51809930.606806256,1.9301319038412886E-8,false,1,1.9301319038412886E-8,27151.89,-9872388319887.1797,108484411603.03,-86712477409.679993,-13873996385.549999,399,63.84,201.00721666666666,32.161154666666668,-7897910655.9099998,84.48,13.52,135965438.44999999,21754470.149999999,0,null,0.10199999999999999,-86712477409.67572,0,null,0]
[null,1654,"2163-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,52328168.072689265,1.9110166413830808E-8,false,1,1.9110166413830808E-8,27151.89,-9980872731490.2109,99835370127.410004,-79181590336.490005,-12669054453.84,399,63.84,201.00721666666666,32.161154666666668,-7984698185.1899996,84.48,13.52,124157007.52,19865121.199999999,0,null,0.10199999999999999,-79181590336.488998,0,null,0]
[null,1655,"2163-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,52903184.868917346,1.8902453651472662E-8,false,1,1.8902453651472662E-8,27151.89,-10080708101617.6,110773568244.52998,-88542219492.539993,-14166755118.809999,399,63.84,201.00721666666666,32.161154666666668,-8064566481.29,84.48,13.52,138834474.03,22213515.84,0,null,0.10199999999999999,-88542219492.541229,0,null,0]
[null,1656,"2163-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,53467132.819619998,1.8703078831132789E-8,true,1,1.8703078831132789E-8,27151.89,-10191481669862.1,108641221752.62,-86627594193.830002,-13860415071.01,399,63.84,201.00721666666666,32.161154666666668,-8153185335.8900003,84.48,13.52,135832341.56999999,21733174.649999999,0,null,0.10199999999999999,-86627594193.82785,0,null,0]
[null,1657,"2163-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,54054665.319797188,1.8499790796665171E-8,false,1,1.8499790796665171E-8,27151.89,-10300122891614.699,113184644233.55,-90469412731.350006,-14475106037.02,399,63.84,201.00721666666666,32.161154666666668,-8240098313.29,84.48,13.52,141856313.03,22697010.079999998,0,null,0.10199999999999999,-90469412731.349106,0,null,0]
[null,1658,"2163-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,54630888.052106217,1.8304663088145543E-8,false,1,1.8304663088145543E-8,27151.89,-10413307535848.199,111005885484.03,-88513114054.710007,-14162098248.75,399,63.84,201.00721666666666,32.161154666666668,-8330646028.6800003,84.48,13.52,138788836.71000001,22206213.870000001,0,null,0.10199999999999999,-88513114054.709686,0,null,0]
[null,1659,"2163-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,55231208.670614786,1.8105705525362513E-8,false,1,1.8105705525362513E-8,27151.89,-10524313421332.199,115648199234.42999,-92438552884.029999,-14790168461.440001,399,63.84,201.00721666666666,32.161154666666668,-8419450737.0699997,84.48,13.52,144943924.78999999,23191027.969999999,0,null,0.10199999999999999,-92438552884.034485,0,null,0]
[null,1660,"2163-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,55838126.012293272,1.7908910477759245E-8,false,1,1.7908910477759245E-8,27151.89,-10639961620566.6,116919018746.42,-93454329567.309998,-14952692730.77,399,63.84,201.00721666666666,32.161154666666668,-8511969296.4499998,84.48,13.52,146536662.63,23445866.02,0,null,0.10199999999999999,-93454329567.309952,0,null,0]
[null,1661,"2163-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,56433360.435584314,1.7720015116616119E-8,false,1,1.7720015116616119E-8,27151.89,-10756880639313,114668374766.97,-91433485434.160004,-14629357669.469999,399,63.84,201.00721666666666,32.161154666666668,-8605504511.4500008,84.48,13.52,143367979.03,22938876.640000001,0,null,0.10199999999999999,-91433485434.160492,0,null,0]
[null,1662,"2163-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,57053487.822290801,1.7527412226133876E-8,false,1,1.7527412226133876E-8,27151.89,-10871549014080,119463855417.93999,-95488438840.339996,-15278150214.450001,399,63.84,201.00721666666666,32.161154666666668,-8697239211.2600002,84.48,13.52,149726145.97,23956183.359999999,0,null,0.10199999999999999,-95488438840.335999,0,null,0]
[null,1663,"2163-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,57661678.002476417,1.7342540741826013E-8,false,1,1.7342540741826013E-8,27151.89,-10991012869497.9,117164224340.74001,-93423609390.729996,-14947777502.52,399,63.84,201.00721666666666,32.161154666666668,-8792810295.6000004,84.48,13.52,146488493.38999999,23438158.940000001,0,null,0.10199999999999999,-93423609390.732147,0,null,0]
[null,1664,{"$f":"IF(B1685=0,FECHA_1ER_PAGO,EDATE(C1684,1))","v":"2164-01-04"},{"$f":"IF(B1685=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1685-C1684)","v":31},{"$f":"IF(B1685=0,TASA,IF(B1685=MESES_INC_TASA,E1684+INCREMENTO_TASA,E1684))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B1685<MESES_GRACIA, 0, 1 + D1685 * F1685 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B1685 = 0, 0,            IF(H1684=0, G1685, H1684 * G1685 ))","v":58295302.961486287},1.7154040706515683E-8,{"$f":"MOD(B1685, MESES_INC)=0","v":false},1,1.7154040706515683E-8,{"$f":"ROUND(CUOTA_INIT*K1685,2)","v":27151.89},{"$f":"IF(B1685=0,TOTAL_FINANCIADO, ROUND(N1684-O1684,2))","v":-11108177093838.6},{"$f":"IF(B1685=0, 0,\n   IF((B1685+1) = PLAZO, N1685,\n   IF(B1685<MESES_GRACIA, 0, M1685-P1685-V1685-Q1685)))","v":122064082510.38},{"$f":" IF(B1685<MESES_GRACIA, 0, ROUND(N1685 * D1685 *E1685 /360,2))","v":-97566822140.880005},-15610691542.540001,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1685*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T1685*IVA","v":32.161154666666668},{"$f":"ROUND(N1685 * FACTOR_SEG_DEUD,2)","v":-8886541675.0699997},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1685*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1685:X1685)-Q1685) * FACTOR_SEG_DESEMPLEO,2)","v":152985050.99000001},{"$f":"ROUND(Y1685*IVA,2)","v":24477608.16},{"$f":"IF(B1685>=PLAZO,0,ROUND(SUM(O1685:Z1685),2))","v":0},null,{"$f":"IF(AB1685=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N1685 * D1685 * AC1685 /360","v":-97566822140.882355},{"$f":"IF(B1685>=PLAZO, 0, O1685+R1685+S1685+T1685+U1685+V1685+W1685+X1685+Y1685+Z1685+AD1685)","v":0},null,0]
[null,1665,"2164-02-04",31,0.10199999999999999,{"$f":"E1686*(1+$G$13)","v":0.11831999999999998},1.0109886666666665,58935890.613962397,1.6967589521131149E-8,false,{"$f":"IF(B1686=0, 1, IF(J1686,K1685*(1+INCREMENTO),K1685))","v":1},1.6967589521131149E-8,27151.89,-11230241176349,123405404025.07001,-98638951665.600006,{"$f":"ROUND(P1686*$G$13,2)","v":-15782232266.5},399,63.84,201.00721666666666,32.161154666666668,-8984192941.0799999,84.48,13.52,154666150.08000001,24746584.010000002,0,null,0.10199999999999999,-98638951665.598724,0,null,{"$f":"IF(N1686> 0,O1686+P1686+V1686+R1686+T1686+W1686+Y1686, 0)","v":0}]
[null,1666,"2164-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,59544776.945192106,1.6794084238831701E-8,false,1,{"$f":" I1687*K1687","v":1.6794084238831701E-8},27151.89,-11353646580374.1,117298334522.59001,-93289129402.070007,-14926260704.33,399,63.84,201.00721666666666,32.161154666666668,-9082917264.2999992,84.48,13.52,146277628.77000001,23404420.600000001,0,null,0.10199999999999999,-93289129402.073837,0,null,0]
[null,1667,"2164-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,60199094.650783829,{"$f":"IF(H1688=0, 0, 1/H1688)","v":1.6611545502486713E-8},false,1,1.6611545502486713E-8,27151.89,-11470944914896.699,126050417173.37999,-100753132835.84,-16120501253.73,399,63.84,201.00721666666666,32.161154666666668,-9176755931.9200001,84.48,13.52,157981186.16,25276989.789999999,0,null,0.10199999999999999,-100753132835.84267,0,null,0]
[null,1668,"2164-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,60840816.999761179,1.6436334180126565E-8,true,1,1.6436334180126565E-8,27151.89,-11596995332070.1,123623997391.77,-98574460322.600006,-15771913651.620001,399,63.84,201.00721666666666,32.161154666666668,-9277596265.6599998,84.48,13.52,154565027.66,24730404.43,0,null,0.10199999999999999,-98574460322.59584,0,null,0]
[null,1669,"2164-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,61509376.457499214,1.6257683910858118E-8,false,1,1.6257683910858118E-8,27151.89,-11720619329461.9,128794006090.23001,-102946106443.77,-16471377031,399,63.84,201.00721666666666,32.161154666666668,-9376495463.5699997,84.48,13.52,161419768.77000001,25827163,0,null,0.10199999999999999,-102946106443.7737,0,null,0]
[null,1670,"2164-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,62165066.410536148,1.6086204965921398E-8,false,1,1.6086204965921398E-8,27151.89,-11849413335552.1,126314773308.87001,-100720013352.19,-16115202136.35,399,63.84,201.00721666666666,32.161154666666668,-9479530668.4400005,84.48,13.52,157929254.81,25268680.77,0,null,0.10199999999999999,-100720013352.19284,0,null,0]
[null,1671,"2164-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,62848177.603632718,1.5911360331030483E-8,false,1,1.5911360331030483E-8,27151.89,-11975728108861,131597311430.79999,-105186811889.5,-16829889902.32,399,63.84,201.00721666666666,32.161154666666668,-9580582487.0900002,84.48,13.52,164933194.91,26389311.190000001,0,null,0.10199999999999999,-105186811889.49577,0,null,0]
[null,1672,"2164-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,63538795.277926497,1.5738416122400137E-8,false,1,1.5738416122400137E-8,27151.89,-12107325420291.801,133043390420.32999,-106342674941.56,-17014827990.65,399,63.84,201.00721666666666,32.161154666666668,-9685860336.2299995,84.48,13.52,166745588.18000001,26679294.109999999,0,null,0.10199999999999999,-106342674941.56297,0,null,0]
[null,1673,"2164-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,64216118.835589185,1.5572414187164958E-8,false,1,1.5572414187164958E-8,27151.89,-12240368810712.1,130482358674.08002,-104043134891.05,-16646901582.57,399,63.84,201.00721666666666,32.161154666666668,-9792295048.5699997,84.48,13.52,163139909.38,26102385.5,0,null,0.10199999999999999,-104043134891.05284,0,null,0]
[null,1674,"2164-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,64921768.360100523,1.5403154061567088E-8,false,1,1.5403154061567088E-8,27151.89,-12370851169386.199,135939187035.22,-108657309437.78,-17385169510.040001,399,63.84,201.00721666666666,32.161154666666668,-9896680935.5100002,84.48,13.52,170374935.06999999,27259989.609999999,0,null,0.10199999999999999,-108657309437.77545,0,null,0]
[null,1675,"2164-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,65613834.410819188,1.5240688324032898E-8,false,1,1.5240688324032898E-8,27151.89,-12506790356421.4,133322412351.34,-106307718029.58,-17009234884.73,399,63.84,201.00721666666666,32.161154666666668,-10005432285.139999,84.48,13.52,166690775.74000001,26670524.120000001,0,null,0.10199999999999999,-106307718029.58189,0,null,0]
[null,1676,"2165-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,66334842.965881534,1.5075033802587532E-8,false,1,1.5075033802587532E-8,27151.89,-12640112768772.699,138898012997.01001,-111022323819.05,-17763571811.049999,399,63.84,201.00721666666666,32.161154666666668,-10112090215.02,84.48,13.52,174083277.62,27853324.420000002,0,null,0.10199999999999999,-111022323819.05354,0,null,0]
[null,1677,"2165-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,67063774.443619274,1.4911179817961232E-8,false,1,1.4911179817961232E-8,27151.89,-12779010781769.699,140424316962.5,-112242311366.53999,-17958769818.650002,399,63.84,201.00721666666666,32.161154666666668,-10223208625.42,84.48,13.52,175996218.09,28159394.890000001,0,null,0.10199999999999999,-112242311366.54385,0,null,0]
[null,1678,"2165-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,67734591.024787307,1.4763505394666848E-8,false,1,1.4763505394666848E-8,27151.89,-12919435098732.199,129228829966.15001,-102494185116.61,-16399069618.66,399,63.84,201.00721666666666,32.161154666666668,-10335548078.99,84.48,13.52,160711156.13,25713784.98,0,null,0.10199999999999999,-102494185116.60876,0,null,0]
[null,1679,"2165-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,68478903.86736168,1.4603037483440482E-8,false,1,1.4603037483440482E-8,27151.89,-13048663928698.301,143387445509.70999,-114610764840.39999,-18337722374.459999,399,63.84,201.00721666666666,32.161154666666668,-10438931142.959999,84.48,13.52,179709953.13999999,28753592.5,0,null,0.10199999999999999,-114610764840.40007,0,null,0]
[null,1680,"2165-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,69208888.982587755,1.4449011025904342E-8,true,1,1.4449011025904342E-8,27151.89,-13192051374208,140627294800.95001,-112132436680.77,-17941189868.919998,399,63.84,201.00721666666666,32.161154666666668,-10553641099.370001,84.48,13.52,175823934.59,28131829.530000001,0,null,0.10199999999999999,-112132436680.76799,0,null,0]
[null,1681,"2165-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,69969402.393987745,1.429196142578355E-8,false,1,1.429196142578355E-8,27151.89,-13332678669008.9,146508388819.41,-117105360976.13,-18736857756.18,399,63.84,201.00721666666666,32.161154666666668,-10666142935.209999,84.48,13.52,183621479.88,29379436.780000001,0,null,0.10199999999999999,-117105360976.12817,0,null,0]
[null,1682,"2165-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,70715276.223507643,1.4141216062556697E-8,false,1,1.4141216062556697E-8,27151.89,-13479187057828.301,143688161188.34,-114573089991.53999,-18331694398.650002,399,63.84,201.00721666666666,32.161154666666668,-10783349646.26,84.48,13.52,179650878.97999999,28744140.640000001,0,null,0.10199999999999999,-114573089991.54054,0,null,0]
[null,1683,"2165-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,71492342.822169021,1.3987511956174285E-8,false,1,1.3987511956174285E-8,27151.89,-13622875219016.6,149697261975.25,-119654254007.03,-19144680641.119999,399,63.84,201.00721666666666,32.161154666666668,-10898300175.209999,84.48,13.52,187618144.15000001,30018903.059999999,0,null,0.10199999999999999,-119654254007.02913,0,null,0]
[null,1684,"2165-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,72277948.346660882,1.3835478494820866E-8,false,1,1.3835478494820866E-8,27151.89,-13772572480991.801,151342235288.02002,-120969094958.05,-19355055193.290001,399,63.84,201.00721666666666,32.161154666666668,-11018057984.790001,84.48,13.52,189679814.75999999,30348770.359999999,0,null,0.10199999999999999,-120969094958.04465,0,null,0]
[null,1685,"2165-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,73048431.276036277,1.368954791405702E-8,false,1,1.368954791405702E-8,27151.89,-13923914716279.801,148428958027.42999,-118353275088.38,-18936524014.139999,399,63.84,201.00721666666666,32.161154666666668,-11139131773.02,84.48,13.52,185578209.21000001,29692513.469999999,0,null,0.10199999999999999,-118353275088.3783,0,null,0]
[null,1686,"2165-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,73851136.137851536,1.354075309191434E-8,false,1,1.354075309191434E-8,27151.89,-14072343674307.199,154636321007.63998,-123602085272.67,-19776333643.630001,399,63.84,201.00721666666666,32.161154666666668,-11257874939.450001,84.48,13.52,193808343.58000001,31009334.969999999,0,null,0.10199999999999999,-123602085272.66489,0,null,0]
[null,1687,"2165-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,74638389.24908103,1.3397931145899056E-8,false,1,1.3397931145899056E-8,27151.89,-14226979995314.801,151659633901.94998,-120929329960.17999,-19348692793.630001,399,63.84,201.00721666666666,32.161154666666668,-11381583996.25,84.48,13.52,189617463.25,30338794.120000001,0,null,0.10199999999999999,-120929329960.1758,0,null,0]
[null,1688,"2166-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,75458565.629076093,1.3252305972997116E-8,false,1,1.3252305972997116E-8,27151.89,-14378639629216.699,158002105157.47998,-126292384743.28999,-20206781558.93,399,63.84,201.00721666666666,32.161154666666668,-11502911703.370001,84.48,13.52,198026733.15000001,31684277.300000001,0,null,0.10199999999999999,-126292384743.28668,0,null,0]
[null,1689,"2166-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,76287754.653918788,1.3108263633351431E-8,false,1,1.3108263633351431E-8,27151.89,-14536641734374.199,159738337623.68002,-127680169900.25,-20428827184.040001,399,63.84,201.00721666666666,32.161154666666668,-11629313387.5,84.48,13.52,200202780.27000001,32032444.84,0,null,0.10199999999999999,-127680169900.25339,0,null,0]
[null,1690,"2166-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,77050835.634470388,1.2978444578382066E-8,false,1,1.2978444578382066E-8,27151.89,-14696380071997.9,147003018218.73001,-116591281904.52,-18654605104.720001,399,63.84,201.00721666666666,32.161154666666668,-11757104057.6,84.48,13.52,182815403.90000001,29250464.620000001,0,null,0.10199999999999999,-116591281904.51666,0,null,0]
[null,1691,"2166-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,77897521.583645701,1.283737890076783E-8,false,1,1.283737890076783E-8,27151.89,-14843383090216.6,163109016135.92001,-130374381475.74001,-20859901036.119999,399,63.84,201.00721666666666,32.161154666666668,-11874706472.17,84.48,13.52,204427304.02000001,32708368.640000001,0,null,0.10199999999999999,-130374381475.73578,0,null,0]
[null,1692,"2166-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,78727909.163727358,1.2701975838331221E-8,true,1,1.2701975838331221E-8,27151.89,-15006492106352.5,159969233005.60999,-127555182904,-20408829264.639999,399,63.84,201.00721666666666,32.161154666666668,-12005193685.08,84.48,13.52,200006800.66,32001088.109999999,0,null,0.10199999999999999,-127555182903.99625,0,null,0]
[null,1693,"2166-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,79593023.914891154,1.2563915162581337E-8,false,1,1.2563915162581337E-8,27151.89,-15166461339358.1,166659215322.98999,-133212085430.7,-21313933668.91,399,63.84,201.00721666666666,32.161154666666668,-12133169071.49,84.48,13.52,208876823.83000001,33420291.809999999,0,null,0.10199999999999999,-133212085430.6953,0,null,0]
[null,1694,"2166-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,80441485.54982388,1.2431396476145628E-8,false,1,1.2431396476145628E-8,27151.89,-15333120554681.1,163451092264.78998,-130331524714.78999,-20853043954.369999,399,63.84,201.00721666666666,32.161154666666668,-12266496443.74,84.48,13.52,204360104.62,32697616.739999998,0,null,0.10199999999999999,-130331524714.78934,0,null,0]
[null,1695,"2166-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,81325430.220702365,1.22962767892673E-8,false,1,1.22962767892673E-8,27151.89,-15496571646945.9,170286687456.29999,-136111554299.00999,-21777848687.84,399,63.84,201.00721666666666,32.161154666666668,-12397257317.559999,84.48,13.52,213423191.00999999,34147710.560000002,0,null,0.10199999999999999,-136111554299.00816,0,null,0]
[null,1696,"2166-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,82219088.264920905,1.2162625749118819E-8,false,1,1.2162625749118819E-8,27151.89,-15666858334402.199,172157911102.53003,-137607239037.17001,-22017158245.950001,399,63.84,201.00721666666666,32.161154666666668,-12533486667.52,84.48,13.52,215768424.68000001,34522947.950000003,0,null,0.10199999999999999,-137607239037.16599,0,null,0]
[null,1697,"2166-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,83095543.745824948,1.203433968804427E-8,false,1,1.203433968804427E-8,27151.89,-15839016245504.699,168843940328.96997,-134631638086.78999,-21541062093.889999,399,63.84,201.00721666666666,32.161154666666668,-12671212996.4,84.48,13.52,211102682.38999999,33776429.18,0,null,0.10199999999999999,-134631638086.78993,0,null,0]
[null,1698,"2166-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,84008652.977533221,1.1903535702059573E-8,false,1,1.1903535702059573E-8,27151.89,-16007860185833.699,175905066780.62003,-140602371965.57001,-22496379514.490002,399,63.84,201.00721666666666,32.161154666666668,-12806288148.67,84.48,13.52,220464793.11000001,35274366.899999999,0,null,0.10199999999999999,-140602371965.57266,0,null,0]
[null,1699,"2166-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,84904185.218273714,1.1777982409573521E-8,false,1,1.1777982409573521E-8,27151.89,-16183765252614.301,172518964744.76001,-137562004647.22,-22009920743.560001,399,63.84,201.00721666666666,32.161154666666668,-12947012202.09,84.48,13.52,215697497.16,34511599.549999997,0,null,0.10199999999999999,-137562004647.22156,0,null,0]
[null,1700,"2167-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,85837169.008242235,1.1649964829385021E-8,false,1,1.1649964829385021E-8,27151.89,-16356284217359.1,179733782321.71002,-143662696375.79999,-22986031420.130001,399,63.84,201.00721666666666,32.161154666666668,-13085027373.889999,84.48,13.52,225263381.78999999,36042141.090000004,0,null,0.10199999999999999,-143662696375.80408,0,null,0]
[null,1701,"2167-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,86780405.046084121,1.1523338701507064E-8,false,1,1.1523338701507064E-8,27151.89,-16536017999680.801,181708816944.38,-145241358097.20001,-23238617295.549999,399,63.84,201.00721666666666,32.161154666666668,-13228814399.74,84.48,13.52,227738723.37,36438195.740000002,0,null,0.10199999999999999,-145241358097.19635,0,null,0]
[null,1702,"2167-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,87648440.510958418,1.1409216115773025E-8,false,1,1.1409216115773025E-8,27151.89,-16717726816625.199,167221875922.97998,-132627299411.89,-21220367905.900002,399,63.84,201.00721666666666,32.161154666666668,-13374181453.299999,84.48,13.52,207959879.34999999,33273580.699999999,0,null,0.10199999999999999,-132627299411.89323,0,null,0]
[null,1703,"2167-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,88611580.007586494,1.128520674063576E-8,false,1,1.128520674063576E-8,27151.89,-16884948692548.199,185543100018.07004,-148306132682.88,-23728981229.259998,399,63.84,201.00721666666666,32.161154666666668,-13507958954.040001,84.48,13.52,232544289.91999999,37207086.390000001,0,null,0.10199999999999999,-148306132682.88168,0,null,0]
[null,1704,"2167-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,89556179.450467363,1.1166175311811845E-8,true,1,1.1166175311811845E-8,27151.89,-17070491792566.301,181971469660.64001,-145099180236.81,-23215868837.889999,399,63.84,201.00721666666666,32.161154666666668,-13656393434.049999,84.48,13.52,227515788.47999999,36402526.159999996,0,null,0.10199999999999999,-145099180236.81354,0,null,0]
[null,1705,"2167-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,90540282.454388723,1.1044807602668656E-8,false,1,1.1044807602668656E-8,27151.89,-17252463262226.9,189581595119.42001,-151534135653.23001,-24245461704.52,399,63.84,201.00721666666666,32.161154666666668,-13801970609.780001,84.48,13.52,237605798.56999999,38016927.770000003,0,null,0.10199999999999999,-151534135653.22629,0,null,0]
[null,1706,"2167-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,91505441.865352497,1.0928311798892462E-8,false,1,1.0928311798892462E-8,27151.89,-17442044857346.301,185932225331.20001,-148257381287.44,-23721181005.990002,399,63.84,201.00721666666666,32.161154666666668,-13953635885.879999,84.48,13.52,232467847.72999999,37194855.640000001,0,null,0.10199999999999999,-148257381287.44354,0,null,0]
[null,1707,"2167-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,92510964.664196894,1.0809529482584833E-8,false,1,1.0809529482584833E-8,27151.89,-17627977082677.5,193707991321.06998,-154832398709.51999,-24773183793.52,399,63.84,201.00721666666666,32.161154666666668,-14102381666.139999,84.48,13.52,242777475.05000001,38844396.009999998,0,null,0.10199999999999999,-154832398709.51736,0,null,0]
[null,1708,"2167-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,93527536.817903519,1.0692038238395849E-8,false,1,1.0692038238395849E-8,27151.89,-17821685073998.602,195836583868.37003,-156533800566.62,-25045408090.66,399,63.84,201.00721666666666,32.161154666666668,-14257348059.200001,84.48,13.52,245445273.16,39271243.710000001,0,null,0.10199999999999999,-156533800566.62103,0,null,0]
[null,1709,"2167-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,94524540.360382363,1.057926329170626E-8,false,1,1.057926329170626E-8,27151.89,-18017521657867,192066808024.75003,-153148934091.87,-24503829454.700001,399,63.84,201.00721666666666,32.161154666666668,-14414017326.290001,84.48,13.52,240137802.53,38422048.399999999,0,null,0.10199999999999999,-153148934091.86948,0,null,0]
[null,1710,"2167-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,95563239.026222467,1.0464274863324807E-8,false,1,1.0464274863324807E-8,27151.89,-18209588465891.699,200099124940.75,-159940885358.75,-25590541657.400002,399,63.84,201.00721666666666,32.161154666666668,-14567670772.709999,84.48,13.52,250787582.11000001,40126013.140000001,0,null,0.10199999999999999,-159940885358.74875,0,null,0]
[null,1711,"2167-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,96581943.154241994,1.0353902265178011E-8,false,1,1.0353902265178011E-8,27151.89,-18409687590832.398,196247296870.17001,-156482344522.07999,-25037175123.529999,399,63.84,201.00721666666666,32.161154666666668,-14727750072.67,84.48,13.52,245364590.08000001,39258334.409999996,0,null,0.10199999999999999,-156482344522.07538,0,null,0]
[null,1712,"2168-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,97643249.933582902,1.024136333725272E-8,false,1,1.024136333725272E-8,27151.89,-18605934887702.602,204454443654.56,-163422128096.98999,-26147540495.52,399,63.84,201.00721666666666,32.161154666666668,-14884747910.16,84.48,13.52,256246170.72999999,40999387.32,0,null,0.10199999999999999,-163422128096.98782,0,null,0]
[null,1713,"2168-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,98716219.059353054,1.0130047620632135E-8,false,1,1.0130047620632135E-8,27151.89,-18810389331357.199,206701125384.40002,-165217919627.09,-26434867140.330002,399,63.84,201.00721666666666,32.161154666666668,-15048311465.09,84.48,13.52,259061971.84999999,41449915.5,0,null,0.10199999999999999,-165217919627.08737,0,null,0]
[null,1714,"2168-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,99736089.223861575,1.0026460910808932E-8,false,1,1.0026460910808932E-8,27151.89,-19017090456741.602,196471927690.63004,-156257093252.89001,-25001134920.459999,399,63.84,201.00721666666666,32.161154666666668,-15213672365.389999,84.48,13.52,245011396.09,39201823.369999997,0,null,0.10199999999999999,-156257093252.89349,0,null,0]
[null,1715,"2168-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,100832055.8629795,9.9174810177320804E-9,false,1,9.9174810177320804E-9,27151.89,-19213562384432.199,211131459673.62,-168759122943.26001,-27001459670.919998,399,63.84,201.00721666666666,32.161154666666668,-15370849907.549999,84.48,13.52,264614578.63999999,42338332.579999998,0,null,0.10199999999999999,-168759122943.26279,0,null,0]
[null,1716,"2168-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,101906925.57847886,9.8128757621080109E-9,true,1,9.8128757621080109E-9,27151.89,-19424693844105.801,207067263530.05002,-165109897674.89999,-26417583627.98,399,63.84,201.00721666666666,32.161154666666668,-15539755075.280001,84.48,13.52,258892593.41999999,41422814.950000003,0,null,0.10199999999999999,-165109897674.89929,0,null,0]
[null,1717,"2168-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,103026746.81468555,9.7062173747823196E-9,false,1,9.7062173747823196E-9,27151.89,-19631761107635.898,215726906043.34,-172432301728.73999,-27589168276.599998,399,63.84,201.00721666666666,32.161154666666668,-15705408886.110001,84.48,13.52,270374122.98000002,43259859.68,0,null,0.10199999999999999,-172432301728.73532,0,null,0]
[null,1718,"2168-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,104125011.93573008,9.6038404357373622E-9,false,1,9.6038404357373622E-9,27151.89,-19847488013679.199,211574249377.70001,-168703648116.26999,-26992583698.599998,399,63.84,201.00721666666666,32.161154666666668,-15877990410.940001,84.48,13.52,264527594.12,42324415.060000002,0,null,0.10199999999999999,-168703648116.27319,0,null,0]
[null,1719,"2168-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,105269206.9835545,9.4994541011050194E-9,false,1,9.4994541011050194E-9,27151.89,-20059062263056.898,220422376006.54001,-176185430210.51999,-28189668833.68,399,63.84,201.00721666666666,32.161154666666668,-16047249810.450001,84.48,13.52,276259028.44,44201444.549999997,0,null,0.10199999999999999,-176185430210.51642,0,null,0]
[null,1720,"2168-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,106425975.20936111,9.3962023653793235E-9,false,1,9.3962023653793235E-9,27151.89,-20279484639063.398,222844524022.35001,-178121473413.10999,-28499435746.099998,399,63.84,201.00721666666666,32.161154666666668,-16223587711.25,84.48,13.52,279294744.18000001,44687159.07,0,null,0.10199999999999999,-178121473413.10684,0,null,0]
[null,1721,"2168-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,107560476.10509288,9.2970953291703682E-9,false,1,9.2970953291703682E-9,27151.89,-20502329163085.699,218554856030.39001,-174269797886.23001,-27883167661.799999,399,63.84,201.00721666666666,32.161154666666668,-16401863330.469999,84.48,13.52,273255316.95999998,43720850.710000001,0,null,0.10199999999999999,-174269797886.22842,0,null,0]
[null,1722,"2168-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,108742422.32351971,9.1960430771433327E-9,false,1,9.1960430771433327E-9,27151.89,-20720884019116.102,227694914676.62003,-181998431301.23999,-29119749008.200001,399,63.84,201.00721666666666,32.161154666666668,-16576707215.290001,84.48,13.52,285373814.14999998,45659810.259999998,0,null,0.10199999999999999,-181998431301.23642,0,null,0]
[null,1723,"2168-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,109901616.54548842,9.0990472336328075E-9,false,1,9.0990472336328075E-9,27151.89,-20948578933792.699,223311878586.12,-178062920937.23999,-28490067349.959999,399,63.84,201.00721666666666,32.161154666666668,-16758863147.030001,84.48,13.52,279202933.89999998,44672469.420000002,0,null,0.10199999999999999,-178062920937.23795,0,null,0]
[null,1724,"2169-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,111109288.77583459,9.0001476115783782E-9,false,1,9.0001476115783782E-9,27151.89,-21171890812378.801,232650877992.17999,-185959774302.06,-29753563888.330002,399,63.84,201.00721666666666,32.161154666666668,-16937512649.9,84.48,13.52,291585199.98000002,46653632,0,null,0.10199999999999999,-185959774302.06046,0,null,0]
[null,1725,"2169-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,112330231.71376263,8.9023229520987512E-9,false,1,8.9023229520987512E-9,27151.89,-21404541690371,235207400940.15002,-188003224513.76001,-30080515922.200001,399,63.84,201.00721666666666,32.161154666666668,-17123633352.299999,84.48,13.52,294789329.91000003,47166292.789999999,0,null,0.10199999999999999,-188003224513.75861,0,null,0]
[null,1726,"2169-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,113453833.57818481,8.8141578689878882E-9,false,1,8.8141578689878882E-9,27151.89,-21639749091311.102,216455224062.58002,-171675342791.07001,-27468054846.57,399,63.84,201.00721666666666,32.161154666666668,-17311799273.049999,84.48,13.52,269187211.37,43069953.82,0,null,0.10199999999999999,-171675342791.06808,0,null,0]
[null,1727,"2169-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,114700539.93743095,8.7183547744892847E-9,false,1,8.7183547744892847E-9,27151.89,-21856204315373.699,240170570972.10001,-191970327903.37,-30715252464.540001,399,63.84,201.00721666666666,32.161154666666668,-17484963452.299999,84.48,13.52,301009748.01999998,48161559.68,0,null,0.10199999999999999,-191970327903.36563,0,null,0]
[null,1728,{"$f":"IF(B1749=0,FECHA_1ER_PAGO,EDATE(C1748,1))","v":"2169-05-04"},{"$f":"IF(B1749=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1749-C1748)","v":30},{"$f":"IF(B1749=0,TASA,IF(B1749=MESES_INC_TASA,E1748+INCREMENTO_TASA,E1748))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B1749<MESES_GRACIA, 0, 1 + D1749 * F1749 / 360 + FACTOR_SEG_DEUD)","v":1.0106599999999999},{"$f":"IF(B1749 = 0, 0,            IF(H1748=0, G1749, H1748 * G1749 ))","v":115923247.69316395},8.6263973784351664E-9,{"$f":"MOD(B1749, MESES_INC)=0","v":true},1,8.6263973784351664E-9,{"$f":"ROUND(CUOTA_INIT*K1749,2)","v":27151.89},{"$f":"IF(B1749=0,TOTAL_FINANCIADO, ROUND(N1748-O1748,2))","v":-22096374886345.801},{"$f":"IF(B1749=0, 0,\n   IF((B1749+1) = PLAZO, N1749,\n   IF(B1749<MESES_GRACIA, 0, M1749-P1749-V1749-Q1749)))","v":235547383440.34003},{"$f":" IF(B1749<MESES_GRACIA, 0, ROUND(N1749 * D1749 *E1749 /360,2))","v":-187819186533.94},-30051069845.43,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1749*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T1749*IVA","v":32.161154666666668},{"$f":"ROUND(N1749 * FACTOR_SEG_DEUD,2)","v":-17677099909.080002},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1749*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1749:X1749)-Q1749) * FACTOR_SEG_DESEMPLEO,2)","v":294500758.36000001},{"$f":"ROUND(Y1749*IVA,2)","v":47120121.340000004},{"$f":"IF(B1749>=PLAZO,0,ROUND(SUM(O1749:Z1749),2))","v":0},null,{"$f":"IF(AB1749=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N1749 * D1749 * AC1749 /360","v":-187819186533.93927},{"$f":"IF(B1749>=PLAZO, 0, O1749+R1749+S1749+T1749+U1749+V1749+W1749+X1749+Y1749+Z1749+AD1749)","v":0},null,0]
[null,1729,"2169-06-04",31,0.10199999999999999,{"$f":"E1750*(1+$G$13)","v":0.11831999999999998},1.0109886666666665,117197089.62098154,8.532635095581521E-9,false,{"$f":"IF(B1750=0, 1, IF(J1750,K1749*(1+INCREMENTO),K1749))","v":1},8.532635095581521E-9,27151.89,-22331922269786.102,245398077000.48004,-196148717269.62,{"$f":"ROUND(P1750*$G$13,2)","v":-31383794763.139999},399,63.84,201.00721666666666,32.161154666666668,-17865537815.830002,84.48,13.52,307561462.55000001,49209834.009999998,0,null,0.10199999999999999,-196148717269.62122,0,null,{"$f":"IF(N1750> 0,O1750+P1750+V1750+R1750+T1750+W1750+Y1750, 0)","v":0}]
[null,1730,"2169-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,118446410.59634119,8.4426365895370568E-9,false,1,{"$f":" I1751*K1751","v":8.4426365895370568E-9},27151.89,-22577320346786.602,240674262048.64001,-191907222947.69,-30705155671.630001,399,63.84,201.00721666666666,32.161154666666668,-18061856277.43,84.48,13.52,300910799.44999999,48145727.909999996,0,null,0.10199999999999999,-191907222947.6861,0,null,0]
[null,1731,"2169-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,119747978.72024751,{"$f":"IF(H1752=0, 0, 1/H1752)","v":8.3508716446577957E-9},false,1,8.3508716446577957E-9,27151.89,-22817994608835.199,250739363910.18002,-200418052647.60001,-32066888423.619999,399,63.84,201.00721666666666,32.161154666666668,-18254395687.07,84.48,13.52,314255780.42000002,50280924.869999997,0,null,0.10199999999999999,-200418052647.60248,0,null,0]
[null,1732,"2169-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,121063849.34241138,8.2601041139179897E-9,false,1,8.2601041139179897E-9,27151.89,-23068733972745.398,253494655200.40002,-202620380060.60999,-32419260809.700001,399,63.84,201.00721666666666,32.161154666666668,-18454987178.200001,84.48,13.52,317709029.80000001,50833444.770000003,0,null,0.10199999999999999,-202620380060.61377,0,null,0]
[null,1733,"2169-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,122354389.97640148,8.1729801455662549E-9,false,1,8.1729801455662549E-9,27151.89,-23322228627945.801,248614984325.80005,-198238943337.54001,-31718230934.009998,399,63.84,201.00721666666666,32.161154666666668,-18657782902.360001,84.48,13.52,310838937.01999998,49734229.920000002,0,null,0.10199999999999999,-198238943337.53928,0,null,0]
[null,1734,"2169-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,123698901.58305548,8.0841461581497334E-9,false,1,8.0841461581497334E-9,27151.89,-23570843612271.602,259012170659.27002,-207030576394.45001,-33124892223.110001,399,63.84,201.00721666666666,32.161154666666668,-18856674889.82,84.48,13.52,324624217.66000003,51939874.829999998,0,null,0.10199999999999999,-207030576394.45221,0,null,0]
[null,1735,"2169-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,125017531.87393084,7.9988781174180582E-9,false,1,7.9988781174180582E-9,27151.89,-23829855782930.898,254026289797.93002,-202553774154.91,-32408603864.790001,399,63.84,201.00721666666666,32.161154666666668,-19063884626.34,84.48,13.52,317604591.74000001,50816734.68,0,null,0.10199999999999999,-202553774154.91263,0,null,0]
[null,1736,"2170-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,126391307.85918282,7.9119364846998549E-9,false,1,7.9119364846998549E-9,27151.89,-24083882072728.801,264649779288.42001,-211536764205.47,-33845882272.880001,399,63.84,201.00721666666666,32.161154666666668,-19267105658.18,84.48,13.52,331689920.13999999,53070387.219999999,0,null,0.10199999999999999,-211536764205.46796,0,null,0]
[null,1737,"2170-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,127780179.81081142,7.8259398404398749E-9,false,1,7.8259398404398749E-9,27151.89,-24348531852017.199,267557927496.41998,-213861271433.54999,-34217803429.369999,399,63.84,201.00721666666666,32.161154666666668,-19478825481.610001,84.48,13.52,335334747.48000002,53653559.600000001,0,null,0.10199999999999999,-213861271433.55106,0,null,0]
[null,1738,"2170-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,129058322.35606569,7.7484348296504915E-9,false,1,7.7484348296504915E-9,27151.89,-24616089779513.602,246226567853.10001,-195287645584.14001,-31246023293.459999,399,63.84,201.00721666666666,32.161154666666668,-19692871823.610001,84.48,13.52,306211302.14999998,48993808.340000004,0,null,0.10199999999999999,-195287645584.14124,0,null,0]
[null,1739,"2170-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,130476501.24099569,7.6642153222131321E-9,false,1,7.6642153222131321E-9,27151.89,-24862316347366.699,273203734054.31006,-218374011917.70001,-34939841906.830002,399,63.84,201.00721666666666,32.161154666666668,-19889853077.889999,84.48,13.52,342410724.56,54785715.93,0,null,0.10199999999999999,-218374011917.70416,0,null,0]
[null,1740,"2170-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,131867380.7442247,7.5833765284201739E-9,true,1,7.5833765284201739E-9,27151.89,-25135520081421,267944671219.84,-213651920692.07999,-34184307310.73,399,63.84,201.00721666666666,32.161154666666668,-20108416065.139999,84.48,13.52,335006485.50999999,53601037.68,0,null,0.10199999999999999,-213651920692.07846,0,null,0]
[null,1741,"2170-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,133316427.43542938,7.5009510773482212E-9,false,1,7.5009510773482212E-9,27151.89,-25403464752640.801,279150233497.07001,-223127098744.03,-35700335799.040001,399,63.84,201.00721666666666,32.161154666666668,-20322771802.110001,84.48,13.52,349863564.69999999,55978170.350000001,0,null,0.10199999999999999,-223127098744.02838,0,null,0]
[null,1742,"2170-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,134737580.55189103,7.4218343234601379E-9,false,1,7.4218343234601379E-9,27151.89,-25682614986137.898,273776702904.12003,-218302227382.17001,-34928356381.150002,399,63.84,201.00721666666666,32.161154666666668,-20546091988.91,84.48,13.52,342298166.41000003,54767706.630000003,0,null,0.10199999999999999,-218302227382.17215,0,null,0]
[null,1743,"2170-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,136218166.91204888,7.3411647115003663E-9,false,1,7.3411647115003663E-9,27151.89,-25956391689042,285226163292.21002,-227983640335.42001,-36477382453.669998,399,63.84,201.00721666666666,32.161154666666668,-20765113351.23,84.48,13.52,357478621.92000002,57196579.509999998,0,null,0.10199999999999999,-227983640335.41888,0,null,0]
[null,1744,"2170-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,137715022.94218972,7.2613719159730445E-9,false,1,7.2613719159730445E-9,27151.89,-26241617852334.199,288360418525.23999,-230488876803,-36878220288.480003,399,63.84,201.00721666666666,32.161154666666668,-20993294281.869999,84.48,13.52,361406832.69999999,57825093.229999997,0,null,0.10199999999999999,-230488876803.00204,0,null,0]
[null,1745,"2170-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,139183065.08675346,7.1847821383779366E-9,false,1,7.1847821383779366E-9,27151.89,-26529978270859.398,282809595519.26001,-225504815302.31,-36080770448.370003,399,63.84,201.00721666666666,32.161154666666668,-21223982616.689999,84.48,13.52,353591824.25999999,56574691.880000003,0,null,0.10199999999999999,-225504815302.3049,0,null,0]
[null,1746,"2170-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,140712501.39463675,7.1066891007462035E-9,false,1,7.1066891007462035E-9,27151.89,-26812787866378.699,294636815419.57001,-235505653426.35999,-37680904548.220001,399,63.84,201.00721666666666,32.161154666666668,-21450230293.099998,84.48,13.52,369273138.44,59083702.149999999,0,null,0.10199999999999999,-235505653426.35956,0,null,0]
[null,1747,"2170-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,142212496.65950355,7.0317308498864165E-9,false,1,7.0317308498864165E-9,27151.89,-27107424681798.301,288965174259.87,-230413109795.29001,-36866097567.25,399,63.84,201.00721666666666,32.161154666666668,-21685939745.439999,84.48,13.52,361288030.02999997,57806084.799999997,0,null,0.10199999999999999,-230413109795.28555,0,null,0]
[null,1748,"2171-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,143775222.38112926,6.9553013616569561E-9,false,1,6.9553013616569561E-9,27151.89,-27396389856058.199,301049823150.16003,-240631624235.70999,-38501059877.709999,399,63.84,201.00721666666666,32.161154666666668,-21917111884.849998,84.48,13.52,377310660.67000002,60369705.710000001,0,null,0.10199999999999999,-240631624235.71115,0,null,0]
[null,1749,"2171-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,145355120.37480134,6.8797026029869349E-9,false,1,6.8797026029869349E-9,27151.89,-27697439679208.398,304357959306.82001,-243275845182.38,-38924135229.18,399,63.84,201.00721666666666,32.161154666666668,-22157951743.369999,84.48,13.52,381456799.12,61033087.859999999,0,null,0.10199999999999999,-243275845182.38043,0,null,0]
[null,1750,"2171-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,146809059.19220367,6.811568751290692E-9,false,1,6.811568751290692E-9,27151.89,-28001797638515.199,280092674997.41003,-222147594598.89001,-35543615135.82,399,63.84,201.00721666666666,32.161154666666668,-22401438110.810001,84.48,13.52,348327702.19999999,55732432.350000001,0,null,0.10199999999999999,-222147594598.88724,0,null,0]
[null,1751,"2171-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,148422295.00731373,6.7375322551825755E-9,false,1,6.7375322551825755E-9,27151.89,-28281890313512.602,310780292510.31,-248409269920.35001,-39745483187.260002,399,63.84,201.00721666666666,32.161154666666668,-22625512250.810001,84.48,13.52,389506009.10000002,62320961.460000001,0,null,0.10199999999999999,-248409269920.35236,0,null,0]
[null,1752,"2171-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,150004476.67209166,6.6664677094003693E-9,true,1,6.6664677094003693E-9,27151.89,-28592670606022.898,304797895812.10004,-243037700151.20001,-38886032024.190002,399,63.84,201.00721666666666,32.161154666666668,-22874136484.82,84.48,13.52,381083387.70999998,60973342.030000001,0,null,0.10199999999999999,-243037700151.19461,0,null,0]
[null,1753,"2171-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,151652825.86474904,6.5940083496488614E-9,false,1,6.5940083496488614E-9,27151.89,-28897468501835,317544676029.06,-253816098341.12,-40610575734.580002,399,63.84,201.00721666666666,32.161154666666668,-23117974801.470001,84.48,13.52,397983916.06999999,63677426.57,0,null,0.10199999999999999,-253816098341.1174,0,null,0]
[null,1754,"2171-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,153269444.98846725,6.5244576312992129E-9,false,1,6.5244576312992129E-9,27151.89,-29215013177864.102,311432067627.93005,-248327612011.85001,-39732417921.900002,399,63.84,201.00721666666666,32.161154666666668,-23372010542.290001,84.48,13.52,389377969.5,62300475.119999997,0,null,0.10199999999999999,-248327612011.84485,0,null,0]
[null,1755,"2171-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,154953671.82963049,6.4535418115130999E-9,false,1,6.4535418115130999E-9,27151.89,-29526445245492,324456291806.18005,-259340610739.57001,-41494497718.330002,399,63.84,201.00721666666666,32.161154666666668,-23621156196.389999,84.48,13.52,406646351.50999999,65063416.240000002,0,null,0.10199999999999999,-259340610739.57141,0,null,0]
[null,1756,"2171-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,156656406.07814234,6.3833967919651264E-9,false,1,6.3833967919651264E-9,27151.89,-29850901537298.199,328021633844.75,-262190418502.60001,-41950466960.419998,399,63.84,201.00721666666666,32.161154666666668,-23880721229.84,84.48,13.52,411114850.07999998,65778376.009999998,0,null,0.10199999999999999,-262190418502.60248,0,null,0]
[null,1757,"2171-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,158326363.36693531,6.3160675122841782E-9,false,1,6.3160675122841782E-9,27151.89,-30178923171142.898,321707348156.28003,-256520846954.72,-41043335512.760002,399,63.84,201.00721666666666,32.161154666666668,-24143138536.91,84.48,13.52,402224961.88999999,64355993.899999999,0,null,0.10199999999999999,-256520846954.71463,0,null,0]
[null,1758,"2171-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,160066158.99852008,6.24741673228534E-9,false,1,6.24741673228534E-9,27151.89,-30500630519299.199,335161289051.64001,-267897204727.85001,-42863552756.459999,399,63.84,201.00721666666666,32.161154666666668,-24400504415.439999,84.48,13.52,420063090.88,67210094.540000007,0,null,0.10199999999999999,-267897204727.8446,0,null,0]
[null,1759,"2171-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,161772464.25344428,6.1815217108477046E-9,false,1,6.1815217108477046E-9,27151.89,-30835791808350.801,328709567828.91003,-262104230370.98001,-41936676859.360001,399,63.84,201.00721666666666,32.161154666666668,-24668633446.68,84.48,13.52,410979707.08999997,65756753.130000003,0,null,0.10199999999999999,-262104230370.98178,0,null,0]
[null,1760,"2172-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,163550127.93897063,6.1143333398868019E-9,false,1,6.1143333398868019E-9,27151.89,-31164501376179.699,342456344607.59998,-273728203754.10999,-43796512600.660004,399,63.84,201.00721666666666,32.161154666666668,-24931601100.939999,84.48,13.52,429206097.36000001,68672975.579999998,0,null,0.10199999999999999,-273728203754.11166,0,null,0]
[null,1761,"2172-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,165347325.77818263,6.0478752546716346E-9,false,1,6.0478752546716346E-9,27151.89,-31506957720787.301,346219483226.39001,-276736111980.91998,-44277777916.949997,399,63.84,201.00721666666666,32.161154666666668,-25205566176.630001,84.48,13.52,433922497.45999998,69427599.590000004,0,null,0.10199999999999999,-276736111980.9151,0,null,0]
[null,1762,"2172-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,167055584.11657226,5.9860315672069647E-9,false,1,5.9860315672069647E-9,27151.89,-31853177204013.699,329085818572.28998,-261726939359.64999,-41876310297.540001,399,63.84,201.00721666666666,32.161154666666668,-25482541763.209999,84.48,13.52,410388114.79000002,65662098.369999997,0,null,0.10199999999999999,-261726939359.64587,0,null,0]
[null,1763,"2172-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,168891302.24523455,5.9209680232554197E-9,false,1,5.9209680232554197E-9,27151.89,-32182263022586,353640188086.08002,-282667543548.38,-45226806967.739998,399,63.84,201.00721666666666,32.161154666666668,-25745810418.07,84.48,13.52,443222982.14999998,70915677.140000001,0,null,0.10199999999999999,-282667543548.38031,0,null,0]
[null,1764,"2172-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,170691683.52716872,5.8585162401355753E-9,true,1,5.8585162401355753E-9,27151.89,-32535903210672.102,346832755377.65002,-276555177290.71002,-44248828366.510002,399,63.84,201.00721666666666,32.161154666666668,-26028722568.540001,84.48,13.52,433638791.86000001,69382206.700000003,0,null,0.10199999999999999,-276555177290.71283,0,null,0]
[null,1765,"2172-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,172567357.54022092,5.7948386893907575E-9,false,1,5.7948386893907575E-9,27151.89,-32882735966049.699,361337451770.82001,-288820030901.79999,-46211204944.290001,399,63.84,201.00721666666666,32.161154666666668,-26306188772.84,84.48,13.52,452870082.31999999,72459213.170000002,0,null,0.10199999999999999,-288820030901.80316,0,null,0]
[null,1766,"2172-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,174406925.57159966,5.7337172633633049E-9,false,1,5.7337172633633049E-9,27151.89,-33244073417820.5,354381849785.85999,-282574624051.46997,-45211939848.239998,399,63.84,201.00721666666666,32.161154666666668,-26595258734.259998,84.48,13.52,443077284.38,70892365.5,0,null,0.10199999999999999,-282574624051.47424,0,null,0]
[null,1767,"2172-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,176323425.14106408,5.6713961811935637E-9,false,1,5.6713961811935637E-9,27151.89,-33598455267606.398,369202252602.54004,-295106432100.47998,-47217029136.080002,399,63.84,201.00721666666666,32.161154666666668,-26878764214.09,84.48,13.52,462727159.39999998,74036345.5,0,null,0.10199999999999999,-295106432100.4762,0,null,0]
[null,1768,"2172-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,178260984.48546416,5.6097524810962909E-9,false,1,5.6097524810962909E-9,27151.89,-33967657520208.898,373259293088.96002,-298349258552.5,-47735881368.400002,399,63.84,201.00721666666666,32.161154666666668,-27174126016.169998,84.48,13.52,467811911.27999997,74849905.799999997,0,null,0.10199999999999999,-298349258552.50146,0,null,0]
[null,1769,"2172-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,180161246.5800792,5.5505832635073034E-9,false,1,5.5505832635073034E-9,27151.89,-34340916813297.898,366074200381.64008,-291897792913.03003,-46703646866.080002,399,63.84,201.00721666666666,32.161154666666668,-27472733450.639999,84.48,13.52,457696013.16000003,73231362.109999999,0,null,0.10199999999999999,-291897792913.0321,0,null,0]
[null,1770,"2172-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,182140978.46499881,5.490252706598726E-9,false,1,5.490252706598726E-9,27151.89,-34706991013679.5,381383582404.20007,-304843071070.15002,-48774891371.220001,399,63.84,201.00721666666666,32.161154666666668,-27765592810.939999,84.48,13.52,477994209.31,76479073.489999995,0,null,0.10199999999999999,-304843071070.15161,0,null,0]
[null,1771,"2172-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,184082601.29543567,5.4323439204071867E-9,false,1,5.4323439204071867E-9,27151.89,-35088374596083.699,374042100346.14001,-298251184066.71002,-47720189450.669998,399,63.84,201.00721666666666,32.161154666666668,-28070699676.869999,84.48,13.52,467658130.49000001,74825300.879999995,0,null,0.10199999999999999,-298251184066.71143,0,null,0]
[null,1772,"2173-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,186105423.6402041,5.3732985339174785E-9,false,1,5.3732985339174785E-9,27151.89,-35462416696429.797,389684703423.39001,-311478226650.31,-49836516264.050003,399,63.84,201.00721666666666,32.161154666666668,-28369933357.139999,84.48,13.52,488398133.25999999,78143701.319999993,0,null,0.10199999999999999,-311478226650.30835,0,null,0]
[null,1773,"2173-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,188150474.10544506,5.3148949252159239E-9,false,1,5.3148949252159239E-9,27151.89,-35852101399853.203,393966818734.41003,-314900957295.38,-50384153167.260002,399,63.84,201.00721666666666,32.161154666666668,-28681681119.880001,84.48,13.52,493764974.91000003,79002395.989999995,0,null,0.10199999999999999,-314900957295.37726,0,null,0]
[null,1774,"2173-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,190032480.5810971,5.2622583094327713E-9,false,1,5.2622583094327713E-9,27151.89,-36246068218587.602,362557365519.69,-287552141200.79999,-46008342592.129997,399,63.84,201.00721666666666,32.161154666666668,-28996854574.869999,84.48,13.52,450882031.26999998,72141125,0,null,0.10199999999999999,-287552141200.79498,0,null,0]
[null,1775,"2173-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,192120684.16604257,5.2050616222860116E-9,false,1,5.2050616222860116E-9,27151.89,-36608625584107.297,402280010820.45996,-321545761380.40997,-51447321820.870003,399,63.84,201.00721666666666,32.161154666666668,-29286900467.290001,84.48,13.52,504184027.70999998,80669444.430000007,0,null,0.10199999999999999,-321545761380.40906,0,null,0]
[null,1776,"2173-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,194168690.65925255,5.1501609070172087E-9,true,1,5.1501609070172087E-9,27151.89,-37010905594927.797,394536280793.82001,-314592697556.89001,-50334831609.099998,399,63.84,201.00721666666666,32.161154666666668,-29608724475.939999,84.48,13.52,493281623.63999999,78925059.780000001,0,null,0.10199999999999999,-314592697556.88623,0,null,0]
[null,1777,"2173-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,196302345.67801017,5.0941826321335716E-9,false,1,5.0941826321335716E-9,27151.89,-37405441875721.602,411035959443.57007,-328544464475.09003,-52567114316.010002,399,63.84,201.00721666666666,32.161154666666668,-29924353500.580002,84.48,13.52,515157994.17000002,82425279.069999993,0,null,0.10199999999999999,-328544464475.08807,0,null,0]
[null,1778,"2173-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,198394928.68293774,5.0404514199964096E-9,false,1,5.0404514199964096E-9,27151.89,-37816477835165.203,403123680874.74005,-321440061598.90002,-51430409855.82,399,63.84,201.00721666666666,32.161154666666668,-30253182268.130001,84.48,13.52,504018290.45999998,80642926.469999999,0,null,0.10199999999999999,-321440061598.90417,0,null,0]
[null,1779,"2173-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,200575024.42259163,4.9856656025782128E-9,false,1,4.9856656025782128E-9,27151.89,-38219601516039.898,419982488344.48004,-335695499982.54999,-53711279997.209999,399,63.84,201.00721666666666,32.161154666666668,-30575681212.830002,84.48,13.52,526370817.83999997,84219330.849999994,0,null,0.10199999999999999,-335695499982.55042,0,null,0]
[null,1780,"2173-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,202779076.50762999,4.9314752647193007E-9,false,1,4.9314752647193007E-9,27151.89,-38639584004384.398,424597535914.73004,-339384346171.84003,-54301495387.489998,399,63.84,201.00721666666666,32.161154666666668,-30911667203.509998,84.48,13.52,532154928.67000002,85144788.590000004,0,null,0.10199999999999999,-339384346171.8429,0,null,0]
[null,1781,"2173-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,204940701.46320131,4.8794602187870316E-9,false,1,4.8794602187870316E-9,27151.89,-39064181540299.102,416424202371.47998,-332045543092.53998,-53127286894.809998,399,63.84,201.00721666666666,32.161154666666668,-31251345232.240002,84.48,13.52,520647685.44,83303629.670000002,0,null,0.10199999999999999,-332045543092.5423,0,null,0]
[null,1782,"2173-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,207192726.51801324,4.8264242514954326E-9,false,1,4.8264242514954326E-9,27151.89,-39480605742670.602,433839243456.19,-346771320439.78998,-55483411270.370003,399,63.84,201.00721666666666,32.161154666666668,-31584484594.139999,84.48,13.52,543737704.32000005,86998032.689999998,0,null,0.10199999999999999,-346771320439.7901,0,null,0]
[null,1783,"2173-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,209401400.98269525,4.775517237741113E-9,false,1,4.775517237741113E-9,27151.89,-39914444986126.797,425488010704.00006,-339272782382.08002,-54283645181.129997,399,63.84,201.00721666666666,32.161154666666668,-31931555988.900002,84.48,13.52,531979996.63999999,85116799.459999993,0,null,0.10199999999999999,-339272782382.07776,0,null,0]
[null,1784,"2174-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,211702443.17762706,4.7236110504447931E-9,false,1,4.7236110504447931E-9,27151.89,-40339932996830.797,443282104209.73004,-354319078155.5,-56691052504.879997,399,63.84,201.00721666666666,32.161154666666668,-32271946397.459999,84.48,13.52,555572588.41999996,88891614.150000006,0,null,0.10199999999999999,-354319078155.49713,0,null,0]
[null,1785,"2174-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,214028770.7582249,4.67226904335043E-9,false,1,4.67226904335043E-9,27151.89,-40783215101040.5,448153183492.19,-358212572637.46997,-57314011622,399,63.84,201.00721666666666,32.161154666666668,-32626572080.830002,84.48,13.52,561677587.76999998,89868414.040000007,0,null,0.10199999999999999,-358212572637.47235,0,null,0]
[null,1786,"2174-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,216169629.20919582,4.6259967399595288E-9,false,1,4.6259967399595288E-9,27151.89,-41231368284532.703,412423660312.65002,-327102188390.63,-52336350142.5,399,63.84,201.00721666666666,32.161154666666668,-32985094627.630001,84.48,13.52,512896505.26999998,82063440.840000004,0,null,0.10199999999999999,-327102188390.6261,0,null,0]
[null,1787,"2174-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,218545045.20803258,4.5757157250950347E-9,false,1,4.5757157250950347E-9,27151.89,-41643791944845.398,457609775569.82001,-365771305915.56,-58523408946.489998,399,63.84,201.00721666666666,32.161154666666668,-33315033555.880001,84.48,13.52,573529681.54999995,91764749.049999997,0,null,0.10199999999999999,-365771305915.55865,0,null,0]
[null,1788,"2174-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,220874735.38995019,4.5274530753122076E-9,true,1,4.5274530753122076E-9,27151.89,-42101401720415.203,448800969491.51007,-357861914623.53003,-57257906339.760002,399,63.84,201.00721666666666,32.161154666666668,-33681121376.330002,84.48,13.52,561127756,89780440.959999993,0,null,0.10199999999999999,-357861914623.52917,0,null,0]
[null,1789,"2174-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,223301854.23223853,4.4782431540401786E-9,false,1,4.4782431540401786E-9,27151.89,-42550202689906.703,467570021110.39001,-373732613626.34998,-59797218180.220001,399,63.84,201.00721666666666,32.161154666666668,-34040162151.93,84.48,13.52,586013012.03999996,93762081.930000007,0,null,0.10199999999999999,-373732613626.34717,0,null,0]
[null,1790,"2174-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,225682251.99835417,4.4310086023392423E-9,false,1,4.4310086023392423E-9,27151.89,-43017772711017.102,458569484251.33002,-365651068043.65002,-58504170886.980003,399,63.84,201.00721666666666,32.161154666666668,-34414218168.809998,84.48,13.52,573341148.55999994,91734583.769999996,0,null,0.10199999999999999,-365651068043.64532,0,null,0]
[null,1791,"2174-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,228162199.0381467,4.3828469580660419E-9,false,1,4.3828469580660419E-9,27151.89,-43476342195268.398,477747059421.63,-381867205615.10999,-61098752898.419998,399,63.84,201.00721666666666,32.161154666666668,-34781073756.209999,84.48,13.52,598768052.26999998,95802888.359999999,0,null,0.10199999999999999,-381867205615.10736,0,null,0]
[null,1792,{"$f":"IF(B1813=0,FECHA_1ER_PAGO,EDATE(C1812,1))","v":"2174-09-04"},{"$f":"IF(B1813=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1813-C1812)","v":31},{"$f":"IF(B1813=0,TASA,IF(B1813=MESES_INC_TASA,E1812+INCREMENTO_TASA,E1812))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B1813<MESES_GRACIA, 0, 1 + D1813 * F1813 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B1813 = 0, 0,            IF(H1812=0, G1813, H1812 * G1813 ))","v":230669397.38931051},4.3352087937016533E-9,{"$f":"MOD(B1813, MESES_INC)=0","v":false},1,4.3352087937016533E-9,{"$f":"ROUND(CUOTA_INIT*K1813,2)","v":27151.89},{"$f":"IF(B1813=0,TOTAL_FINANCIADO, ROUND(N1812-O1812,2))","v":-43954089254690},{"$f":"IF(B1813=0, 0,\n   IF((B1813+1) = PLAZO, N1813,\n   IF(B1813<MESES_GRACIA, 0, M1813-P1813-V1813-Q1813)))","v":482996862608.59003},{"$f":" IF(B1813<MESES_GRACIA, 0, ROUND(N1813 * D1813 *E1813 /360,2))","v":-386063417287.03003},-61770146765.919998,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1813*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T1813*IVA","v":32.161154666666668},{"$f":"ROUND(N1813 * FACTOR_SEG_DEUD,2)","v":-35163271403.75},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1813*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1813:X1813)-Q1813) * FACTOR_SEG_DESEMPLEO,2)","v":605347712.17999995},{"$f":"ROUND(Y1813*IVA,2)","v":96855633.950000003},{"$f":"IF(B1813>=PLAZO,0,ROUND(SUM(O1813:Z1813),2))","v":0},null,{"$f":"IF(AB1813=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N1813 * D1813 * AC1813 /360","v":-386063417287.0271},{"$f":"IF(B1813>=PLAZO, 0, O1813+R1813+S1813+T1813+U1813+V1813+W1813+X1813+Y1813+Z1813+AD1813)","v":0},null,0]
[null,1793,"2174-10-04",30,0.10199999999999999,{"$f":"E1814*(1+$G$13)","v":0.11831999999999998},1.0106599999999999,233128333.16548052,4.289482905924498E-9,false,{"$f":"IF(B1814=0, 1, IF(J1814,K1813*(1+INCREMENTO),K1813))","v":1},4.289482905924498E-9,27151.89,-44437086117298.602,473699365162.30005,-377715231997.03998,{"$f":"ROUND(P1814*$G$13,2)","v":-60434437119.529999},399,63.84,201.00721666666666,32.161154666666668,-35549668893.839996,84.48,13.52,592257757.63999999,94761241.219999999,0,null,0.10199999999999999,-377715231997.03809,0,null,{"$f":"IF(N1814> 0,O1814+P1814+V1814+R1814+T1814+W1814+Y1814, 0)","v":0}]
[null,1794,"2174-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,235690102.70919156,4.2428595367615387E-9,false,1,{"$f":" I1815*K1815","v":4.2428595367615387E-9},27151.89,-44910785482460.898,493509678556.82001,-394466399154.28003,-63114623864.68,399,63.84,201.00721666666666,32.161154666666668,-35928628385.970001,84.48,13.52,618523587.74000001,98963774.040000007,0,null,0.10199999999999999,-394466399154.28149,0,null,0]
[null,1795,"2174-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,238202559.20407152,{"$f":"IF(H1816=0, 0, 1/H1816)","v":4.1981077085879911E-9},false,1,4.1981077085879911E-9,27151.89,-45404295161017.703,484009813568.33002,-385936508868.65002,-61749841418.980003,399,63.84,201.00721666666666,32.161154666666668,-36323436128.809998,84.48,13.52,605148719.77999997,96823795.159999996,0,null,0.10199999999999999,-385936508868.65045,0,null,0]
[null,1796,"2175-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,240820087.72631195,4.1524775173094505E-9,false,1,4.1524775173094505E-9,27151.89,-45888304974586,504251314415.96002,-403052278693.45001,-64488364590.949997,399,63.84,201.00721666666666,32.161154666666668,-36710643979.669998,84.48,13.52,631986246.86000001,101117799.5,0,null,0.10199999999999999,-403052278693.44702,0,null,0]
[null,1797,"2175-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,243466379.39697379,4.1073432909990923E-9,false,1,4.1073432909990923E-9,27151.89,-46392556289002,509792364026.29999,-407481286071.72998,-65197005771.480003,399,63.84,201.00721666666666,32.161154666666668,-37114045031.199997,84.48,13.52,638930930.42999995,102228948.87,0,null,0.10199999999999999,-407481286071.73419,0,null,0]
[null,1798,"2175-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,245901692.4346219,4.0666657886702869E-9,false,1,4.0666657886702869E-9,27151.89,-46902348653028.297,469148586611.91003,-372091965980.69,-59534714556.910004,399,63.84,201.00721666666666,32.161154666666668,-37521878922.419998,84.48,13.52,583440476.52999997,93350476.239999995,0,null,0.10199999999999999,-372091965980.6911,0,null,0]
[null,1799,"2175-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,248603824.16555512,4.0224642696327169E-9,false,1,4.0224642696327169E-9,27151.89,-47371497239640.203,520549619819.21008,-416079650754.84003,-66572744120.769997,399,63.84,201.00721666666666,32.161154666666668,-37897197791.709999,84.48,13.52,652413166.25,104386106.59999999,0,null,0.10199999999999999,-416079650754.83978,0,null,0]
[null,1800,"2175-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,251253940.93115991,3.9800370744194066E-9,true,1,3.9800370744194066E-9,27151.89,-47892046859459.398,510529246673.73999,-407082398305.40997,-65133183728.870003,399,63.84,201.00721666666666,32.161154666666668,-38313637487.57,84.48,13.52,638305474.40999997,102128875.91,0,null,0.10199999999999999,-407082398305.40485,0,null,0]
[null,1801,"2175-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,254014886.73673874,3.9367771426577878E-9,false,1,3.9367771426577878E-9,27151.89,-48402576106133.102,531879801790.15002,-425135960132.20001,-68021753621.150002,399,63.84,201.00721666666666,32.161154666666668,-38722060884.910004,84.48,13.52,666613459.36000001,106658153.5,0,null,0.10199999999999999,-425135960132.20245,0,null,0]
[null,1802,"2175-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,256722685.42935234,3.8952537378127048E-9,false,1,3.8952537378127048E-9,27151.89,-48934455907923.203,521641327130.35999,-415942875217.34998,-66550860034.779999,399,63.84,201.00721666666666,32.161154666666668,-39147564726.339996,84.48,13.52,652198702.21000004,104351792.34999999,0,null,0.10199999999999999,-415942875217.34711,0,null,0]
[null,1803,"2175-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,259543725.44530699,3.8529153354960515E-9,false,1,3.8529153354960515E-9,27151.89,-49456097235053.602,543456594302.14996,-434389387381.21997,-69502301981,399,63.84,201.00721666666666,32.161154666666668,-39564877788.040001,84.48,13.52,681122833.27999997,108979653.31999999,0,null,0.10199999999999999,-434389387381.22083,0,null,0]
[null,1804,"2175-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,262395764.92965028,3.8110371189417077E-9,false,1,3.8110371189417077E-9,27151.89,-49999553829355.703,549428457664.72998,-439162747801.16998,-70266039648.190002,399,63.84,201.00721666666666,32.161154666666668,-39999643063.480003,84.48,13.52,688607462.41999996,110177193.98999999,0,null,0.10199999999999999,-439162747801.17419,0,null,0]
[null,1805,"2175-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,265192903.78380033,3.7708399649157065E-9,false,1,3.7708399649157065E-9,27151.89,-50548982287020.398,538852178331.53003,-429666349439.66998,-68746615910.350006,399,63.84,201.00721666666666,32.161154666666668,-40439185829.620003,84.48,13.52,673717109.78999996,107794737.56999999,0,null,0.10199999999999999,-429666349439.67334,0,null,0]
[null,1806,"2175-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,268107020.20584589,3.729853844305251E-9,false,1,3.729853844305251E-9,27151.89,-51087834465351.898,561387210813.47998,-448721479387.34003,-71795436701.970001,399,63.84,201.00721666666666,32.161154666666668,-40870267572.279999,84.48,13.52,703595553.54999995,112575288.56999999,0,null,0.10199999999999999,-448721479387.34082,0,null,0]
[null,1807,"2175-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,270965041.04124016,3.6905129759812914E-9,false,1,3.6905129759812914E-9,27151.89,-51649221676165.398,550580730219.81995,-439018384247.40997,-70242941479.589996,399,63.84,201.00721666666666,32.161154666666668,-41319377340.93,84.48,13.52,688381100.37,110140976.06,0,null,0.10199999999999999,-439018384247.40588,0,null,0]
[null,1808,"2176-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,273942585.55556196,3.6503999477553905E-9,false,1,3.6503999477553905E-9,27151.89,-52199802406385.203,573606255861.53003,-458488264469.41998,-73358122315.110001,399,63.84,201.00721666666666,32.161154666666668,-41759841925.110001,84.48,13.52,718909872.55999994,115025579.61,0,null,0.10199999999999999,-458488264469.41669,0,null,0]
[null,1809,"2176-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,276952849.31403679,3.6107229171926668E-9,false,1,3.6107229171926668E-9,27151.89,-52773408662246.703,579909423805.09998,-463526439416.72998,-74164230306.679993,399,63.84,201.00721666666666,32.161154666666668,-42218726929.800003,84.48,13.52,726809730.88,116289556.94,0,null,0.10199999999999999,-463526439416.73352,0,null,0]
[null,1810,"2176-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,279814141.5179165,3.573800789964613E-9,false,1,3.573800789964613E-9,27151.89,-53353318086051.797,551210940738.26001,-438386430273.72998,-70141828843.800003,399,63.84,201.00721666666666,32.161154666666668,-42682654468.839996,84.48,13.52,687390196.53999996,109982431.45,0,null,0.10199999999999999,-438386430273.72552,0,null,0]
[null,1811,"2176-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,282888925.84767634,3.5349563331385321E-9,false,1,3.5349563331385321E-9,27151.89,-53904529026790.102,592338928450.94006,-473461446618.64001,-75753831458.979996,399,63.84,201.00721666666666,32.161154666666668,-43123623221.43,84.48,13.52,742387822.16999996,118782051.55,0,null,0.10199999999999999,-473461446618.63977,0,null,0]
[null,1812,"2176-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,285904521.79721254,3.4976711585879843E-9,true,1,3.4976711585879843E-9,27151.89,-54496867955241,580936639554.76001,-463223377619.54999,-74115740419.130005,399,63.84,201.00721666666666,32.161154666666668,-43597494364.190002,84.48,13.52,726334529.98000002,116213524.8,0,null,0.10199999999999999,-463223377619.54846,0,null,0]
[null,1813,"2176-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,289046231.28573483,3.4596541721087389E-9,false,1,3.4596541721087389E-9,27151.89,-55077804594795.797,605231662575.91003,-483766717024.28998,-77402674723.889999,399,63.84,201.00721666666666,32.161154666666668,-44062243675.839996,84.48,13.52,758546486.15999997,121367437.79000001,0,null,0.10199999999999999,-483766717024.28973,0,null,0]
[null,1814,"2176-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,292127464.11124074,3.4231632518440811E-9,false,1,3.4231632518440811E-9,27151.89,-55683036257371.703,593581193655.47998,-473305808187.65997,-75728929310.029999,399,63.84,201.00721666666666,32.161154666666668,-44546429005.900002,84.48,13.52,742143781.11000001,118743004.98,0,null,0.10199999999999999,-473305808187.65948,0,null,0]
[null,1815,"2176-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,295337555.43853778,3.3859561088163351E-9,false,1,3.3859561088163351E-9,27151.89,-56276617451027.203,618405017448.75,-494296289944.85999,-79087406391.179993,399,63.84,201.00721666666666,32.161154666666668,-45021293960.82,84.48,13.52,775056856.5,124009097.04000001,0,null,0.10199999999999999,-494296289944.85553,0,null,0]
[null,1816,"2176-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,298582921.38940001,3.3491533787220191E-9,false,1,3.3491533787220191E-9,27151.89,-56895022468476,625200464050.47998,-499727947348.10999,-79956471575.699997,399,63.84,201.00721666666666,32.161154666666668,-45516017974.779999,84.48,13.52,783573695.30999994,125371791.25,0,null,0.10199999999999999,-499727947348.11414,0,null,0]
[null,1817,"2176-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,301765815.331411,3.313827972534798E-9,false,1,3.313827972534798E-9,27151.89,-57520222932526.5,613165603612.63,-488921894926.47998,-78227503188.240005,399,63.84,201.00721666666666,32.161154666666668,-46016178346.019997,84.48,13.52,766629805.11000001,122660768.81999999,0,null,0.10199999999999999,-488921894926.47528,0,null,0]
[null,1818,"2176-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,305081819.28748274,3.2778092196234299E-9,false,1,3.2778092196234299E-9,27151.89,-58133388536139.102,638808455979.33997,-510604929309.09003,-81696788689.449997,399,63.84,201.00721666666666,32.161154666666668,-46506710828.910004,84.48,13.52,800628803.02999997,128100608.48,0,null,0.10199999999999999,-510604929309.08844,0,null,0]
[null,1819,"2176-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,308333991.48108727,3.2432363204474603E-9,false,1,3.2432363204474603E-9,27151.89,-58772196992118.398,626511647087.87,-499563674433.01001,-79930187909.279999,399,63.84,201.00721666666666,32.161154666666668,-47017757593.690002,84.48,13.52,783316115.38,125330578.45999999,0,null,0.10199999999999999,-499563674433.00635,0,null,0]
[null,1820,"2177-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,311722170.93547571,3.2079848443214934E-9,false,1,3.2079848443214934E-9,27151.89,-59398708639206.297,652712636818.59009,-521718657547.70001,-83474985207.630005,399,63.84,201.00721666666666,32.161154666666668,-47518966911.370003,84.48,13.52,818055128.89999998,130888820.62,0,null,0.10199999999999999,-521718657547.69531,0,null,0]
[null,1821,"2177-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,315147581.9644953,3.1731165245388448E-9,false,1,3.1731165245388448E-9,27151.89,-60051421276024.898,659885078413.69995,-527451650207.75,-84392264033.240005,399,63.84,201.00721666666666,32.161154666666668,-48041137020.82,84.48,13.52,827044461.39999998,132327113.81999999,0,null,0.10199999999999999,-527451650207.75201,0,null,0]
[null,1822,"2177-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,318299898.17769212,3.141691234352033E-9,false,1,3.141691234352033E-9,27151.89,-60711306354438.602,607274987513.21997,-481643030411.88,-77062884865.899994,399,63.84,201.00721666666666,32.161154666666668,-48569045083.550003,84.48,13.52,755216545.55999994,120834647.29000001,0,null,0.10199999999999999,-481643030411.87952,0,null,0]
[null,1823,"2177-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,321797589.65880066,3.1075434749535936E-9,false,1,3.1075434749535936E-9,27151.89,-61318581341951.797,673809477991.48999,-538581539453.47998,-86173046312.559998,399,63.84,201.00721666666666,32.161154666666668,-49054865073.559998,84.48,13.52,844496127.73000002,135119380.44,0,null,0.10199999999999999,-538581539453.47656,0,null,0]
[null,1824,"2177-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,325227951.96456343,3.0747664644426354E-9,true,1,3.0747664644426354E-9,27151.89,-61992390819943.297,660838913292.47998,-526935321969.52002,-84309651515.119995,399,63.84,201.00721666666666,32.161154666666668,-49593912655.949997,84.48,13.52,826234858.72000003,132197577.40000001,0,null,0.10199999999999999,-526935321969.51807,0,null,0]
[null,1825,"2177-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,328801773.51938468,3.0413461256499105E-9,false,1,3.0413461256499105E-9,27151.89,-62653229733235.797,688475484280.51001,-550304201156.92004,-88048672185.110001,399,63.84,201.00721666666666,32.161154666666668,-50122583786.589996,84.48,13.52,862877261.27999997,138060361.80000001,0,null,0.10199999999999999,-550304201156.92114,0,null,0]
[null,1826,"2177-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,332306800.42510128,3.0092673358497528E-9,false,1,3.0092673358497528E-9,27151.89,-63341705217516.297,675222604770.61011,-538404494348.89001,-86144719095.820007,399,63.84,201.00721666666666,32.161154666666668,-50673364174.010002,84.48,13.52,844218521.00999999,135074963.36000001,0,null,0.10199999999999999,-538404494348.88855,0,null,0]
[null,1827,"2177-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,335958409.08603919,2.976558922041744E-9,false,1,2.976558922041744E-9,27151.89,-64016927822286.898,703460708015.05994,-562282016039.08997,-89965122566.25,399,63.84,201.00721666666666,32.161154666666668,-51213542257.830002,84.48,13.52,881658475.01999998,141065356,0,null,0.10199999999999999,-562282016039.08655,0,null,0]
[null,1828,"2177-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,339650144.05734926,2.9442060234520375E-9,false,1,2.9442060234520375E-9,27151.89,-64720388530302,711190803248.54004,-568460745924.48999,-90953719347.919998,399,63.84,201.00721666666666,32.161154666666668,-51776310824.239998,84.48,13.52,891346723.48000002,142615475.75999999,0,null,0.10199999999999999,-568460745924.48584,0,null,0]
[null,1829,"2177-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,343270814.59300059,2.9131518249975637E-9,false,1,2.9131518249975637E-9,27151.89,-65431579333550.5,697500662847.54004,-556168424335.18005,-88986947893.630005,399,63.84,201.00721666666666,32.161154666666668,-52345263466.839996,84.48,13.52,872072363.23000002,139531578.12,0,null,0.10199999999999999,-556168424335.1792,0,null,0]
[null,1830,"2177-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,347042903.15095818,2.8814881126239768E-9,false,1,2.8814881126239768E-9,27151.89,-66129079996398,726670444205.64001,-580833752635.03003,-92933400421.600006,399,63.84,201.00721666666666,32.161154666666668,-52903263997.120003,84.48,13.52,910747598,145719615.68000001,0,null,0.10199999999999999,-580833752635.02905,0,null,0]
[null,1831,"2177-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,350742380.49854738,2.851095435283851E-9,false,1,2.851095435283851E-9,27151.89,-66855750440603.602,712682326848.71997,-568273878745.13,-90923820599.220001,399,63.84,201.00721666666666,32.161154666666668,-53484600352.480003,84.48,13.52,891053715.74000001,142568594.52000001,0,null,0.10199999999999999,-568273878745.13062,0,null,0]
[null,1832,"2178-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,354596571.60371906,2.8201062279799882E-9,false,1,2.8201062279799882E-9,27151.89,-67568432767452.297,742487012022.5,-593476067807.45996,-94956170849.190002,399,63.84,201.00721666666666,32.161154666666668,-54054746213.959999,84.48,13.52,930570748.19000006,148891319.71000001,0,null,0.10199999999999999,-593476067807.45593,0,null,0]
[null,1833,"2178-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,358493115.13021505,2.7894538494463727E-9,false,1,2.7894538494463727E-9,27151.89,-68310919779474.797,750645954301.94995,-599997578729.71997,-95999612596.759995,399,63.84,201.00721666666666,32.161154666666668,-54648735823.580002,84.48,13.52,940796477.32000005,150527436.37,0,null,0.10199999999999999,-599997578729.72034,0,null,0]
[null,1834,"2178-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,362079002.26315755,2.7618282025457087E-9,false,1,2.7618282025457087E-9,27151.89,-69061565733776.703,690799848664.93994,-547888421487.96002,-87662147438.070007,399,63.84,201.00721666666666,32.161154666666668,-55249252587.019997,84.48,13.52,859089318.75999999,137454291,0,null,0.10199999999999999,-547888421487.96179,0,null,0]
[null,1835,"2178-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,366057767.72602659,2.731809261177714E-9,false,1,2.731809261177714E-9,27151.89,-69752365582441.602,766485521748.80994,-612658277699.10999,-98025324431.860001,399,63.84,201.00721666666666,32.161154666666668,-55801892465.949997,84.48,13.52,960648453.29999995,153703752.53,0,null,0.10199999999999999,-612658277699.11206,0,null,0]
[null,1836,"2178-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,369959943.52998602,2.7029953309497894E-9,true,1,2.7029953309497894E-9,27151.89,-70518851104190.406,751730979922.55994,-599410234385.62,-95905637501.699997,399,63.84,201.00721666666666,32.161154666666668,-56415080883.349998,84.48,13.52,939875521.38999999,150380083.41999999,0,null,0.10199999999999999,-599410234385.61841,0,null,0]
[null,1837,"2178-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,374025310.02945584,2.6736158574970407E-9,false,1,2.6736158574970407E-9,27151.89,-71270582084113,783168696813.51001,-625993279305.45996,-100158924688.87,399,63.84,201.00721666666666,32.161154666666668,-57016465667.290001,84.48,13.52,981557735.82000005,157049237.72999999,0,null,0.10199999999999999,-625993279305.45911,0,null,0]
[null,1838,"2178-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,378012419.83436978,2.6454157258593799E-9,false,1,2.6454157258593799E-9,27151.89,-72053750780926.5,768093010476.57007,-612456881637.88,-97993101062.059998,399,63.84,201.00721666666666,32.161154666666668,-57643000624.739998,84.48,13.52,960332664.27999997,153653226.28,0,null,0.10199999999999999,-612456881637.87512,0,null,0]
[null,1839,"2178-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,382166272.31178969,2.6166620982820581E-9,false,1,2.6166620982820581E-9,27151.89,-72821843791403.094,800214994627.67993,-639618527967.81995,-102338964474.85001,399,63.84,201.00721666666666,32.161154666666668,-58257475033.120003,84.48,13.52,1002922125.72,160467540.12,0,null,0.10199999999999999,-639618527967.82373,0,null,0]
[null,1840,"2178-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,386365770.08946645,2.5882210004484637E-9,false,1,2.5882210004484637E-9,27151.89,-73622058786030.797,809008290465.31995,-646647083003.96997,-103463533280.64,399,63.84,201.00721666666666,32.161154666666668,-58897647028.82,84.48,13.52,1013942900.02,162230864,0,null,0.10199999999999999,-646647083003.97046,0,null,0]
[null,1841,"2178-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,390484429.19862014,2.5609215764435753E-9,false,1,2.5609215764435753E-9,27151.89,-74431067076496.094,793435202187.34998,-632664070150.21997,-101226251224.03999,399,63.84,201.00721666666666,32.161154666666668,-59544853661.199997,84.48,13.52,992017535.87,158722805.74000001,0,null,0.10199999999999999,-632664070150.2168,0,null,0]
[null,1842,"2178-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,394775332.42960733,2.5330863350696076E-9,false,1,2.5330863350696076E-9,27151.89,-75224502278683.406,826617007858.25,-660721878347.77002,-105715500535.64,399,63.84,201.00721666666666,32.161154666666668,-60179601822.949997,84.48,13.52,1036012179.12,165761948.66,0,null,0.10199999999999999,-660721878347.76917,0,null,0]
[null,1843,"2178-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,398983637.47330689,2.5063684474201095E-9,false,1,2.5063684474201095E-9,27151.89,-76051119286541.703,810704958746.41992,-646434513935.59998,-103429522229.7,399,63.84,201.00721666666666,32.161154666666668,-60840895429.230003,84.48,13.52,1013609591.72,162177534.68000001,0,null,0.10199999999999999,-646434513935.60437,0,null,0]
[null,1844,"2179-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,403367935.67095518,2.479126156462133E-9,false,1,2.479126156462133E-9,27151.89,-76861824245288.094,844608993175.27991,-675103022954.44995,-108016483672.71001,399,63.84,201.00721666666666,32.161154666666668,-61489459396.230003,84.48,13.52,1058561813.86,169369890.22,0,null,0.10199999999999999,-675103022954.44702,0,null,0]
[null,1845,"2179-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,407800411.46006471,2.45217996818507E-9,false,1,2.45217996818507E-9,27151.89,-77706433238463.406,853890119864.94995,-682521505277.83997,-109203440844.45,399,63.84,201.00721666666666,32.161154666666668,-62165146590.769997,84.48,13.52,1070193994.15,171231039.06,0,null,0.10199999999999999,-682521505277.83679,0,null,0]
[null,1846,"2179-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,411879503.04242921,2.4278945483164436E-9,false,1,2.4278945483164436E-9,27151.89,-78560323358328.406,785812754930.79004,-623245231976.06995,-99719237116.169998,399,63.84,201.00721666666666,32.161154666666668,-62848258686.660004,84.48,13.52,977248797.61000001,156359807.62,0,null,0.10199999999999999,-623245231976.07202,0,null,0]
[null,1847,"2179-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,416405509.60819471,2.4015052080865177E-9,false,1,2.4015052080865177E-9,27151.89,-79346136113259.203,871908268188.46008,-696923562194.79004,-111507769951.17,399,63.84,201.00721666666666,32.161154666666668,-63476908890.610001,84.48,13.52,1092776419.3900001,174844227.09999999,0,null,0.10199999999999999,-696923562194.79333,0,null,0]
[null,1848,"2179-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,420844392.34061801,2.3761751806606749E-9,true,1,2.3761751806606749E-9,27151.89,-80218044381447.703,855124380258.13013,-681853377242.31006,-109096540358.77,399,63.84,201.00721666666666,32.161154666666668,-64174435505.160004,84.48,13.52,1069146369.39,171063419.09999999,0,null,0.10199999999999999,-681853377242.30542,0,null,0]
[null,1849,"2179-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,425468911.08658493,2.3503479900473745E-9,false,1,2.3503479900473745E-9,27151.89,-81073168761705.797,890886054284.68005,-712092665623.65002,-113934826499.78,399,63.84,201.00721666666666,32.161154666666668,-64858535009.360001,84.48,13.52,1116561573.5699999,178649851.77000001,0,null,0.10199999999999999,-712092665623.64917,0,null,0]
[null,1850,"2179-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,430004409.67876786,2.3255575466006124E-9,false,1,2.3255575466006124E-9,27151.89,-81964054815990.5,873736851490.3501,-696694465935.92004,-111471114549.75,399,63.84,201.00721666666666,32.161154666666668,-65571243852.790001,84.48,13.52,1092417196.46,174786751.43000001,0,null,0.10199999999999999,-696694465935.91919,0,null,0]
[null,1851,"2179-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,434729584.80192459,2.300280530609917E-9,false,1,2.300280530609917E-9,27151.89,-82837791667480.797,910276907188.60999,-727591936812.70996,-116414709890.03,399,63.84,201.00721666666666,32.161154666666668,-66270233333.980003,84.48,13.52,1140864430.79,182538308.93000001,0,null,0.10199999999999999,-727591936812.7063,0,null,0]
[null,1852,"2179-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,439506683.29945129,2.2752782562777664E-9,false,1,2.2752782562777664E-9,27151.89,-83748068574669.406,920279636696.08008,-735587202314.18005,-117693952370.27,399,63.84,201.00721666666666,32.161154666666668,-66998454859.739998,84.48,13.52,1153401007.0999999,184544161.13999999,0,null,0.10199999999999999,-735587202314.17957,0,null,0]
[null,1853,"2179-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,444191824.54342341,2.251279615575729E-9,false,1,2.251279615575729E-9,27151.89,-84668348211365.5,902564619085.04993,-719680959796.60999,-115148953567.46001,399,63.84,201.00721666666666,32.161154666666668,-67734678569.089996,84.48,13.52,1128460018.8299999,180553603.00999999,0,null,0.10199999999999999,-719680959796.60669,0,null,0]
[null,1854,"2179-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,449072900.43938953,2.2268099433779304E-9,false,1,2.2268099433779304E-9,27151.89,-85570912830450.5,940310264608.09998,-751597851027.45996,-120255656164.39,399,63.84,201.00721666666666,32.161154666666668,-68456730264.360001,84.48,13.52,1178505704.28,188560912.68000001,0,null,0.10199999999999999,-751597851027.45691,0,null,0]
[null,1855,"2179-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,453860017.55807334,2.2033225252586732E-9,false,1,2.2033225252586732E-9,27151.89,-86511223095058.594,922209665345.22009,-735345396308,-117655263409.28,399,63.84,201.00721666666666,32.161154666666668,-69208978476.050003,84.48,13.52,1153021855.28,184483496.84,0,null,0.10199999999999999,-735345396307.99805,0,null,0]
[null,1856,{"$f":"IF(B1877=0,FECHA_1ER_PAGO,EDATE(C1876,1))","v":"2180-01-04"},{"$f":"IF(B1877=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1877-C1876)","v":31},{"$f":"IF(B1877=0,TASA,IF(B1877=MESES_INC_TASA,E1876+INCREMENTO_TASA,E1876))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B1877<MESES_GRACIA, 0, 1 + D1877 * F1877 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B1877 = 0, 0,            IF(H1876=0, G1877, H1876 * G1877 ))","v":458847334.00434643},2.1793741096260296E-9,{"$f":"MOD(B1877, MESES_INC)=0","v":false},1,2.1793741096260296E-9,{"$f":"ROUND(CUOTA_INIT*K1877,2)","v":27151.89},{"$f":"IF(B1877=0,TOTAL_FINANCIADO, ROUND(N1876-O1876,2))","v":-87433432760403.797},{"$f":"IF(B1877=0, 0,\n   IF((B1877+1) = PLAZO, N1877,\n   IF(B1877<MESES_GRACIA, 0, M1877-P1877-V1877-Q1877)))","v":960776875278.36987},{"$f":" IF(B1877<MESES_GRACIA, 0, ROUND(N1877 * D1877 *E1877 /360,2))","v":-767956984412.20996},-122873117505.95,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1877*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T1877*IVA","v":32.161154666666668},{"$f":"ROUND(N1877 * FACTOR_SEG_DEUD,2)","v":-69946746208.320007},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1877*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1877:X1877)-Q1877) * FACTOR_SEG_DESEMPLEO,2)","v":1204156825.4300001},{"$f":"ROUND(Y1877*IVA,2)","v":192665092.06999999},{"$f":"IF(B1877>=PLAZO,0,ROUND(SUM(O1877:Z1877),2))","v":0},null,{"$f":"IF(AB1877=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N1877 * D1877 * AC1877 /360","v":-767956984412.21326},{"$f":"IF(B1877>=PLAZO, 0, O1877+R1877+S1877+T1877+U1877+V1877+W1877+X1877+Y1877+Z1877+AD1877)","v":0},null,0]
[null,1857,"2180-02-04",31,0.10199999999999999,{"$f":"E1878*(1+$G$13)","v":0.11831999999999998},1.0109886666666665,463889454.40860879,2.1556859947912673E-9,false,{"$f":"IF(B1878=0, 1, IF(J1878,K1877*(1+INCREMENTO),K1877))","v":1},2.1556859947912673E-9,27151.89,-88394209635682.203,971334532101.86011,-776395807966.73999,{"$f":"ROUND(P1878*$G$13,2)","v":-124223329274.67999},399,63.84,201.00721666666666,32.161154666666668,-70715367708.550003,84.48,13.52,1217388900.76,194782224.12,0,null,0.10199999999999999,-776395807966.74207,0,null,{"$f":"IF(N1878> 0,O1878+P1878+V1878+R1878+T1878+W1878+Y1878, 0)","v":0}]
[null,1858,"2180-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,468682050.9919222,2.1336426216527654E-9,false,1,{"$f":" I1879*K1879","v":2.1336426216527654E-9},27151.89,-89365544167784.094,923265252463.98999,-734286887911.95996,-117485902065.91,399,63.84,201.00721666666666,32.161154666666668,-71492435334.229996,84.48,13.52,1151362114.1199999,184217938.25999999,0,null,0.10199999999999999,-734286887911.95923,0,null,0]
[null,1859,"2180-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,473832241.82292205,{"$f":"IF(H1880=0, 0, 1/H1880)","v":2.1104515728030902E-9},false,1,2.1104515728030902E-9,27151.89,-90288809420248.094,992153657601.19995,-793036709407.84998,-126885873505.25999,399,63.84,201.00721666666666,32.161154666666668,-72231047536.199997,84.48,13.52,1243481834.22,198957093.47999999,0,null,0.10199999999999999,-793036709407.8457,0,null,0]
[null,1860,"2180-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,478883293.52075434,2.088191451925564E-9,true,1,2.088191451925564E-9,27151.89,-91280963077849.297,973055093561.77002,-775888186161.71997,-124142109785.88,399,63.84,201.00721666666666,32.161154666666668,-73024770462.279999,84.48,13.52,1216592949.77,194654871.96000001,0,null,0.10199999999999999,-775888186161.71899,0,null,0]
[null,1861,"2180-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,484145582.40548933,2.065494422217952E-9,false,1,2.065494422217952E-9,27151.89,-92254018171411.094,1013748681498.13,-810297792938.89001,-129647646870.22,399,63.84,201.00721666666666,32.161154666666668,-73803214537.130005,84.48,13.52,1270547213.2,203287554.11000001,0,null,0.10199999999999999,-810297792938.89404,0,null,0]
[null,1862,"2180-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,489306574.31393176,2.0437084897175632E-9,false,1,2.0437084897175632E-9,27151.89,-93267766852909.203,994234421803.90991,-792776018249.72998,-126844162919.96001,399,63.84,201.00721666666666,32.161154666666668,-74614213482.330002,84.48,13.52,1243073070.49,198891691.28,0,null,0.10199999999999999,-792776018249.72815,0,null,0]
[null,1863,"2180-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,494683401.15687603,2.0214949554834081E-9,false,1,2.0214949554834081E-9,27151.89,-94262001274713.094,1035813738492.6201,-827934577862.90002,-132469532458.06,399,63.84,201.00721666666666,32.161154666666668,-75409601019.770004,84.48,13.52,1298201691.96,207712270.71000001,0,null,0.10199999999999999,-827934577862.89673,0,null,0]
[null,1864,"2180-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,500119312.15772182,1.9995228652250717E-9,false,1,1.9995228652250717E-9,27151.89,-95297815013205.703,1047195950393.66,-837032475199.31995,-133925196031.89,399,63.84,201.00721666666666,32.161154666666668,-76238252010.559998,84.48,13.52,1312467194.98,209994751.19999999,0,null,0.10199999999999999,-837032475199.32349,0,null,0]
[null,1865,"2180-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,505450584.02532309,1.9784327718768644E-9,false,1,1.9784327718768644E-9,27151.89,-96345010963599.406,1027037844023.87,-818932593190.59998,-131029214910.5,399,63.84,201.00721666666666,32.161154666666668,-77076008770.880005,84.48,13.52,1284086579.99,205453852.80000001,0,null,0.10199999999999999,-818932593190.59485,0,null,0]
[null,1866,"2180-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,511004812.00964928,1.9569287343249462E-9,false,1,1.9569287343249462E-9,27151.89,-97372048807623.297,1069989014149.26,-855251162026.95996,-136840185924.31,399,63.84,201.00721666666666,32.161154666666668,-77897639046.100006,84.48,13.52,1341034095.9300001,214565455.34999999,0,null,0.10199999999999999,-855251162026.95776,0,null,0]
[null,1867,"2180-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,516452123.30567211,1.9362879052549286E-9,false,1,1.9362879052549286E-9,27151.89,-98442037821772.594,1049392150331.99,-836757321485.06995,-133881171437.61,399,63.84,201.00721666666666,32.161154666666668,-78753630257.419998,84.48,13.52,1312035753.96,209925720.63,0,null,0.10199999999999999,-836757321485.06702,0,null,0]
[null,1868,"2181-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,522127243.5379703,1.9152419498816626E-9,false,1,1.9152419498816626E-9,27151.89,-99491429972104.594,1093278187305.3601,-873866393254.98999,-139818622920.79999,399,63.84,201.00721666666666,32.161154666666668,-79593143977.679993,84.48,13.52,1370222778.49,219235644.56,0,null,0.10199999999999999,-873866393254.98523,0,null,0]
[null,1869,"2181-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,527864725.77479446,1.8944247478029719E-9,false,1,1.8944247478029719E-9,27151.89,-100584708159410,1105291856879.5901,-883469020000.15002,-141355043200.01999,399,63.84,201.00721666666666,32.161154666666668,-80467766527.529999,84.48,13.52,1385279697.23,221644751.56,0,null,0.10199999999999999,-883469020000.151,0,null,0]
[null,1870,"2181-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,533144780.6718111,1.8756631148858078E-9,false,1,1.8756631148858078E-9,27151.89,-101690000016290,1017171200648.16,-806740666795.90002,-129078506687.34,399,63.84,201.00721666666666,32.161154666666668,-81352000013.029999,84.48,13.52,1264969639.4100001,202395142.31,0,null,0.10199999999999999,-806740666795.90063,0,null,0]
[null,1871,"2181-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,539003330.95168662,1.8552761042020995E-9,false,1,1.8552761042020995E-9,27151.89,-102707171216938,1128614895931.0901,-902111320522.10999,-144337811283.54001,399,63.84,201.00721666666666,32.161154666666668,-82165736973.550003,84.48,13.52,1414510824.45,226321731.91,0,null,0.10199999999999999,-902111320522.10535,0,null,0]
[null,1872,"2181-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,544749106.45963156,1.8357074626502479E-9,true,1,1.8357074626502479E-9,27151.89,-103835786112869,1106889507115.0801,-882604181959.39001,-141216669113.5,399,63.84,201.00721666666666,32.161154666666668,-83068628890.300003,84.48,13.52,1383923631.1800001,221427780.99000001,0,null,0.10199999999999999,-882604181959.38647,0,null,0]
[null,1873,"2181-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,550735172.80748093,1.815754739074142E-9,false,1,1.815754739074142E-9,27151.89,-104942675619984,1153180108648.02,-921746500862.18994,-147479440137.95001,399,63.84,201.00721666666666,32.161154666666668,-83954140495.990005,84.48,13.52,1445298787.22,231247805.96000001,0,null,0.10199999999999999,-921746500862.19275,0,null,0]
[null,1874,"2181-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,556606009.74960864,1.7966029516099798E-9,false,1,1.7966029516099798E-9,27151.89,-106095855728632,1130981849219.1101,-901814773693.37,-144290363790.94,399,63.84,201.00721666666666,32.161154666666668,-84876684582.910004,84.48,13.52,1414045839.02,226247334.24000001,0,null,0.10199999999999999,-901814773693.37183,0,null,0]
[null,1875,"2181-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,562722367.65541041,1.7770752638934759E-9,false,1,1.7770752638934759E-9,27151.89,-107226837577851,1178280003015.7,-941809056725.45996,-150689449076.07001,399,63.84,201.00721666666666,32.161154666666668,-85781470062.279999,84.48,13.52,1476756874.8199999,236281099.97,0,null,0.10199999999999999,-941809056725.45776,0,null,0]
[null,1876,"2181-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,568905936.17945313,1.7577598270737053E-9,false,1,1.7577598270737053E-9,27151.89,-108405117580867,1191227729208.8401,-952158282751.94995,-152345325240.31,399,63.84,201.00721666666666,32.161154666666668,-86724094064.690002,84.48,13.52,1492984461.22,238877513.80000001,0,null,0.10199999999999999,-952158282751.94849,0,null,0]
[null,1877,"2181-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,574970473.459126,1.7392197445963091E-9,false,1,1.7392197445963091E-9,27151.89,-109596345310076,1168297068157.3,-931568935135.65002,-149051029621.70001,399,63.84,201.00721666666666,32.161154666666668,-87677076248.059998,84.48,13.52,1460700364.1600001,233712058.27000001,0,null,0.10199999999999999,-931568935135.646,0,null,0]
[null,1878,"2181-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,581288632.3351438,1.7203157680596906E-9,false,1,1.7203157680596906E-9,27151.89,-110764642378233,1217155760698.8398,-972882775555.47998,-155661244088.88,399,63.84,201.00721666666666,32.161154666666668,-88611713902.589996,84.48,13.52,1525480465.9400001,244076874.55000001,0,null,0.10199999999999999,-972882775555.47986,0,null,0]
[null,1879,"2181-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,587485169.15583634,1.7021706291529208E-9,false,1,1.7021706291529208E-9,27151.89,-111981798138932,1193725995312.9102,-951845284180.92004,-152295245468.95001,399,63.84,201.00721666666666,32.161154666666668,-89585438511.149994,84.48,13.52,1492493679.47,238798988.72,0,null,0.10199999999999999,-951845284180.92188,0,null,0]
[null,1880,"2182-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,593940847.8513,1.6836693479118339E-9,false,1,1.6836693479118339E-9,27151.89,-113175524134245,1243648136688.4102,-994058353645.79004,-159049336583.32999,399,63.84,201.00721666666666,32.161154666666668,-90540419307.399994,84.48,13.52,1558683772.3900001,249389403.58000001,0,null,0.10199999999999999,-994058353645.78528,0,null,0]
[null,1881,"2182-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,600467465.84805524,1.6653691613211299E-9,false,1,1.6653691613211299E-9,27151.89,-114419172270933,1257314171513.0801,-1004981729779.6899,-160797076764.75,399,63.84,201.00721666666666,32.161154666666668,-91535337816.75,84.48,13.52,1575811626.1600001,252129860.19,0,null,0.10199999999999999,-1004981729779.6948,0,null,0]
[null,1882,"2182-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,606473741.75311136,1.6488760042756951E-9,false,1,1.6488760042756951E-9,27151.89,-115676486442446,1157073362206.8699,-917700125776.73999,-146832020124.28,399,63.84,201.00721666666666,32.161154666666668,-92541189153.960007,84.48,13.52,1438954071.0899999,230232651.37,0,null,0.10199999999999999,-917700125776.73816,0,null,0]
[null,1883,"2182-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,613138079.54332232,1.6309539944816677E-9,false,1,1.6309539944816677E-9,27151.89,-116833559804653,1283845071325.28,-1026188100284.2,-164190096045.47,399,63.84,201.00721666666666,32.161154666666668,-93466847843.720001,84.48,13.52,1609063215.1199999,257450114.41999999,0,null,0.10199999999999999,-1026188100284.202,0,null,0]
[null,1884,"2182-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,619674131.47125411,1.6137514045095953E-9,true,1,1.6137514045095953E-9,27151.89,-118117404875978,1259131563129.8101,-1003997941445.8101,-160639670631.32999,399,63.84,201.00721666666666,32.161154666666668,-94493923900.779999,84.48,13.52,1574269046.0599999,251883047.37,0,null,0.10199999999999999,-1003997941445.813,0,null,0]
[null,1885,"2182-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,626483523.94394779,1.5962111720107601E-9,false,1,1.5962111720107601E-9,27151.89,-119376536439108,1311788993902.4399,-1048523911723.5,-167763825875.76001,399,63.84,201.00721666666666,32.161154666666668,-95501229151.289993,84.48,13.52,1644085767.45,263053722.78999999,0,null,0.10199999999999999,-1048523911723.4987,0,null,0]
[null,1886,"2182-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,633161838.30919015,1.5793750341467561E-9,false,1,1.5793750341467561E-9,27151.89,-120688325433010,1286537576267.77,-1025850766180.58,-164136122588.89001,399,63.84,201.00721666666666,32.161154666666668,-96550660346.410004,84.48,13.52,1608534275.24,257365484.03999999,0,null,0.10199999999999999,-1025850766180.5848,0,null,0]
[null,1887,"2182-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,640119442.69642365,1.5622084462668783E-9,false,1,1.5622084462668783E-9,27151.89,-121974863009278,1340341138473.1799,-1071345880098.16,-171415340815.70999,399,63.84,201.00721666666666,32.161154666666668,-97579890407.419998,84.48,13.52,1679870613.8599999,268779298.22000003,0,null,0.10199999999999999,-1071345880098.1583,0,null,0]
[null,1888,"2182-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,647153501.87906694,1.5452284459504775E-9,false,1,1.5452284459504775E-9,27151.89,-123315204147751,1355069700463.48,-1083118543097.75,-173298966895.64001,399,63.84,201.00721666666666,32.161154666666668,-98652163318.199997,84.48,13.52,1698330149.45,271732823.91000003,0,null,0.10199999999999999,-1083118543097.7462,0,null,0]
[null,1889,"2182-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,654052158.20909774,1.5289300516004171E-9,false,1,1.5289300516004171E-9,27151.89,-124670273848214,1328985146373.8501,-1059697327709.8199,-169551572433.57001,399,63.84,201.00721666666666,32.161154666666668,-99736219078.570007,84.48,13.52,1661605683.72,265856909.40000001,0,null,0.10199999999999999,-1059697327709.819,0,null,0]
[null,1890,"2182-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,661239319.35827136,1.5123117617544185E-9,false,1,1.5123117617544185E-9,27151.89,-125999258994588,1384563884490.4097,-1106693491502.46,-177070958640.39001,399,63.84,201.00721666666666,32.161154666666668,-100799407195.67,84.48,13.52,1735295668.55,277647306.97000003,0,null,0.10199999999999999,-1106693491502.4646,0,null,0]
[null,1891,"2182-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,668288130.50263047,1.4963605582039645E-9,false,1,1.4963605582039645E-9,27151.89,-127383822879078,1357911579042.8601,-1082762494472.16,-173241999115.54999,399,63.84,201.00721666666666,32.161154666666668,-101907058303.25999,84.48,13.52,1697771865.2,271643498.43000001,0,null,0.10199999999999999,-1082762494472.1628,0,null,0]
[null,1892,"2183-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,675631726.00601363,1.4800962736185945E-9,false,1,1.4800962736185945E-9,27151.89,-128741734458121,1414700033200.6997,-1130781567657.1599,-180925050825.14999,399,63.84,201.00721666666666,32.161154666666668,-102993387566.5,84.48,13.52,1773065771.96,283690523.50999999,0,null,0.10199999999999999,-1130781567657.1626,0,null,0]
[null,1893,"2183-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,683056017.83251834,1.4640087692561617E-9,false,1,1.4640087692561617E-9,27151.89,-130156434491322,1430245700298.8599,-1143207349615.4399,-182913175938.47,399,63.84,201.00721666666666,32.161154666666668,-104125147593.06,84.48,13.52,1792549398.0699999,286807903.69,0,null,0.10199999999999999,-1143207349615.4448,0,null,0]
[null,1894,"2183-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,689888399.49355769,1.4495098058382966E-9,false,1,1.4495098058382966E-9,27151.89,-131586680191621,1316217726881.95,-1043920996186.86,-167027359389.89999,399,63.84,201.00721666666666,32.161154666666668,-105269344153.3,84.48,13.52,1636868395.8900001,261898943.34,0,null,0.10199999999999999,-1043920996186.8599,0,null,0]
[null,1895,"2183-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,697469353.15279245,1.4337547527782674E-9,false,1,1.4337547527782674E-9,27151.89,-132902897918503,1460425671412.3398,-1167330453384.1799,-186772872541.47,399,63.84,201.00721666666666,32.161154666666668,-106322318334.8,84.48,13.52,1830374424.78,292859907.95999998,0,null,0.10199999999999999,-1167330453384.1846,0,null,0]
[null,1896,"2183-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,704904376.45740116,1.4186321342274034E-9,true,1,1.4186321342274034E-9,27151.89,-134363323589915,1432313056620.3899,-1142088250514.28,-182734120082.29001,399,63.84,201.00721666666666,32.161154666666668,-107490658871.92999,84.48,13.52,1790794650.6800001,286527144.11000001,0,null,0.10199999999999999,-1142088250514.2773,0,null,0]
[null,1897,"2183-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,712650335.68216598,1.4032126976307055E-9,false,1,1.4032126976307055E-9,27151.89,-135795636646535,1492213013048.45,-1192738341878.73,-190838134700.60001,399,63.84,201.00721666666666,32.161154666666668,-108636509317.23,84.48,13.52,1870213993.9400001,299234239.02999997,0,null,0.10199999999999999,-1192738341878.7322,0,null,0]
[null,1898,"2183-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,720247188.26053774,1.388412223330008E-9,false,1,1.388412223330008E-9,27151.89,-137287849659583,1463488504523.0498,-1166946722106.46,-186711475537.03,399,63.84,201.00721666666666,32.161154666666668,-109830279727.67,84.48,13.52,1829772734.1300001,292763637.45999998,0,null,0.10199999999999999,-1166946722106.4553,0,null,0]
[null,1899,"2183-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,728161744.52993655,1.3733212538452541E-9,false,1,1.3733212538452541E-9,27151.89,-138751338164106,1524692231791.1997,-1218699253541.3999,-194991880566.62,399,63.84,201.00721666666666,32.161154666666668,-111001070531.28999,84.48,13.52,1910920703.4200001,305747312.55000001,0,null,0.10199999999999999,-1218699253541.3975,0,null,0]
[null,1900,"2183-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,736163271.21999443,1.3583943115536944E-9,false,1,1.3583943115536944E-9,27151.89,-140276030395897,1541446566495.5999,-1232091133643.96,-197134581383.03,399,63.84,201.00721666666666,32.161154666666668,-112220824316.72,84.48,13.52,1931919171.4200001,309107067.43000001,0,null,0.10199999999999999,-1232091133643.9619,0,null,0]
[null,1901,"2183-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,744010771.69119954,1.3440665620027452E-9,false,1,1.3440665620027452E-9,27151.89,-141817476962393,1511774331570.99,-1205448554180.3401,-192871768668.85001,399,63.84,201.00721666666666,32.161154666666668,-113453981569.91,84.48,13.52,1890143606.8199999,302422977.08999997,0,null,0.10199999999999999,-1205448554180.3403,0,null,0]
[null,1902,"2183-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,752186458.05772352,1.3294575956368242E-9,false,1,1.3294575956368242E-9,27151.89,-143329251293964,1574997393204.1597,-1258908590531.98,-201425374485.12,399,63.84,201.00721666666666,32.161154666666668,-114663401035.17,84.48,13.52,1973968943.8199999,315835031.00999999,0,null,0.10199999999999999,-1258908590531.9836,0,null,0]
[null,1903,"2183-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,760204765.70061874,1.3154350579194034E-9,false,1,1.3154350579194034E-9,27151.89,-144904248687168,1544679318157.0999,-1231686113840.9299,-197069778214.54999,399,63.84,201.00721666666666,32.161154666666668,-115923398949.73,84.48,13.52,1931284100.3699999,309005456.06,0,null,0.10199999999999999,-1231686113840.928,0,null,0]
[null,1904,"2184-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,768558402.46931422,1.3011372939090683E-9,false,1,1.3011372939090683E-9,27151.89,-146448928005325,1609278480693.0701,-1286309750980.1001,-205809560156.82001,399,63.84,201.00721666666666,32.161154666666668,-117159142404.25999,84.48,13.52,2016933963.4100001,322709434.14999998,0,null,0.10199999999999999,-1286309750980.1045,0,null,0]
[null,1905,"2184-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,777003834.5679152,1.2869949355605059E-9,false,1,1.2869949355605059E-9,27151.89,-148058206486018,1626962305491.24,-1300444580302.1899,-208071132848.35001,399,63.84,201.00721666666666,32.161154666666668,-118446565188.81,84.48,13.52,2039097375.78,326255580.12,0,null,0.10199999999999999,-1300444580302.1914,0,null,0]
[null,1906,"2184-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,785031320.18411446,1.2738345264561784E-9,false,1,1.2738345264561784E-9,27151.89,-149685168791509,1546447400993.24,-1229913136903.5701,-196786101904.57001,399,63.84,201.00721666666666,32.161154666666668,-119748135033.21001,84.48,13.52,1928504072.53,308560651.60000002,0,null,0.10199999999999999,-1229913136903.5654,0,null,0]
[null,1907,"2184-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,793657767.68451083,1.2599889281213623E-9,false,1,1.2599889281213623E-9,27151.89,-151231616192502,1661833846952.5698,-1328317695557.48,-212530831289.20001,399,63.84,201.00721666666666,32.161154666666668,-120985292954,84.48,13.52,2082802420.5,333248387.27999997,0,null,0.10199999999999999,-1328317695557.4758,0,null,0]
[null,1908,"2184-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,802118159.48802757,1.2466991155496038E-9,true,1,1.2466991155496038E-9,27151.89,-152893450039455,1629844204572.48,-1299594325335.3701,-207935092053.66,399,63.84,201.00721666666666,32.161154666666668,-122314760031.56,84.48,13.52,2037764176,326042268.16000003,0,null,0.10199999999999999,-1299594325335.3674,0,null,0]
[null,1909,"2184-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,810932368.56992161,1.2331484581920179E-9,false,1,1.2331484581920179E-9,27151.89,-154523294244027,1698004999834.7598,-1357229601110.04,-217156736177.60999,399,63.84,201.00721666666666,32.161154666666668,-123618635395.22,84.48,13.52,2128136288.4100001,340501806.14999998,0,null,0.10199999999999999,-1357229601110.0369,0,null,0]
[null,1910,"2184-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,819576907.61887693,1.2201417471672154E-9,false,1,1.2201417471672154E-9,27151.89,-156221299243862,1665319077091.46,-1327881043572.8301,-212460966971.64999,399,63.84,201.00721666666666,32.161154666666668,-124977039395.09,84.48,13.52,2082117750.1900001,333138840.02999997,0,null,0.10199999999999999,-1327881043572.8269,0,null,0]
[null,1911,"2184-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,828582965.06439817,1.2068797479106743E-9,false,1,1.2068797479106743E-9,27151.89,-157886618320953,1734963447008.0598,-1386770797585.7,-221883327613.70999,399,63.84,201.00721666666666,32.161154666666668,-126309294656.75999,84.48,13.52,2174456884.48,347913101.51999998,0,null,0.10199999999999999,-1386770797585.7039,0,null,0]
[null,1912,"2184-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,837687987.07316899,1.1937618963522915E-9,false,1,1.1937618963522915E-9,27151.89,-159621581767961,1754028382006.0896,-1402009559861.9199,-224321529577.91,399,63.84,201.00721666666666,32.161154666666668,-127697265414.37,84.48,13.52,2198351263.73,351736202.19999999,0,null,0.10199999999999999,-1402009559861.9241,0,null,0]
[null,1913,"2184-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,846617741.01536894,1.181170617569006E-9,false,1,1.181170617569006E-9,27151.89,-161375610149967,1720264031350.5398,-1371692686274.72,-219470829803.95999,399,63.84,201.00721666666666,32.161154666666668,-129100488119.97,84.48,13.52,2150814405.9499998,344130304.94999999,0,null,0.10199999999999999,-1371692686274.7195,0,null,0]
[null,1914,"2184-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,855920941.1654731,1.1683322044187169E-9,false,1,1.1683322044187169E-9,27151.89,-163095874181318,1792206223238.9998,-1432525428225.9099,-229204068516.14999,399,63.84,201.00721666666666,32.161154666666668,-130476699345.05,84.48,13.52,2246200145.3299999,359392023.25,0,null,0.10199999999999999,-1432525428225.9097,0,null,0]
[null,1915,"2184-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,865045058.39829695,1.1560091469126284E-9,false,1,1.1560091469126284E-9,27151.89,-164888080404557,1757706964264.4697,-1401548683438.73,-224247789350.20001,399,63.84,201.00721666666666,32.161154666666668,-131910464323.64999,84.48,13.52,2197628609.5,351620577.51999998,0,null,0.10199999999999999,-1401548683438.7344,0,null,0]
[null,1916,"2185-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,874550750.19668293,1.1434442195322615E-9,false,1,1.1434442195322615E-9,27151.89,-166645787368821,1831215035952.0698,-1463705499056.1399,-234192879848.98001,399,63.84,201.00721666666666,32.161154666666668,-133316629895.06,84.48,13.52,2295090496.3899999,367214479.42000002,0,null,0.10199999999999999,-1463705499056.1443,0,null,0]
[null,1917,"2185-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,884160896.87367737,1.1310158632166616E-9,false,1,1.1310158632166616E-9,27151.89,-168477002404773,1851337647577.1399,-1479789671121.9199,-236766347379.51001,399,63.84,201.00721666666666,32.161154666666668,-134781601923.82001,84.48,13.52,2320310478.1900001,371249676.50999999,0,null,0.10199999999999999,-1479789671121.9229,0,null,0]
[null,1918,"2185-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,893004863.60480571,1.1198147297465834E-9,false,1,1.1198147297465834E-9,27151.89,-170328340052350,1703737636582.1897,-1351271497748.6399,-216203439639.78,399,63.84,201.00721666666666,32.161154666666668,-136262672041.88,84.48,13.52,2118793982.3399999,339007037.17000002,0,null,0.10199999999999999,-1351271497748.6433,0,null,0]
[null,1919,"2185-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,902817796.38267088,1.1076432077510102E-9,false,1,1.1076432077510102E-9,27151.89,-172032077688932,1890403184849.6799,-1511015082367.79,-241762413178.85001,399,63.84,201.00721666666666,32.161154666666668,-137625662151.14999,84.48,13.52,2369271923.02,379083507.68000001,0,null,0.10199999999999999,-1511015082367.7859,0,null,0]
[null,1920,{"$f":"IF(B1941=0,FECHA_1ER_PAGO,EDATE(C1940,1))","v":"2185-05-04"},{"$f":"IF(B1941=0,FECHA_1ER_PAGO-FECHA_APERTURA, C1941-C1940)","v":30},{"$f":"IF(B1941=0,TASA,IF(B1941=MESES_INC_TASA,E1940+INCREMENTO_TASA,E1940))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B1941<MESES_GRACIA, 0, 1 + D1941 * F1941 / 360 + FACTOR_SEG_DEUD)","v":1.0106599999999999},{"$f":"IF(B1941 = 0, 0,            IF(H1940=0, G1941, H1940 * G1941 ))","v":912441834.09211004},1.0959602712593853E-9,{"$f":"MOD(B1941, MESES_INC)=0","v":true},1,1.0959602712593853E-9,{"$f":"ROUND(CUOTA_INIT*K1941,2)","v":27151.89},{"$f":"IF(B1941=0,TOTAL_FINANCIADO, ROUND(N1940-O1940,2))","v":-173922480873782},{"$f":"IF(B1941=0, 0,\n   IF((B1941+1) = PLAZO, N1941,\n   IF(B1941<MESES_GRACIA, 0, M1941-P1941-V1941-Q1941)))","v":1854013673266.4099},{"$f":" IF(B1941<MESES_GRACIA, 0, ROUND(N1941 * D1941 *E1941 /360,2))","v":-1478341087427.1499},-236534573988.34,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R1941*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T1941*IVA","v":32.161154666666668},{"$f":"ROUND(N1941 * FACTOR_SEG_DEUD,2)","v":-139137984699.03},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W1941*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O1941:X1941)-Q1941) * FACTOR_SEG_DESEMPLEO,2)","v":2318039098.96},{"$f":"ROUND(Y1941*IVA,2)","v":370886255.82999998},{"$f":"IF(B1941>=PLAZO,0,ROUND(SUM(O1941:Z1941),2))","v":0},null,{"$f":"IF(AB1941=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N1941 * D1941 * AC1941 /360","v":-1478341087427.147},{"$f":"IF(B1941>=PLAZO, 0, O1941+R1941+S1941+T1941+U1941+V1941+W1941+X1941+Y1941+Z1941+AD1941)","v":0},null,0]
[null,1921,"2185-06-04",31,0.10199999999999999,{"$f":"E1942*(1+$G$13)","v":0.11831999999999998},1.0109886666666665,922468353.25967014,1.0840480288200251E-9,false,{"$f":"IF(B1942=0, 1, IF(J1942,K1941*(1+INCREMENTO),K1941))","v":1},1.0840480288200251E-9,27151.89,-175776494547048,1931549333564.55,-1543903543771.5701,{"$f":"ROUND(P1942*$G$13,2)","v":-247024567003.45001},399,63.84,201.00721666666666,32.161154666666668,-140621195637.64001,84.48,13.52,2420841030.5,387334564.88,0,null,0.10199999999999999,-1543903543771.5715,0,null,{"$f":"IF(N1942> 0,O1942+P1942+V1942+R1942+T1942+W1942+Y1942, 0)","v":0}]
[null,1922,"2185-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,932301865.90541816,1.0726139639641671E-9,false,1,{"$f":" I1943*K1943","v":1.0726139639641671E-9},27151.89,-177708043880613,1894367774919.2197,-1510518372985.21,-241682939677.63,399,63.84,201.00721666666666,32.161154666666668,-142166435104.48999,84.48,13.52,2368493082.71,378958893.23000002,0,null,0.10199999999999999,-1510518372985.2104,0,null,0]
[null,1923,"2185-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,942546620.34256399,{"$f":"IF(H1944=0, 0, 1/H1944)","v":1.0609554778696833E-9},false,1,1.0609554778696833E-9,27151.89,-179602411655532,1973591061363.98,-1577507849041.0901,-252401255846.57001,399,63.84,201.00721666666666,32.161154666666668,-143681929324.42999,84.48,13.52,2473532581.1700001,395765212.99000001,0,null,0.10199999999999999,-1577507849041.0894,0,null,0]
[null,1924,"2185-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,952903950.97130156,1.0494237105226535E-9,false,1,1.0494237105226535E-9,27151.89,-181576002716896,1995278195673.6299,-1594842557196.74,-255174809151.48001,399,63.84,201.00721666666666,32.161154666666668,-145260802173.51999,84.48,13.52,2500713403.5500002,400114144.56999999,0,null,0.10199999999999999,-1594842557196.7366,0,null,0]
[null,1925,"2185-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,963061907.08865547,1.0383548478446299E-9,false,1,1.0383548478446299E-9,27151.89,-183571280912570,1956869881679.8801,-1560355887756.8401,-249656942041.09,399,63.84,201.00721666666666,32.161154666666668,-146857024730.06,84.48,13.52,2446638305.8699999,391462128.94,0,null,0.10199999999999999,-1560355887756.845,0,null,0]
[null,1926,"2185-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,973644673.36501694,1.0270687319059594E-9,false,1,1.0270687319059594E-9,27151.89,-185528150794250,2038707033512.97,-1629555591142.8301,-260728894582.85001,399,63.84,201.00721666666666,32.161154666666668,-148422520635.39999,84.48,13.52,2555143440.7800002,408822950.51999998,0,null,0.10199999999999999,-1629555591142.8291,0,null,0]
[null,1927,"2185-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,984023725.58308792,1.0162356597727817E-9,false,1,1.0162356597727817E-9,27151.89,-187566857827763,1999462731595.8499,-1594318291535.99,-255090926645.76001,399,63.84,201.00721666666666,32.161154666666668,-150053486262.20999,84.48,13.52,2499891355,399982616.80000001,0,null,0.10199999999999999,-1594318291535.9854,0,null,0]
[null,1928,"2186-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,994836834.29561186,1.0051899623399487E-9,false,1,1.0051899623399487E-9,27151.89,-189566320559359,2083081135005.1699,-1665024182246.3701,-266403869159.42001,399,63.84,201.00721666666666,32.161154666666668,-151653056447.48999,84.48,13.52,2610758191.6300001,417721310.66000003,0,null,0.10199999999999999,-1665024182246.3699,0,null,0]
[null,1929,"2186-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1005768764.6554081,9.9426432311468268E-10,false,1,9.9426432311468268E-10,27151.89,-191649401694364,2105971419237.3599,-1683320578215.5,-269331292514.48001,399,63.84,201.00721666666666,32.161154666666668,-153319521355.48999,84.48,13.52,2639446940.5100002,422311510.48000002,0,null,0.10199999999999999,-1683320578215.4968,0,null,0]
[null,1930,"2186-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,1015829134.3520012,9.8441752277355326E-10,false,1,9.8441752277355326E-10,27151.89,-193755373113601,1938070439282.8699,-1537125960034.5701,-245940153605.53,399,63.84,201.00721666666666,32.161154666666668,-155004298490.88,84.48,13.52,2410213779.1999998,385634204.67000002,0,null,0.10199999999999999,-1537125960034.5679,0,null,0]
[null,1931,"2186-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1026991742.0996838,9.7371766393710317E-10,false,1,9.7371766393710317E-10,27151.89,-195693443552884,2150410047206.6802,-1718840745872.8301,-275014519339.65002,399,63.84,201.00721666666666,32.161154666666668,-156554754842.31,84.48,13.52,2695142563.4000001,431222810.13999999,0,null,0.10199999999999999,-1718840745872.8308,0,null,0]
[null,1932,"2186-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1037939474.0704663,9.6344731555330499E-10,true,1,9.6344731555330499E-10,27151.89,-197843853600091,2109015506528.8501,-1681672755600.77,-269067640896.12,399,63.84,201.00721666666666,32.161154666666668,-158275082880.07001,84.48,13.52,2636863154.6500001,421898104.74000001,0,null,0.10199999999999999,-1681672755600.7732,0,null,0]
[null,1933,"2186-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1049345044.9712018,9.5297538668745896E-10,false,1,9.5297538668745896E-10,27151.89,-199952869106620,2197215454808.1699,-1756252700319.8101,-281000432051.16998,399,63.84,201.00721666666666,32.161154666666668,-159962295285.29999,84.48,13.52,2753804507.9699998,440608721.27999997,0,null,0.10199999999999999,-1756252700319.8123,0,null,0]
[null,1934,"2186-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1060531063.1505947,9.4292381877927202E-10,false,1,9.4292381877927202E-10,27151.89,-202150084561428,2154919928576.71,-1718275718772.1399,-274924115003.53998,399,63.84,201.00721666666666,32.161154666666668,-161720067649.14001,84.48,13.52,2694256600.9000001,431081056.13999999,0,null,0.10199999999999999,-1718275718772.1379,0,null,0]
[null,1935,"2186-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1072184885.4932021,9.3267496448618822E-10,false,1,9.3267496448618822E-10,27151.89,-204305004490005,2245039619824.3896,-1794478956103.8799,-287116632976.62,399,63.84,201.00721666666666,32.161154666666668,-163444003592,84.48,13.52,2813743277.04,450198924.32999998,0,null,0.10199999999999999,-1794478956103.8772,0,null,0]
[null,1936,"2186-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1083966767.804925,9.2253750733063437E-10,false,1,9.2253750733063437E-10,27151.89,-206550044109829,2269709611860.0898,-1814197887431.3301,-290271661989.01001,399,63.84,201.00721666666666,32.161154666666668,-165240035287.85999,84.48,13.52,2844662561.3600001,455146009.81999999,0,null,0.10199999999999999,-1814197887431.3313,0,null,0]
[null,1937,"2186-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1095521853.5497253,9.128069848719E-10,false,1,9.128069848719E-10,27151.89,-208819753721689,2226018601825.1001,-1774967906634.3601,-283994865061.5,399,63.84,201.00721666666666,32.161154666666668,-167055802977.35001,84.48,13.52,2783149951.4699998,445303992.24000001,0,null,0.10199999999999999,-1774967906634.3562,0,null,0]
[null,1938,"2186-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1107560178.0244319,9.028854773234189E-10,false,1,9.028854773234189E-10,27151.89,-211045772323514,2319111670624.21,-1853685366908.2,-296589658705.31,399,63.84,201.00721666666666,32.161154666666668,-168836617858.81,84.48,13.52,2906578929.1799998,465052628.67000002,0,null,0.10199999999999999,-1853685366908.198,0,null,0]
[null,1939,"2186-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1119366769.5221722,8.9336223588884396E-10,false,1,8.9336223588884396E-10,27151.89,-213364883994138,2274469690529.3999,-1813601513950.1699,-290176242232.03003,399,63.84,201.00721666666666,32.161154666666668,-170691907195.31,84.48,13.52,2843727447.7399998,454996391.63999999,0,null,0.10199999999999999,-1813601513950.1729,0,null,0]
[null,1940,"2187-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1131667117.8301947,8.8365207775706421E-10,false,1,8.8365207775706421E-10,27151.89,-215639353684667,2369589005008.1299,-1894032323196.99,-303045171711.52002,399,63.84,201.00721666666666,32.161154666666668,-172511482947.73001,84.48,13.52,2969842956.6399999,475174873.06,0,null,0.10199999999999999,-1894032323196.9917,0,null,0]
[null,1941,"2187-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1144102630.5656579,8.7404746155123181E-10,false,1,8.7404746155123181E-10,27151.89,-218008942689675,2395627628721.1699,-1914845213290.98,-306375234126.56,399,63.84,201.00721666666666,32.161154666666668,-174407154151.73999,84.48,13.52,3002477568.3099999,480396410.93000001,0,null,0.10199999999999999,-1914845213290.9785,0,null,0]
[null,1942,"2187-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,1155546707.8116624,8.6539124142698498E-10,false,1,8.6539124142698498E-10,27151.89,-220404570318396,2204633475856.6997,-1748542924525.9399,-279766867924.15002,399,63.84,201.00721666666666,32.161154666666668,-176323656254.72,84.48,13.52,2741715579.5300002,438674492.72000003,0,null,0.10199999999999999,-1748542924525.9414,0,null,0]
[null,1943,"2187-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1168244625.4015687,8.5598510642089474E-10,false,1,8.5598510642089474E-10,27151.89,-222609203794253,2446178364579.0098,-1955250839992.8601,-312840134398.85999,399,63.84,201.00721666666666,32.161154666666668,-178087363035.39999,84.48,13.52,3065833590.98,490533374.56,0,null,0.10199999999999999,-1955250839992.8555,0,null,0]
[null,1944,"2187-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1180698113.1083493,8.4695654960213592E-10,true,1,8.4695654960213592E-10,27151.89,-225055382158832,2399090400965.04,-1912970748350.0701,-306075319736.01001,399,63.84,201.00721666666666,32.161154666666668,-180044305727.07001,84.48,13.52,2999538407.2800002,479926145.16000003,0,null,0.10199999999999999,-1912970748350.0718,0,null,0]
[null,1945,"2187-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1193672411.107259,8.3775078547085872E-10,false,1,8.3775078547085872E-10,27151.89,-227454472559797,2499421407953.9897,-1997808450650.22,-319649352104.03998,399,63.84,201.00721666666666,32.161154666666668,-181963578047.84,84.48,13.52,3132563924.4899998,501210227.92000002,0,null,0.10199999999999999,-1997808450650.217,0,null,0]
[null,1946,"2187-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1206396959.0096624,8.2891455630069334E-10,false,1,8.2891455630069334E-10,27151.89,-229953893967751,2451308536848.1099,-1954608098725.8799,-312737295796.14001,399,63.84,201.00721666666666,32.161154666666668,-183963115174.20001,84.48,13.52,3064825772.6700001,490372123.63,0,null,0.10199999999999999,-1954608098725.8833,0,null,0]
[null,1947,"2187-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1219653653.0598998,8.1990489471430942E-10,false,1,8.1990489471430942E-10,27151.89,-232405202504599,2553823329074.0996,-2041292361998.73,-326606777919.79999,399,63.84,201.00721666666666,32.161154666666668,-185924162003.67999,84.48,13.52,3200746697.48,512119471.60000002,0,null,0.10199999999999999,-2041292361998.7278,0,null,0]
[null,1948,"2187-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1233056020.5021572,8.1099316119696976E-10,false,1,8.1099316119696976E-10,27151.89,-234959025833673,2581886442362.8496,-2063723443572.4299,-330195750971.59003,399,63.84,201.00721666666666,32.161154666666668,-187967220666.94,84.48,13.52,3235918633.3899999,517746981.33999997,0,null,0.10199999999999999,-2063723443572.4277,0,null,0]
[null,1949,"2187-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1246200397.6807101,8.024391597539923E-10,false,1,8.024391597539923E-10,27151.89,-237540912276036,2532186152014.4399,-2019097754346.3101,-323055640695.40997,399,63.84,201.00721666666666,32.161154666666668,-190032729820.82999,84.48,13.52,3165945552.6799998,506551288.43000001,0,null,0.10199999999999999,-2019097754346.3059,0,null,0]
[null,1950,"2187-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1259894478.4506907,7.9371726529805379E-10,false,1,7.9371726529805379E-10,27151.89,-240073098428050,2638083281411.5898,-2108642047859.71,-337382727657.54999,399,63.84,201.00721666666666,32.161154666666668,-192058478742.44,84.48,13.52,3306351004.9099998,529016160.79000002,0,null,0.10199999999999999,-2108642047859.7056,0,null,0]
[null,1951,"2187-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1273324953.590975,7.8534548245508261E-10,false,1,7.8534548245508261E-10,27151.89,-242711181709462,2587301224174.7598,-2063045044530.4299,-330087207124.87,399,63.84,201.00721666666666,32.161154666666668,-194168945367.57001,84.48,13.52,3234854903.6900001,517576784.58999997,0,null,0.10199999999999999,-2063045044530.4268,0,null,0]
[null,1952,"2188-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1287317097.0643349,7.7680938308086817E-10,false,1,7.7680938308086817E-10,27151.89,-245298482933637,2695503289948.6504,-2154538341767.1101,-344726134682.73999,399,63.84,201.00721666666666,32.161154666666668,-196238786346.91,84.48,13.52,3378316393.7600002,540530623,0,null,0.10199999999999999,-2154538341767.1116,0,null,0]
[null,1953,"2188-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1301462995.5382757,7.6836606451988075E-10,false,1,7.6836606451988075E-10,27151.89,-247993986223586,2725123277100.7998,-2178213845663.8301,-348514215306.21002,399,63.84,201.00721666666666,32.161154666666668,-198395188978.87,84.48,13.52,3415439583.8699999,546470333.41999996,0,null,0.10199999999999999,-2178213845663.8303,0,null,0]
[null,1954,"2188-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,1314908843.56618,7.6050899261418608E-10,false,1,7.6050899261418608E-10,27151.89,-250719109500687,2590262720439.9795,-2060075349730.6399,-329612055956.90002,399,63.84,201.00721666666666,32.161154666666668,-200575287600.54999,84.48,13.52,3230198422.25,516831747.56,0,null,0.10199999999999999,-2060075349730.6448,0,null,0]
[null,1955,"2188-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1329357938.5451808,7.5224284671920436E-10,false,1,7.5224284671920436E-10,27151.89,-253309372221127,2783532282032.4497,-2224900652675.5698,-355984104428.09003,399,63.84,201.00721666666666,32.161154666666668,-202647497776.89999,84.48,13.52,3488644497.27,558183119.55999994,0,null,0.10199999999999999,-2224900652675.5654,0,null,0]
[null,1956,"2188-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1343528894.1700723,7.4430851791819651E-10,true,1,7.4430851791819651E-10,27151.89,-256092904503159,2729950389155.5698,-2176789688276.8501,-348286350124.29999,399,63.84,201.00721666666666,32.161154666666668,-204874323602.53,84.48,13.52,3413206505.0900002,546113040.80999994,0,null,0.10199999999999999,-2176789688276.8513,0,null,0]
[null,1957,"2188-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1358292485.3451424,7.3621845868189414E-10,false,1,7.3621845868189414E-10,27151.89,-258822854892315,2844118105278.5801,-2273327408804.1699,-363732385408.66998,399,63.84,201.00721666666666,32.161154666666668,-207058283913.85001,84.48,13.52,3564577650.8699999,570332424.13999999,0,null,0.10199999999999999,-2273327408804.1665,0,null,0]
[null,1958,"2188-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1372771883.2389214,7.2845314812290403E-10,false,1,7.2845314812290403E-10,27151.89,-261666972997594,2789369959306.25,-2224169270479.5498,-355867083276.72998,399,63.84,201.00721666666666,32.161154666666668,-209333578398.07999,84.48,13.52,3487497689.98,557999630.39999998,0,null,0.10199999999999999,-2224169270479.5488,0,null,0]
[null,1959,"2188-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1387856815.8732059,7.2053542452131437E-10,false,1,7.2053542452131437E-10,27151.89,-264456342956900,2906022627790.9404,-2322808212304.77,-371649313968.76001,399,63.84,201.00721666666666,32.161154666666668,-211565074365.51999,84.48,13.52,3642163550.7600002,582746168.12,0,null,0.10199999999999999,-2322808212304.7715,0,null,0]
[null,1960,"2188-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1403107511.8038979,7.1270376046547938E-10,false,1,7.1270376046547938E-10,27151.89,-267362365584691,2937955941773.5303,-2348332777718.8701,-375733244435.02002,399,63.84,201.00721666666666,32.161154666666668,-213889892467.75,84.48,13.52,3682186069.3299999,589149771.09000003,0,null,0.10199999999999999,-2348332777718.8691,0,null,0]
[null,1961,"2188-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1418064637.8797274,7.0518647266685078E-10,false,1,7.0518647266685078E-10,27151.89,-270300321526465,2881401454624,-2297552732974.9502,-367608437275.98999,399,63.84,201.00721666666666,32.161154666666668,-216240257221.17001,84.48,13.52,3602562959.1700001,576410073.47000003,0,null,0.10199999999999999,-2297552732974.9526,0,null,0]
[null,1962,"2188-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1433647277.497175,6.9752163987349426E-10,false,1,6.9752163987349426E-10,27151.89,-273181722981089,3001902920416.75,-2399446133517.23,-383911381362.76001,399,63.84,201.00721666666666,32.161154666666668,-218545378384.87,84.48,13.52,3762331811.2199998,601973089.79999995,0,null,0.10199999999999999,-2399446133517.2314,0,null,0]
[null,1963,"2188-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1448929957.4752946,6.9016448644795913E-10,false,1,6.9016448644795913E-10,27151.89,-276183625901506,2944117479261.9497,-2347560820162.7998,-375609731226.04999,399,63.84,201.00721666666666,32.161154666666668,-220946900721.20999,84.48,13.52,3680975639.8899999,588956102.38,0,null,0.10199999999999999,-2347560820162.8008,0,null,0]
[null,1964,"2189-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1464851765.801338,6.8266293105292898E-10,false,1,6.8266293105292898E-10,27151.89,-279127743380768,3067241756582.02,-2451672012694.4102,-392267522031.10999,399,63.84,201.00721666666666,32.161154666666668,-223302194704.60999,84.48,13.52,3844221989.77,615075518.36000001,0,null,0.10199999999999999,-2451672012694.4121,0,null,0]
[null,1965,"2189-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1480948533.5718067,6.7524291177638895E-10,false,1,6.7524291177638895E-10,27151.89,-282194985137350,3100946653831.1802,-2478612619456.3901,-396578019113.02002,399,63.84,201.00721666666666,32.161154666666668,-225755988109.88,84.48,13.52,3886464861.1799998,621834377.78999996,0,null,0.10199999999999999,-2478612619456.3906,0,null,0]
[null,1966,"2189-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,1495761968.1036141,6.6855557322923466E-10,false,1,6.6855557322923466E-10,27151.89,-285295931791181,2853720134215.1504,-2263347725543.3701,-362135636086.94,399,63.84,201.00721666666666,32.161154666666668,-228236745432.95001,84.48,13.52,3548929507.52,567828721.20000005,0,null,0.10199999999999999,-2263347725543.3691,0,null,0]
[null,1967,"2189-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1512198397.7837818,6.612888900461477E-10,false,1,6.612888900461477E-10,27151.89,-288149651925396,3166380502276.1001,-2530914442744.73,-404946310839.15997,399,63.84,201.00721666666666,32.161154666666668,-230519721540.32001,84.48,13.52,3968474120.0900002,634955859.21000004,0,null,0.10199999999999999,-2530914442744.728,0,null,0]
[null,1968,"2189-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1528318432.7041566,6.543139038313061E-10,true,1,6.543139038313061E-10,27151.89,-291316032427672,3105428932830.8701,-2476186275635.21,-396189804101.63,399,63.84,201.00721666666666,32.161154666666668,-233052825942.14001,84.48,13.52,3882660354.0700002,621225656.64999998,0,null,0.10199999999999999,-2476186275635.2119,0,null,0]
[null,1969,"2189-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1545112614.5216649,6.4720201660484111E-10,false,1,6.4720201660484111E-10,27151.89,-294421461360503,3235299325555.3398,-2586001835616.4199,-413760293698.63,399,63.84,201.00721666666666,32.161154666666668,-235537169088.39999,84.48,13.52,4054851152.1199999,648776184.34000003,0,null,0.10199999999999999,-2586001835616.4175,0,null,0]
[null,1970,"2189-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1561583514.9924657,6.4037561257479384E-10,false,1,6.4037561257479384E-10,27151.89,-297656760686058,3173021096065.2705,-2530082465831.4902,-404813194533.03998,399,63.84,201.00721666666666,32.161154666666668,-238125408548.85001,84.48,13.52,3967169580.29,634747132.85000002,0,null,0.10199999999999999,-2530082465831.4927,0,null,0]
[null,1971,"2189-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1578743235.7108793,6.334152238186587E-10,false,1,6.334152238186587E-10,27151.89,-300829781782123,3305718222561.7104,-2642288249986.3101,-422766119997.81,399,63.84,201.00721666666666,32.161154666666668,-240663825425.70001,84.48,13.52,4143108249.8499999,662897319.98000002,0,null,0.10199999999999999,-2642288249986.313,0,null,0]
[null,1972,"2189-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1596091518.8803608,6.2653048911724569E-10,false,1,6.2653048911724569E-10,27151.89,-304135500004685,3342043658203.3701,-2671323475041.1499,-427411756006.58002,399,63.84,201.00721666666666,32.161154666666668,-243308400003.75,84.48,13.52,4188635482.73,670181677.24000001,0,null,0.10199999999999999,-2671323475041.1499,0,null,0]
[null,1973,"2189-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1613105854.4716253,6.1992211932523868E-10,false,1,6.1992211932523868E-10,27151.89,-307477543662888,3277710642598.2803,-2613559121134.5498,-418169459381.53003,399,63.84,201.00721666666666,32.161154666666668,-245982034930.31,84.48,13.52,4098060975.8099999,655689756.13,0,null,0.10199999999999999,-2613559121134.5479,0,null,0]
[null,1974,"2189-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1630831737.0044622,6.1318404425757373E-10,false,1,6.1318404425757373E-10,27151.89,-310755254305486,3414785931630.1104,-2729466983649.8501,-436714717383.97998,399,63.84,201.00721666666666,32.161154666666668,-248604203444.39001,84.48,13.52,4279804504.23,684768720.67999995,0,null,0.10199999999999999,-2729466983649.8516,0,null,0]
[null,1975,"2189-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1648216403.3209295,6.0671644693326526E-10,false,1,6.0671644693326526E-10,27151.89,-314170040237116,3349052656079.5503,-2670445342015.4902,-427271254722.47998,399,63.84,201.00721666666666,32.161154666666668,-251336032189.69,84.48,13.52,4187258570.1500001,669961371.22000003,0,null,0.10199999999999999,-2670445342015.4858,0,null,0]
[null,1976,"2190-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1666328103.9715552,6.0012190733420546E-10,false,1,6.0012190733420546E-10,27151.89,-317519092893196,3489111499257.5898,-2788876032578.5698,-446220165212.57001,399,63.84,201.00721666666666,32.161154666666668,-254015274314.56,84.48,13.52,4372957892.9499998,699673262.87,0,null,0.10199999999999999,-2788876032578.5713,0,null,0]
[null,1977,"2190-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1684638828.0633972,5.9359904529184192E-10,false,1,5.9359904529184192E-10,27151.89,-321008204392454,3527452182485.7705,-2819522061913.7202,-451123529906.20001,399,63.84,201.00721666666666,32.161154666666668,-256806563513.95999,84.48,13.52,4421010866.9499998,707361738.71000004,0,null,0.10199999999999999,-2819522061913.7207,0,null,0]
[null,1978,"2190-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,1701489708.7142391,5.8772027528492536E-10,false,1,5.8772027528492536E-10,27151.89,-324535656574940,3246222021318.8203,-2574649542161.1899,-411943926745.78998,399,63.84,201.00721666666666,32.161154666666668,-259628525259.95001,84.48,13.52,4037050755.98,645928120.96000004,0,null,0.10199999999999999,-2574649542161.1904,0,null,0]
[null,1979,"2190-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1720186811.9600635,5.8133220941308808E-10,false,1,5.8133220941308808E-10,27151.89,-327781878596259,3601885830419.98,-2879017500337.1401,-460642800053.94,399,63.84,201.00721666666666,32.161154666666668,-262225502877.01001,84.48,13.52,4514299714.3999996,722287954.29999995,0,null,0.10199999999999999,-2879017500337.1411,0,null,0]
[null,1980,"2190-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1738524003.3755577,5.7520057132278722E-10,true,1,5.7520057132278722E-10,27151.89,-331383764426679,3532550955940.2803,-2816761997626.77,-450681919620.28003,399,63.84,201.00721666666666,32.161154666666668,-265107011541.34,84.48,13.52,4416683086.1499996,706669293.77999997,0,null,0.10199999999999999,-2816761997626.771,0,null,0]
[null,1981,"2190-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1757628064.1406503,5.6894858497205772E-10,false,1,5.6894858497205772E-10,27151.89,-334916315382619,3680283778119.7002,-2941681636777.3398,-470669061884.37,399,63.84,201.00721666666666,32.161154666666668,-267933052306.10001,84.48,13.52,4612557080.3400002,738009132.85000002,0,null,0.10199999999999999,-2941681636777.3364,0,null,0]
[null,1982,"2190-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1776364379.3043895,5.6294756394045248E-10,false,1,5.6294756394045248E-10,27151.89,-338596599160739,3609439774205.3696,-2878071092866.2798,-460491374858.60999,399,63.84,201.00721666666666,32.161154666666668,-270877279328.59,84.48,13.52,4512815747.4799995,722050519.60000002,0,null,0.10199999999999999,-2878071092866.2813,0,null,0]
[null,1983,"2190-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1795884255.3471055,5.5682875832480736E-10,false,1,5.5682875832480736E-10,27151.89,-342206038934944,3760388120328.3496,-3005709708645.2598,-480913553383.23999,399,63.84,201.00721666666666,32.161154666666668,-273764831147.95999,84.48,13.52,4712953097.0299997,754072495.51999998,0,null,0.10199999999999999,-3005709708645.2578,0,null,0]
[null,1984,{"$f":"IF(B2005=0,FECHA_1ER_PAGO,EDATE(C2004,1))","v":"2190-09-04"},{"$f":"IF(B2005=0,FECHA_1ER_PAGO-FECHA_APERTURA, C2005-C2004)","v":31},{"$f":"IF(B2005=0,TASA,IF(B2005=MESES_INC_TASA,E2004+INCREMENTO_TASA,E2004))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B2005<MESES_GRACIA, 0, 1 + D2005 * F2005 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B2005 = 0, 0,            IF(H2004=0, G2005, H2004 * G2005 ))","v":1815618628.8010294},5.5077645940456384E-10,{"$f":"MOD(B2005, MESES_INC)=0","v":false},1,5.5077645940456384E-10,{"$f":"ROUND(CUOTA_INIT*K2005,2)","v":27151.89},{"$f":"IF(B2005=0,TOTAL_FINANCIADO, ROUND(N2004-O2004,2))","v":-345966427055272},{"$f":"IF(B2005=0, 0,\n   IF((B2005+1) = PLAZO, N2005,\n   IF(B2005<MESES_GRACIA, 0, M2005-P2005-V2005-Q2005)))","v":3801709771919.9297},{"$f":" IF(B2005<MESES_GRACIA, 0, ROUND(N2005 * D2005 *E2005 /360,2))","v":-3038738450968.8101},-486198152155.01001,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R2005*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T2005*IVA","v":32.161154666666668},{"$f":"ROUND(N2005 * FACTOR_SEG_DEUD,2)","v":-276773141644.21997},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W2005*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O2005:X2005)-Q2005) * FACTOR_SEG_DESEMPLEO,2)","v":4764742164.9899998},{"$f":"ROUND(Y2005*IVA,2)","v":762358746.39999998},{"$f":"IF(B2005>=PLAZO,0,ROUND(SUM(O2005:Z2005),2))","v":0},null,{"$f":"IF(AB2005=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N2005 * D2005 * AC2005 /360","v":-3038738450968.8057},{"$f":"IF(B2005>=PLAZO, 0, O2005+R2005+S2005+T2005+U2005+V2005+W2005+X2005+Y2005+Z2005+AD2005)","v":0},null,0]
[null,1985,"2190-10-04",30,0.10199999999999999,{"$f":"E2006*(1+$G$13)","v":0.11831999999999998},1.0106599999999999,1834973123.3840482,5.4496711001183766E-10,false,{"$f":"IF(B2006=0, 1, IF(J2006,K2005*(1+INCREMENTO),K2005))","v":1},5.4496711001183766E-10,27151.89,-349768136827192,3728528365729.75,-2973029163031.1299,{"$f":"ROUND(P2006*$G$13,2)","v":-475684666084.97998},399,63.84,201.00721666666666,32.161154666666668,-279814509461.75,84.48,13.52,4661710001.5,745873600.24000001,0,null,0.10199999999999999,-2973029163031.1318,0,null,{"$f":"IF(N2006> 0,O2006+P2006+V2006+R2006+T2006+W2006+Y2006, 0)","v":0}]
[null,1986,"2190-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1855137031.3792076,5.3904373805559083E-10,false,1,{"$f":" I2007*K2007","v":5.3904373805559083E-10},27151.89,-353496665192922,3884457048735.1802,-3104879042611.1602,-496780646817.78998,399,63.84,201.00721666666666,32.161154666666668,-282797332154.34003,84.48,13.52,4868450612.6800003,778952098.02999997,0,null,0.10199999999999999,-3104879042611.1646,0,null,0]
[null,1987,"2190-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1874912792.1337097,{"$f":"IF(H2008=0, 0, 1/H2008)","v":5.3335814028020391E-10},false,1,5.3335814028020391E-10,27151.89,-357381122241657,3809682790247.9502,-3037739539054.0801,-486038326248.65002,399,63.84,201.00721666666666,32.161154666666668,-285904897793.33002,84.48,13.52,4763175871.1099997,762108139.38,0,null,0.10199999999999999,-3037739539054.0845,0,null,0]
[null,1988,"2191-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1895515583.835536,5.2756094886675685E-10,false,1,5.2756094886675685E-10,27151.89,-361190805031905,3969005386712.48,-3172459237530.23,-507593478004.84003,399,63.84,201.00721666666666,32.161154666666668,-288952644025.52002,84.48,13.52,4974416358.3199997,795906617.33000004,0,null,0.10199999999999999,-3172459237530.2324,0,null,0]
[null,1989,"2191-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1916344772.7477765,5.2182676845051042E-10,false,1,5.2182676845051042E-10,27151.89,-365159810418617,4012619463905.2603,-3207320334843.52,-513171253574.96002,399,63.84,201.00721666666666,32.161154666666668,-292127848334.89001,84.48,13.52,5029078558.8999996,804652569.41999996,0,null,0.10199999999999999,-3207320334843.5195,0,null,0]
[null,1990,"2191-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,1935513330.7279816,5.1665880266703304E-10,false,1,5.1665880266703304E-10,27151.89,-369172429882522,3692708785790.1299,-2928767943734.6699,-468602870997.54999,399,63.84,201.00721666666666,32.161154666666668,-295337943906.02002,84.48,13.52,4592308409.6499996,734769345.53999996,0,null,0.10199999999999999,-2928767943734.6743,0,null,0]
[null,1991,"2191-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1956782041.5482409,5.1104312016722218E-10,false,1,5.1104312016722218E-10,27151.89,-372865138668312,4097290747598.4102,-3274998801303.3398,-523999808208.53003,399,63.84,201.00721666666666,32.161154666666668,-298292110934.65002,84.48,13.52,5135198394.3100004,821631743.09000003,0,null,0.10199999999999999,-3274998801303.3403,0,null,0]
[null,1992,"2191-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1977641338.111145,5.0565286067245382E-10,true,1,5.0565286067245382E-10,27151.89,-376962429415910,4018419524725.4902,-3204180650035.23,-512668904005.64001,399,63.84,201.00721666666666,32.161154666666668,-301569943532.72998,84.48,13.52,5024155533.1300001,803864885.29999995,0,null,0.10199999999999999,-3204180650035.2349,0,null,0]
[null,1993,"2191-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1999372979.5618687,5.001568042692736E-10,false,1,5.001568042692736E-10,27151.89,-380980848940635,4186471582544.2207,-3346281789861.9102,-535405086377.90997,399,63.84,201.00721666666666,32.161154666666668,-304784679152.51001,84.48,13.52,5246970120.3699999,839515219.25999999,0,null,0.10199999999999999,-3346281789861.9106,0,null,0]
[null,1994,"2191-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2020686295.523998,4.9488136887704437E-10,false,1,4.9488136887704437E-10,27151.89,-385167320523179,4105883663928.9702,-3273922224447.02,-523827555911.52002,399,63.84,201.00721666666666,32.161154666666668,-308133856418.53998,84.48,13.52,5133510321.8000002,821361651.49000001,0,null,0.10199999999999999,-3273922224447.0215,0,null,0]
[null,1995,"2191-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2042890943.6634126,4.8950239027774576E-10,false,1,4.8950239027774576E-10,27151.89,-389273204187108,4277593510229.3003,-3419116310110.1001,-547058609617.62,399,63.84,201.00721666666666,32.161154666666668,-311418563349.69,84.48,13.52,5361174648.1199999,857787943.70000005,0,null,0.10199999999999999,-3419116310110.0986,0,null,0]
[null,1996,"2191-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2065339591.2796817,4.8418187702507623E-10,false,1,4.8418187702507623E-10,27151.89,-393550797697337,4324598559448.6904,-3456687839774.9399,-553070054363.98999,399,63.84,201.00721666666666,32.161154666666668,-314840638157.87,84.48,13.52,5420086806.6400003,867213889.05999994,0,null,0.10199999999999999,-3456687839774.9429,0,null,0]
[null,1997,"2191-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2087356111.3227229,4.7907493818403443E-10,false,1,4.7907493818403443E-10,27151.89,-397875396256786,4241351751249.2305,-3381940868182.6802,-541110538909.22998,399,63.84,201.00721666666666,32.161154666666668,-318300317005.42999,84.48,13.52,5302883555.1800003,848461368.83000004,0,null,0.10199999999999999,-3381940868182.6807,0,null,0]
[null,1998,"2191-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2110293371.8446777,4.7386776328917089E-10,false,1,4.7386776328917089E-10,27151.89,-402116748008035,4418726932096.1797,-3531925436670.5698,-565108069867.29004,399,63.84,201.00721666666666,32.161154666666668,-321693398406.42999,84.48,13.52,5538059358.5699997,886089497.37,0,null,0.10199999999999999,-3531925436670.5737,0,null,0]
[null,1999,"2191-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2132789099.1885417,4.6886961321232755E-10,false,1,4.6886961321232755E-10,27151.89,-406535474940131,4333668190013.6899,-3455551536991.1099,-552888245918.57996,399,63.84,201.00721666666666,32.161154666666668,-325228379952.10999,84.48,13.52,5418305083.8699999,866928813.41999996,0,null,0.10199999999999999,-3455551536991.1133,0,null,0]
[null,2000,"2192-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2156225607.6698246,4.6377336232486046E-10,false,1,4.6377336232486046E-10,27151.89,-410869143130145,4514904084628.0205,-3608800640493.1099,-577408102478.90002,399,63.84,201.00721666666666,32.161154666666668,-328695314504.12,84.48,13.52,5658599678.1599998,905375948.50999999,0,null,0.10199999999999999,-3608800640493.1069,0,null,0]
[null,2001,"2192-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2179919652.1306386,4.587325037519648E-10,false,1,4.587325037519648E-10,27151.89,-415384047214773,4564516860645.96,-3648456548036.4199,-583753047685.82996,399,63.84,201.00721666666666,32.161154666666668,-332307237771.82001,84.48,13.52,5720780141.1899996,915324822.59000003,0,null,0.10199999999999999,-3648456548036.4229,0,null,0]
[null,2002,"2192-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,2202441128.6966839,4.5404164813783686E-10,false,1,4.5404164813783686E-10,27151.89,-419948564075419,4338628625469.75,-3450577368153.0298,-552092378904.48999,399,63.84,201.00721666666666,32.161154666666668,-335958851260.34003,84.48,13.52,5410505587.1300001,865680893.94000006,0,null,0.10199999999999999,-3450577368153.0264,0,null,0]
[null,2003,"2192-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2226643020.1128883,4.4910656578857492E-10,false,1,4.4910656578857492E-10,27151.89,-424287192700889,4662350558677.7207,-3726655842556.1401,-596264934808.97998,399,63.84,201.00721666666666,32.161154666666668,-339429754160.71002,84.48,13.52,5843396635,934943461.60000002,0,null,0.10199999999999999,-3726655842556.1416,0,null,0]
[null,2004,"2192-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2250379034.7072916,4.443695860017958E-10,true,1,4.443695860017958E-10,27151.89,-428949543259567,4572602158298.8701,-3646071117706.3198,-583371378833.01001,399,63.84,201.00721666666666,32.161154666666668,-343159634607.65002,84.48,13.52,5717039786.4300003,914726365.83000004,0,null,0.10199999999999999,-3646071117706.3193,0,null,0]
[null,2005,"2192-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2275107699.793345,4.3953963150440441E-10,false,1,4.3953963150440441E-10,27151.89,-433522145417866,4763830375767.0098,-3807769510586.9199,-609243121693.91003,399,63.84,201.00721666666666,32.161154666666668,-346817716334.28998,84.48,13.52,5970582866.4700003,955293258.63999999,0,null,0.10199999999999999,-3807769510586.9229,0,null,0]
[null,2006,"2192-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2299360347.8731418,4.3490355955950022E-10,false,1,4.3490355955950022E-10,27151.89,-438285975793633,4672128529112.0205,-3725430794245.8799,-596068927079.33997,399,63.84,201.00721666666666,32.161154666666668,-350628780634.90997,84.48,13.52,5841475759.25,934636121.48000002,0,null,0.10199999999999999,-3725430794245.8804,0,null,0]
[null,2007,"2192-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2324627252.2824702,4.3017649346497809E-10,false,1,4.3017649346497809E-10,27151.89,-442958104322745,4867518982853.1006,-3890648682968.1099,-622503789274.90002,399,63.84,201.00721666666666,32.161154666666668,-354366483458.20001,84.48,13.52,6100537408.7600002,976085985.39999998,0,null,0.10199999999999999,-3890648682968.1104,0,null,0]
[null,2008,"2192-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2350171806.2820511,4.2550080693121335E-10,false,1,4.2550080693121335E-10,27151.89,-447825623305598,4921006526449.3398,-3933401724700.8398,-629344275952.13,399,63.84,201.00721666666666,32.161154666666668,-358260498644.47998,84.48,13.52,6167574178.1999998,986811868.50999999,0,null,0.10199999999999999,-3933401724700.8354,0,null,0]
[null,2009,"2192-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2375224637.7370176,4.2101281037264102E-10,false,1,4.2101281037264102E-10,27151.89,-452746629832047,4826279101161.5098,-3848346353572.3999,-615735416571.57996,399,63.84,201.00721666666666,32.161154666666668,-362197303865.64001,84.48,13.52,6034207356.2700005,965473177,0,null,0.10199999999999999,-3848346353572.3994,0,null,0]
[null,2010,"2192-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2401325189.5395637,4.164367260028379E-10,false,1,4.164367260028379E-10,27151.89,-457572908933208,5028116199115.9297,-4019015383463.3398,-643042461354.13,399,63.84,201.00721666666666,32.161154666666668,-366058327146.57001,84.48,13.52,6301816395.1400003,1008290623.22,0,null,0.10199999999999999,-4019015383463.3433,0,null,0]
[null,2011,"2192-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2426923316.0600553,4.1204433340870115E-10,false,1,4.1204433340870115E-10,27151.89,-462601025132324,4931326955062.46,-3932108713624.75,-629137394179.95996,399,63.84,201.00721666666666,32.161154666666668,-370080820105.85999,84.48,13.52,6165546736.8299999,986487477.88999999,0,null,0.10199999999999999,-3932108713624.7534,0,null,0]
[null,2012,"2193-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2453591967.4058003,4.0756572946287676E-10,false,1,4.0756572946287676E-10,27151.89,-467532352087386,5137557200122.8096,-4106492492500.8701,-657038798800.14001,399,63.84,201.00721666666666,32.161154666666668,-374025881669.90997,84.48,13.52,6438980502.1099997,1030236880.34,0,null,0.10199999999999999,-4106492492500.8735,0,null,0]
[null,2013,"2193-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2480553671.6716332,4.0313580448598184E-10,false,1,4.0313580448598184E-10,27151.89,-472669909287509,5194012103675.9004,-4151617369908.6201,-664258779185.38,399,63.84,201.00721666666666,32.161154666666668,-378135927430.01001,84.48,13.52,6509736309.8900003,1041557809.58,0,null,0.10199999999999999,-4151617369908.6206,0,null,0]
[null,2014,"2193-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,2505365823.1981406,3.9914330703349482E-10,false,1,3.9914330703349482E-10,27151.89,-477863921391185,4779913544854.1201,-3791053776370.0698,-606568604219.20996,399,63.84,201.00721666666666,32.161154666666668,-382291137112.95001,84.48,13.52,5944372595.2200003,951099615.24000001,0,null,0.10199999999999999,-3791053776370.0674,0,null,0]
[null,2015,"2193-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2532896453.1073236,3.9480492728915678E-10,false,1,3.9480492728915678E-10,27151.89,-482643834936039,5303612247985.71,-4239221683521.54,-678275469363.44995,399,63.84,201.00721666666666,32.161154666666668,-386115067948.83002,84.48,13.52,6647099873.6300001,1063535979.78,0,null,0.10199999999999999,-4239221683521.5415,0,null,0]
[null,2016,"2193-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2559897129.2974472,3.906406974542941E-10,true,1,3.906406974542941E-10,27151.89,-487947447184025,5201519814133.5898,-4147553301064.21,-663608528170.27002,399,63.84,201.00721666666666,32.161154666666668,-390357957747.21997,84.48,13.52,6503363849.9399996,1040538215.99,0,null,0.10199999999999999,-4147553301064.2124,0,null,0]
[null,2017,"2193-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2588026985.5522532,3.8639473451495416E-10,false,1,3.8639473451495416E-10,27151.89,-493148966998159,5419049642505.6602,-4331491760133.8301,-693038681621.41003,399,63.84,201.00721666666666,32.161154666666668,-394519173598.53003,84.48,13.52,6791779353.7600002,1086684696.5999999,0,null,0.10199999999999999,-4331491760133.8291,0,null,0]
[null,2018,"2193-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2615615353.2182398,3.8231921171803994E-10,false,1,3.8231921171803994E-10,27151.89,-498568016640665,5314735084541.3701,-4237828141445.6499,-678052502631.30005,399,63.84,201.00721666666666,32.161154666666668,-398854413312.53003,84.48,13.52,6644914799.6599998,1063186367.95,0,null,0.10199999999999999,-4237828141445.6519,0,null,0]
[null,2019,"2193-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2644357478.4629703,3.7816369690729138E-10,false,1,3.7816369690729138E-10,27151.89,-503882751725206,5536999624942.9502,-4425770169319.7305,-708123227091.16003,399,63.84,201.00721666666666,32.161154666666668,-403106201380.16998,84.48,13.52,6939607899.3599997,1110337263.9000001,0,null,0.10199999999999999,-4425770169319.7256,0,null,0]
[null,2020,"2193-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2673415441.3413067,3.7405334933588915E-10,false,1,3.7405334933588915E-10,27151.89,-509419751350149,5597843868154.8896,-4474403482692.1396,-715904557230.73999,399,63.84,201.00721666666666,32.161154666666668,-407535801080.12,84.48,13.52,7015864934.7299995,1122538389.5599999,0,null,0.10199999999999999,-4474403482692.1426,0,null,0]
[null,2021,"2193-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2701914049.9460049,3.701079980763948E-10,false,1,3.701079980763948E-10,27151.89,-515017595218304,5490087592179,-4377649559355.5801,-700423929496.89001,399,63.84,201.00721666666666,32.161154666666668,-412014076174.64001,84.48,13.52,6864154782.9399996,1098264765.27,0,null,0.10199999999999999,-4377649559355.584,0,null,0]
[null,2022,"2193-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2731604482.8028445,3.6608520973501992E-10,false,1,3.6608520973501992E-10,27151.89,-520507682810483,5719685450995.3594,-4571792480685.4102,-731486796909.67004,399,63.84,201.00721666666666,32.161154666666668,-416406146248.39001,84.48,13.52,7168570883.5799999,1146971341.3699999,0,null,0.10199999999999999,-4571792480685.4082,0,null,0]
[null,2023,"2193-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2760723386.5895224,3.6222390292978845E-10,false,1,3.6222390292978845E-10,27151.89,-526227368261478,5609583772819.2393,-4472932630222.5596,-715669220835.60999,399,63.84,201.00721666666666,32.161154666666668,-420981894609.17999,84.48,13.52,7013558638.0600004,1122169382.0899999,0,null,0.10199999999999999,-4472932630222.5625,0,null,0]
[null,2024,"2194-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2791060055.6436253,3.582868086188126E-10,false,1,3.582868086188126E-10,27151.89,-531836952034297,5844179014072.7705,-4671301228701.2402,-747408196592.19995,399,63.84,201.00721666666666,32.161154666666668,-425469561627.44,84.48,13.52,7324600600.4700003,1171936096.0799999,0,null,0.10199999999999999,-4671301228701.2412,0,null,0]
[null,2025,"2194-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2821730084.2417407,3.5439250748489693E-10,false,1,3.5439250748489693E-10,27151.89,-537681131048370,5908398749198.749,-4722632601041.5195,-755621216166.64001,399,63.84,201.00721666666666,32.161154666666668,-430144904838.70001,84.48,13.52,7405088192.3000002,1184814110.77,0,null,0.10199999999999999,-4722632601041.5156,0,null,0]
[null,2026,"2194-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,2849954909.6977158,3.5088274435403833E-10,false,1,3.5088274435403833E-10,27151.89,-543589529797569,5437344897207.0498,-4312476936394.0498,-689996309823.05005,399,63.84,201.00721666666666,32.161154666666668,-434871623838.06,84.48,13.52,6761964110.1400003,1081914257.6199999,0,null,0.10199999999999999,-4312476936394.0474,0,null,0]
[null,2027,"2194-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2881272114.2154136,3.4706891968525702E-10,false,1,3.4706891968525702E-10,27151.89,-549026874694776,6033073344214.5498,-4822286049402.4502,-771565767904.39001,399,63.84,201.00721666666666,32.161154666666668,-439221499755.82001,84.48,13.52,7561344799.3299999,1209815167.8900001,0,null,0.10199999999999999,-4822286049402.4482,0,null,0]
[null,2028,"2194-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2911986474.9529495,3.4340818839694559E-10,true,1,3.4340818839694559E-10,27151.89,-555059948038991,5916939073247.5303,-4718009558331.4199,-754881529333.03003,399,63.84,201.00721666666666,32.161154666666668,-444047958431.19,84.48,13.52,7397839261.3299999,1183654281.8099999,0,null,0.10199999999999999,-4718009558331.4229,0,null,0]
[null,2029,"2194-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2943985323.6640487,3.3967560638359841E-10,false,1,3.3967560638359841E-10,27151.89,-560976887112238,6164388047332.5703,-4927246991802.4902,-788359518688.40002,399,63.84,201.00721666666666,32.161154666666668,-448781509689.78998,84.48,13.52,7725923557.0200005,1236147769.1199999,0,null,0.10199999999999999,-4927246991802.4902,0,null,0]
[null,2030,"2194-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2975368207.2143073,3.3609285653295709E-10,false,1,3.3609285653295709E-10,27151.89,-567141275159571,6045726020352.9199,-4820700838856.3496,-771312134217.02002,399,63.84,201.00721666666666,32.161154666666668,-453713020127.65997,84.48,13.52,7558859189.1999998,1209417470.27,0,null,0.10199999999999999,-4820700838856.3535,0,null,0]
[null,2031,"2194-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3008063536.6539826,3.3243978653201895E-10,false,1,3.3243978653201895E-10,27151.89,-573187001179924,6298560920784.3496,-5034492493697,-805518798991.52002,399,63.84,201.00721666666666,32.161154666666668,-458549600943.94,84.48,13.52,7894084503.9899998,1263053520.6400001,0,null,0.10199999999999999,-5034492493696.999,0,null,0]
[null,2032,"2194-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3041118144.1704273,3.2882642258306127E-10,false,1,3.2882642258306127E-10,27151.89,-579485562100708,6367773707222.54,-5089814853784.5498,-814370376605.53003,399,63.84,201.00721666666666,32.161154666666668,-463588449680.57001,84.48,13.52,7980829964.6000004,1276932794.3399999,0,null,0.10199999999999999,-5089814853784.5518,0,null,0]
[null,2033,"2194-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3073536463.5872836,3.2535810518182307E-10,false,1,3.2535810518182307E-10,27151.89,-585853335807930,6245196586864.4297,-4979753354367.4102,-796760536698.79004,399,63.84,201.00721666666666,32.161154666666668,-468682668646.34003,84.48,13.52,7808253533.5200005,1249320565.3599999,0,null,0.10199999999999999,-4979753354367.4053,0,null,0]
[null,2034,"2194-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3107310531.2734895,3.218217136444884E-10,false,1,3.218217136444884E-10,27151.89,-592098532394794,6506373433460.8203,-5200598776200.9404,-832095804192.15002,399,63.84,201.00721666666666,32.161154666666668,-473678825915.84003,84.48,13.52,8154539154.9499998,1304726264.79,0,null,0.10199999999999999,-5200598776200.9414,0,null,0]
[null,2035,"2194-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3140434461.5368648,3.1842727885192686E-10,false,1,3.1842727885192686E-10,27151.89,-598604905828255,6381128323281.0889,-5088141699540.1699,-814102671926.43005,399,63.84,201.00721666666666,32.161154666666668,-478883924662.59998,84.48,13.52,7978206458.75,1276513033.4000001,0,null,0.10199999999999999,-5088141699540.167,0,null,0]
[null,2036,"2195-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3174943649.0232058,3.1496622004855334E-10,false,1,3.1496622004855334E-10,27151.89,-604986034151536,6647989894431.7295,-5313793999964.3203,-850207039994.29004,399,63.84,201.00721666666666,32.161154666666668,-483988827321.22998,84.48,13.52,8332029265.8100004,1333124682.53,0,null,0.10199999999999999,-5313793999964.3242,0,null,0]
[null,2037,"2195-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3209832046.4677715,3.1154278028361027E-10,false,1,3.1154278028361027E-10,27151.89,-611634024045968,6721042439385.0098,-5372185511203.75,-859549681792.59998,399,63.84,201.00721666666666,32.161154666666668,-489307219236.77002,84.48,13.52,8423587155.4399996,1347773944.8699999,0,null,0.10199999999999999,-5372185511203.752,0,null,0]
[null,2038,"2195-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,3241938926.4845729,3.0845738389166987E-10,false,1,3.0845738389166987E-10,27151.89,-618355066485353,6185199638849.3799,-4905616860783.7998,-784898697725.41003,399,63.84,201.00721666666666,32.161154666666668,-494684053188.28003,84.48,13.52,7692007511.5799999,1230721201.8499999,0,null,0.10199999999999999,-4905616860783.7998,0,null,0]
[null,2039,"2195-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3277563512.7014027,3.0510469015314041E-10,false,1,3.0510469015314041E-10,27151.89,-624540266124202,6862864831502.0303,-5485545337457.5703,-877687253993.20996,399,63.84,201.00721666666666,32.161154666666668,-499632212899.35999,84.48,13.52,8601335363,1376213658.0799999,0,null,0.10199999999999999,-5485545337457.5742,0,null,0]
[null,2040,"2195-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3312502339.7467995,3.0188657921866943E-10,true,1,3.0188657921866943E-10,27151.89,-631403130955704,6730757403139.6895,-5366926613123.4805,-858708258099.76001,399,63.84,201.00721666666666,32.161154666666668,-505122504764.56,84.48,13.52,8415341203.25,1346454592.52,0,null,0.10199999999999999,-5366926613123.4834,0,null,0]
[null,2041,"2195-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3348902323.7908301,2.9860530505650521E-10,false,1,2.9860530505650521E-10,27151.89,-638133888358844,7012240615031.1191,-5604942652751.8496,-896790824440.30005,399,63.84,201.00721666666666,32.161154666666668,-510507110687.08002,84.48,13.52,8788550353.3799992,1406168056.54,0,null,0.10199999999999999,-5604942652751.8457,0,null,0]
[null,2042,"2195-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3384601622.5624399,2.9545574679566347E-10,false,1,2.9545574679566347E-10,27151.89,-645146128973875,6877257762013.3994,-5483742096277.9404,-877398735404.46997,399,63.84,201.00721666666666,32.161154666666668,-516116903179.09998,84.48,13.52,8598507880.8299999,1375761260.9300001,0,null,0.10199999999999999,-5483742096277.9365,0,null,0]
[null,2043,"2195-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3421793881.5922375,2.9224437081951807E-10,false,1,2.9224437081951807E-10,27151.89,-652023386735888,7164867682863.6592,-5726938746830.2197,-916310199492.83997,399,63.84,201.00721666666666,32.161154666666668,-521618709388.71002,84.48,13.52,8979840228.8999996,1436774436.6199999,0,null,0.10199999999999999,-5726938746830.2158,0,null,0]
[null,2044,"2195-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3459394833.9590936,2.8906790002214147E-10,false,1,2.8906790002214147E-10,27151.89,-659188254418752,7243600025541.4199,-5789870167978.04,-926379226876.48999,399,63.84,201.00721666666666,32.161154666666668,-527350603535,84.48,13.52,9078516697.2600002,1452562671.5599999,0,null,0.10199999999999999,-5789870167978.0381,0,null,0]
[null,2045,"2195-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3496271982.8890972,2.8601893814155258E-10,false,1,2.8601893814155258E-10,27151.89,-666431854444293,7104163595528.0498,-5664670762776.4902,-906347322044.23999,399,63.84,201.00721666666666,32.161154666666668,-533145483555.42999,84.48,13.52,8882204029.8999996,1421152644.78,0,null,0.10199999999999999,-5664670762776.4912,0,null,0]
[null,2046,"2195-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3534691350.2850709,2.8291013299346507E-10,false,1,2.8291013299346507E-10,27151.89,-673536018039821,7401262817385.4697,-5915891358449.7598,-946542617351.95996,399,63.84,201.00721666666666,32.161154666666668,-538828814431.85999,84.48,13.52,9276117923.9200001,1484178867.8299999,0,null,0.10199999999999999,-5915891358449.7607,0,null,0]
[null,2047,"2195-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3572371160.0791092,2.7992612054841896E-10,false,1,2.7992612054841896E-10,27151.89,-680937280857206,7258791441089.71,-5787966887286.25,-926074701965.80005,399,63.84,201.00721666666666,32.161154666666668,-544749824685.77002,84.48,13.52,9075532353.1299992,1452085176.5,0,null,0.10199999999999999,-5787966887286.251,0,null,0]
[null,2048,{"$f":"IF(B2069=0,FECHA_1ER_PAGO,EDATE(C2068,1))","v":"2196-01-04"},{"$f":"IF(B2069=0,FECHA_1ER_PAGO-FECHA_APERTURA, C2069-C2068)","v":31},{"$f":"IF(B2069=0,TASA,IF(B2069=MESES_INC_TASA,E2068+INCREMENTO_TASA,E2068))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B2069<MESES_GRACIA, 0, 1 + D2069 * F2069 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B2069 = 0, 0,            IF(H2068=0, G2069, H2068 * G2069 ))","v":3611626755.9668312},2.768835396259823E-10,{"$f":"MOD(B2069, MESES_INC)=0","v":false},1,2.768835396259823E-10,{"$f":"ROUND(CUOTA_INIT*K2069,2)","v":27151.89},{"$f":"IF(B2069=0,TOTAL_FINANCIADO, ROUND(N2068-O2068,2))","v":-688196072298296},{"$f":"IF(B2069=0, 0,\n   IF((B2069+1) = PLAZO, N2069,\n   IF(B2069<MESES_GRACIA, 0, M2069-P2069-V2069-Q2069)))","v":7562357266947.0996},{"$f":" IF(B2069<MESES_GRACIA, 0, ROUND(N2069 * D2069 *E2069 /360,2))","v":-6044655501686.7002},-967144880269.87,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R2069*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T2069*IVA","v":32.161154666666668},{"$f":"ROUND(N2069 * FACTOR_SEG_DEUD,2)","v":-550556857838.64001},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W2069*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O2069:X2069)-Q2069) * FACTOR_SEG_DESEMPLEO,2)","v":9478020100.5100002},{"$f":"ROUND(Y2069*IVA,2)","v":1516483216.0799999},{"$f":"IF(B2069>=PLAZO,0,ROUND(SUM(O2069:Z2069),2))","v":0},null,{"$f":"IF(AB2069=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N2069 * D2069 * AC2069 /360","v":-6044655501686.6992},{"$f":"IF(B2069>=PLAZO, 0, O2069+R2069+S2069+T2069+U2069+V2069+W2069+X2069+Y2069+Z2069+AD2069)","v":0},null,0]
[null,2049,"2196-02-04",31,0.10199999999999999,{"$f":"E2070*(1+$G$13)","v":0.11831999999999998},1.0109886666666665,3651313718.5125651,2.7387402921033303E-10,false,{"$f":"IF(B2070=0, 1, IF(J2070,K2069*(1+INCREMENTO),K2069))","v":1},2.7387402921033303E-10,27151.89,-695758429565243,7645457490167.8184,-6111078206348.0498,{"$f":"ROUND(P2070*$G$13,2)","v":-977772513015.68994},399,63.84,201.00721666666666,32.161154666666668,-556606743652.18994,84.48,13.52,9582170901.4200001,1533147344.23,0,null,0.10199999999999999,-6111078206348.0498,0,null,{"$f":"IF(N2070> 0,O2070+P2070+V2070+R2070+T2070+W2070+Y2070, 0)","v":0}]
[null,2050,"2196-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,3689036657.6430912,2.7107347874360661E-10,false,1,{"$f":" I2071*K2071","v":2.7107347874360661E-10},27151.89,-703403887055411,7267100052283.6895,-5779635271971.96,-924741643515.51001,399,63.84,201.00721666666666,32.161154666666668,-562723109644.32996,84.48,13.52,9062468380.3199997,1449994940.8499999,0,null,0.10199999999999999,-5779635271971.96,0,null,0]
[null,2051,"2196-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3729574251.7950449,{"$f":"IF(H2072=0, 0, 1/H2072)","v":2.681271192063544E-10},false,1,2.681271192063544E-10,27151.89,-710670987107695,7809326614149.3193,-6242060170095.9199,-998729627215.34998,399,63.84,201.00721666666666,32.161154666666668,-568536789686.16003,84.48,13.52,9787550620.5799999,1566008099.29,0,null,0.10199999999999999,-6242060170095.9199,0,null,0]
[null,2052,"2196-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3769331513.3191795,2.6529903153024208E-10,true,1,2.6529903153024208E-10,27151.89,-718480313721844,7659000171426.749,-6107082666635.6699,-977133226661.70996,399,63.84,201.00721666666666,32.161154666666668,-574784250977.47998,84.48,13.52,9575905895.1499996,1532144943.22,0,null,0.10199999999999999,-6107082666635.6738,0,null,0]
[null,2053,"2196-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3810751440.8752055,2.6241543577828642E-10,false,1,2.6241543577828642E-10,27151.89,-726139313893271,7979302901087.0791,-6377923640362.5596,-1020467782458.01,399,63.84,201.00721666666666,32.161154666666668,-580911451114.62,84.48,13.52,10000584541.959999,1600093526.71,0,null,0.10199999999999999,-6377923640362.5625,0,null,0]
[null,2054,"2196-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3851374051.2349348,2.5964759244284575E-10,false,1,2.5964759244284575E-10,27151.89,-734118616794358,7825704482179.75,-6240008242752.04,-998401318840.32996,399,63.84,201.00721666666666,32.161154666666668,-587294893435.48999,84.48,13.52,9784333198.5100002,1565493311.76,0,null,0.10199999999999999,-6240008242752.042,0,null,0]
[null,2055,"2196-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3893695516.8926044,2.568254234727779E-10,false,1,2.568254234727779E-10,27151.89,-741944321276538,8152978858885.999,-6516744288545.5898,-1042679086167.29,399,63.84,201.00721666666666,32.161154666666668,-593555457021.22998,84.48,13.52,10218255318.309999,1634920850.9300001,0,null,0.10199999999999999,-6516744288545.5918,0,null,0]
[null,2056,"2196-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,3936482039.0292311,2.5403392930165844E-10,false,1,2.5403392930165844E-10,27151.89,-750097300135424,8242569225906.6895,-6588354619522.8096,-1054136739123.65,399,63.84,201.00721666666666,32.161154666666668,-600077840108.33997,84.48,13.52,10330540317.280001,1652886450.76,0,null,0.10199999999999999,-6588354619522.8066,0,null,0]
[null,2057,"2196-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,3978444937.5652823,2.513544904336359E-10,false,1,2.513544904336359E-10,27151.89,-758339869361331,8083903034543.6797,-6445888889571.3096,-1031342222331.41,399,63.84,201.00721666666666,32.161154666666668,-606671895489.06995,84.48,13.52,10107154052.719999,1617144648.4400001,0,null,0.10199999999999999,-6445888889571.3125,0,null,0]
[null,2058,"2196-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4022162742.8358741,2.4862246108294911E-10,false,1,2.4862246108294911E-10,27151.89,-766423772395875,8421975387419.3594,-6731755467543.7695,-1077080874807,399,63.84,201.00721666666666,32.161154666666668,-613139017916.69995,84.48,13.52,10555392846.98,1688862855.52,0,null,0.10199999999999999,-6731755467543.7676,0,null,0]
[null,2059,"2196-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4065038997.6745043,2.4600010001677037E-10,false,1,2.4600010001677037E-10,27151.89,-774845747783294,8259855698521.8096,-6586188856158,-1053790216985.28,399,63.84,201.00721666666666,32.161154666666668,-619876598226.64001,84.48,13.52,10327144400.33,1652343104.05,0,null,0.10199999999999999,-6586188856157.999,0,null,0]
[null,2060,"2197-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4109708356.2069497,2.4332626875814341E-10,false,1,2.4332626875814341E-10,27151.89,-783105603481816,8605286468612.4004,-6878277550581.9502,-1100524408093.1101,399,63.84,201.00721666666666,32.161154666666668,-626484482785.44995,84.48,13.52,10785139473.18,1725622315.71,0,null,0.10199999999999999,-6878277550581.9502,0,null,0]
[null,2061,"2197-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4154868571.430522,2.4068149998200779E-10,false,1,2.4068149998200779E-10,27151.89,-791710889950428,8699847093187.1494,-6953860650064.5898,-1112617704010.3301,399,63.84,201.00721666666666,32.161154666666668,-633368711960.33997,84.48,13.52,10903653773.17,1744584603.71,0,null,0.10199999999999999,-6953860650064.5918,0,null,0]
[null,2062,"2197-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,4196428336.7943506,2.3829788566433603E-10,false,1,2.3829788566433603E-10,27151.89,-800410737043615,8006241826220.1494,-6349925180546.0098,-1015988028887.36,399,63.84,201.00721666666666,32.161154666666668,-640328589634.89001,84.48,13.52,9956682956.9699993,1593069273.1199999,0,null,0.10199999999999999,-6349925180546.0127,0,null,0]
[null,2063,"2197-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4242541488.9779377,2.3570777153222563E-10,false,1,2.3570777153222563E-10,27151.89,-808416978869835,8883424735626.2188,-7100595797740.0498,-1136095327638.4099,399,63.84,201.00721666666666,32.161154666666668,-646733583095.87,84.48,13.52,11133734484.73,1781397517.5599999,0,null,0.10199999999999999,-7100595797740.0498,0,null,0]
[null,2064,"2197-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4287766981.250442,2.3322162896743279E-10,true,1,2.3322162896743279E-10,27151.89,-817300403605461,8712422329586.1094,-6947053430646.4199,-1111528548903.4299,399,63.84,201.00721666666666,32.161154666666668,-653840322884.37,84.48,13.52,10892980053.120001,1742876808.5,0,null,0.10199999999999999,-6947053430646.418,0,null,0]
[null,2065,"2197-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4334883823.3517418,2.3068668982847107E-10,false,1,2.3068668982847107E-10,27151.89,-826012825935047,9076779633743.4805,-7255145987796.1602,-1160823358047.3899,399,63.84,201.00721666666666,32.161154666666668,-660810260748.04004,84.48,13.52,11376069182.73,1820171069.24,0,null,0.10199999999999999,-7255145987796.1621,0,null,0]
[null,2066,"2197-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4381093684.9086704,2.2825350743916958E-10,false,1,2.2825350743916958E-10,27151.89,-835089605568790,8902055222515.1797,-7098261647334.71,-1135721863573.55,399,63.84,201.00721666666666,32.161154666666668,-668071684455.03003,84.48,13.52,11130074536.889999,1780811925.9000001,0,null,0.10199999999999999,-7098261647334.7139,0,null,0]
[null,2067,"2197-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4429236063.0475693,2.2577256794751699E-10,false,1,2.2577256794751699E-10,27151.89,-843991660791305,9274343057033.9395,-7413060087283.6299,-1186089613965.3799,399,63.84,201.00721666666666,32.161154666666668,-675193328633.04004,84.48,13.52,11623678490.73,1859788558.52,0,null,0.10199999999999999,-7413060087283.6289,0,null,0]
[null,2068,"2197-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4477907461.7323771,2.2331859435369572E-10,false,1,2.2331859435369572E-10,27151.89,-853266003848339,9376255721440,-7494519733801.2402,-1199123157408.2,399,63.84,201.00721666666666,32.161154666666668,-682612803078.67004,84.48,13.52,11751407216.469999,1880225154.6400001,0,null,0.10199999999999999,-7494519733801.2432,0,null,0]
[null,2069,"2197-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4525641955.2744436,2.209631274154471E-10,false,1,2.209631274154471E-10,27151.89,-862642259569779,9195766514165.7305,-7332459206343.1201,-1173193473014.8999,399,63.84,201.00721666666666,32.161154666666668,-690113807655.81995,84.48,13.52,11497296309.42,1839567409.51,0,null,0.10199999999999999,-7332459206343.1211,0,null,0]
[null,2070,"2197-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4575372726.1736355,2.1856142872895422E-10,false,1,2.1856142872895422E-10,27151.89,-871838026083945,9580337483113,-7657643995770.6504,-1225223039323.3,399,63.84,201.00721666666666,32.161154666666668,-697470420867.16003,84.48,13.52,12007186059.24,1921149769.48,0,null,0.10199999999999999,-7657643995770.6504,0,null,0]
[null,2071,"2197-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4624146199.4346457,2.1625613829473241E-10,false,1,2.1625613829473241E-10,27151.89,-881418363567058,9395919782776.7305,-7492056090319.9902,-1198728974451.2,399,63.84,201.00721666666666,32.161154666666668,-705134690853.65002,84.48,13.52,11747544223.49,1879607075.76,0,null,0.10199999999999999,-7492056090319.9932,0,null,0]
[null,2072,"2198-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4674959400.6381655,2.1390560094778423E-10,false,1,2.1390560094778423E-10,27151.89,-890814283349835,9788861248788.7793,-7824318788756.0498,-1251891006200.97,399,63.84,201.00721666666666,32.161154666666668,-712651426679.87,84.48,13.52,12268532134.639999,1962965141.54,0,null,0.10199999999999999,-7824318788756.0498,0,null,0]
[null,2073,"2198-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4726330971.171977,2.1158061212798061E-10,false,1,2.1158061212798061E-10,27151.89,-900603144598624,9896427782097.9707,-7910297620057.9102,-1265647619209.27,399,63.84,201.00721666666666,32.161154666666668,-720482515678.90002,84.48,13.52,12403346942.120001,1984535510.74,0,null,0.10199999999999999,-7910297620057.9141,0,null,0]
[null,2074,"2198-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,4773606884.4329529,2.0948520148591749E-10,false,1,2.0948520148591749E-10,27151.89,-910499572380722,9107423749818.8008,-7223296607553.7305,-1155727457208.6001,399,63.84,201.00721666666666,32.161154666666668,-728399657904.57996,84.48,13.52,11326129354.51,1812180696.72,0,null,0.10199999999999999,-7223296607553.7275,0,null,0]
[null,2075,"2198-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4826062459.2836914,2.0720825899721675E-10,false,1,2.0720825899721675E-10,27151.89,-919606996130541,10105254771965.031,-8077214782679.9199,-1292354365228.79,399,63.84,201.00721666666666,32.161154666666668,-735685596904.43005,84.48,13.52,12665073053.110001,2026411688.5,0,null,0.10199999999999999,-8077214782679.918,0,null,0]
[null,2076,"2198-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4877508285.0996552,2.0502271683574772E-10,true,1,2.0502271683574772E-10,27151.89,-929712250902506,9910732621772.6094,-7902554132671.2998,-1264408661227.4099,399,63.84,201.00721666666666,32.161154666666668,-743769800722.01001,84.48,13.52,12391205153.9,1982592824.6199999,0,null,0.10199999999999999,-7902554132671.2998,0,null,0]
[null,2077,"2198-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,4931105597.8085194,2.027942781116713E-10,false,1,2.027942781116713E-10,27151.89,-939622983524279,10325203785439.02,-8253021871954.9199,-1320483499512.79,399,63.84,201.00721666666666,32.161154666666668,-751698386819.42004,84.48,13.52,12940738569.1,2070518171.0599999,0,null,0.10199999999999999,-8253021871954.917,0,null,0]
[null,2078,"2198-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,4983671183.4811573,2.0065529269157909E-10,false,1,2.0065529269157909E-10,27151.89,-949948187309718,10126447703873.48,-8074559592132.5996,-1291929534741.22,399,63.84,201.00721666666666,32.161154666666668,-759958549847.77002,84.48,13.52,12660909714.33,2025745554.29,0,null,0.10199999999999999,-8074559592132.6025,0,null,0]
[null,2079,"2198-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5038435084.8927031,1.9847432449778116E-10,false,1,1.9847432449778116E-10,27151.89,-960074635013591,10549940166437.898,-8432655544202.71,-1349224887072.4299,399,63.84,201.00721666666666,32.161154666666668,-768059708010.87,84.48,13.52,13222404167.18,2115584666.75,0,null,0.10199999999999999,-8432655544202.707,0,null,0]
[null,2080,"2198-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5093800768.5622263,1.9631706174528289E-10,false,1,1.9631706174528289E-10,27151.89,-970624575180029,10665869942280.16,-8525319185331.25,-1364051069653,399,63.84,201.00721666666666,32.161154666666668,-776499660144.02002,84.48,13.52,13367700756.469999,2138832121.04,0,null,0.10199999999999999,-8525319185331.2539,0,null,0]
[null,2081,"2198-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,5148100684.7550993,1.9424639517274147E-10,false,1,1.9424639517274147E-10,27151.89,-981290445122309,10460556172155.709,-8340968783539.6299,-1334555005366.3401,399,63.84,201.00721666666666,32.161154666666668,-785032356097.84998,84.48,13.52,13078639326.459999,2092582292.23,0,null,0.10199999999999999,-8340968783539.626,0,null,0]
[null,2082,"2198-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5204671447.1463108,1.9213508674948037E-10,false,1,1.9213508674948037E-10,27151.89,-991751001294465,10898021196709.66,-8710879628036.3799,-1393740740485.8201,399,63.84,201.00721666666666,32.161154666666668,-793400801035.56995,84.48,13.52,13658659530.629999,2185385524.9000001,0,null,0.10199999999999999,-8710879628036.3838,0,null,0]
[null,2083,"2198-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,5260153244.7728901,1.9010852982158233E-10,false,1,1.9010852982158233E-10,27151.89,-1002649022491170,10688238606907.76,-8522516691174.9404,-1363602670587.99,399,63.84,201.00721666666666,32.161154666666668,-802119217992.93994,84.48,13.52,13363306445.629999,2138129031.3,0,null,0.10199999999999999,-8522516691174.9443,0,null,0]
[null,2084,"2199-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5317955315.3952837,1.8804219680166117E-10,false,1,1.8804219680166117E-10,27151.89,-1013337261098080,11135225410271.66,-8900478943311.4707,-1424076630929.8401,399,63.84,201.00721666666666,32.161154666666668,-810669808878.45996,84.48,13.52,13955951256.98,2232952201.1199999,0,null,0.10199999999999999,-8900478943311.4688,0,null,0]
[null,2085,"2199-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5376392553.7043896,1.8599832322715902E-10,false,1,1.8599832322715902E-10,27151.89,-1024472486508350,11257586690563.311,-8998283339831.6699,-1439725334373.0701,399,63.84,201.00721666666666,32.161154666666668,-819577989206.68005,84.48,13.52,14109308550.73,2257489368.1199999,0,null,0.10199999999999999,-8998283339831.6738,0,null,0]
[null,2086,"2199-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,5430170816.2882433,1.8415626944928103E-10,false,1,1.8415626944928103E-10,27151.89,-1035730073198910,10360062706002.861,-8216791914044.6904,-1314686706247.1499,399,63.84,201.00721666666666,32.161154666666668,-828584058559.13,84.48,13.52,12883929995.09,2061428799.21,0,null,0.10199999999999999,-8216791914044.6865,0,null,0]
[null,2087,"2199-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5489841153.3314953,1.8215463290648267E-10,false,1,1.8215463290648267E-10,27151.89,-1046090135904910,11495135833898.98,-9188158360364.7891,-1470105337658.3701,399,63.84,201.00721666666666,32.161154666666668,-836872108723.93005,84.48,13.52,14407032582.92,2305125213.27,0,null,0.10199999999999999,-9188158360364.791,0,null,0]
[null,2088,"2199-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,5548362860.0260086,1.8023334544404913E-10,true,1,1.8023334544404913E-10,27151.89,-1057585271738810,11273859023887.602,-8989474809779.8809,-1438315969564.78,399,63.84,201.00721666666666,32.161154666666668,-846068217391.05005,84.48,13.52,14095496775.6,2255279484.0999999,0,null,0.10199999999999999,-8989474809779.8848,0,null,0]
[null,2089,"2199-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5609331970.0405474,1.7827434805802222E-10,false,1,1.7827434805802222E-10,27151.89,-1068859130762700,11745336728726.271,-9388146031865.7109,-1502103365098.51,399,63.84,201.00721666666666,32.161154666666668,-855087304610.16003,84.48,13.52,14720613251.84,2355298120.29,0,null,0.10199999999999999,-9388146031865.7148,0,null,0]
[null,2090,"2199-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,5669127448.8411789,1.7639398814440291E-10,false,1,1.7639398814440291E-10,27151.89,-1080604467491430,11519243650610.521,-9185137973677.1504,-1469622075788.3401,399,63.84,201.00721666666666,32.161154666666668,-864483573993.14001,84.48,13.52,14402296616.6,2304367458.6599998,0,null,0.10199999999999999,-9185137973677.1543,0,null,0]
[null,2091,"2199-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5731423600.6673441,1.7447672160954287E-10,false,1,1.7447672160954287E-10,27151.89,-1092123711142040,12000983447654.711,-9592486596197.5801,-1534797855391.6101,399,63.84,201.00721666666666,32.161154666666668,-873698968913.63,84.48,13.52,15041019256.709999,2406563081.0700002,0,null,0.10199999999999999,-9592486596197.584,0,null,0]
[null,2092,"2199-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5794404304.140543,1.7258029428243794E-10,false,1,1.7258029428243794E-10,27151.89,-1104124694589690,12132858254433.129,-9697895234146.1094,-1551663237463.3799,399,63.84,201.00721666666666,32.161154666666668,-883299755671.75,84.48,13.52,15206300001.01,2433008000.1599998,0,null,0.10199999999999999,-9697895234146.1113,0,null,0]
[null,2093,"2199-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,5856172654.0226803,1.7075999275962041E-10,false,1,1.7075999275962041E-10,27151.89,-1116257552844120,11899305540470.211,-9488189199175.0195,-1518110271868,399,63.84,201.00721666666666,32.161154666666668,-893006042275.30005,84.48,13.52,14877480938.18,2380396950.1100001,0,null,0.10199999999999999,-9488189199175.0195,0,null,0]
[null,2094,"2199-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,5920524183.2601833,1.689039634070614E-10,false,1,1.689039634070614E-10,27151.89,-1128156858384590,12396939691654.021,-9908977739477.9805,-1585436438316.48,399,63.84,201.00721666666666,32.161154666666668,-902525486707.67004,84.48,13.52,15537277369.370001,2485964379.0999999,0,null,0.10199999999999999,-9908977739477.9805,0,null,0]
[null,2095,"2199-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,5983636971.0537367,1.6712243821568221E-10,false,1,1.6712243821568221E-10,27151.89,-1140553798076240,12158303514644.609,-9694707283648.0391,-1551153165383.6899,399,63.84,201.00721666666666,32.161154666666668,-912443038460.98999,84.48,13.52,15201301294.629999,2432208207.1399999,0,null,0.10199999999999999,-9694707283648.0391,0,null,0]
[null,2096,"2200-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6049389163.1829882,1.6530594627405871E-10,false,1,1.6530594627405871E-10,27151.89,-1152712101590880,12666769074166.871,-10124654625639.9,-1619944740102.3799,399,63.84,201.00721666666666,32.161154666666668,-922169681272.69995,84.48,13.52,15875458726.870001,2540073396.3000002,0,null,0.10199999999999999,-10124654625639.896,0,null,0]
[null,2097,"2200-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6115863884.2341509,1.6350919819812558E-10,false,1,1.6350919819812558E-10,27151.89,-1165378870665050,12805959977266.578,-10235911080674.699,-1637745772907.95,399,63.84,201.00721666666666,32.161154666666668,-932303096532.04004,84.48,13.52,16049908848.370001,2567985415.7399998,0,null,0.10199999999999999,-10235911080674.689,0,null,0]
[null,2098,"2200-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,6177038832.0468502,1.6188986781367467E-10,false,1,1.6188986781367467E-10,27151.89,-1178184830642320,11784990159790.131,-9346932989762.4004,-1495509278361.98,399,63.84,201.00721666666666,32.161154666666668,-942547864513.85999,84.48,13.52,14655991201.82,2344958592.29,0,null,0.10199999999999999,-9346932989762.4043,0,null,0]
[null,2099,"2200-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6244916252.7592678,1.601302498745532E-10,false,1,1.601302498745532E-10,27151.89,-1189969820802110,13076181731339.381,-10451901592711.9,-1672304254833.8999,399,63.84,201.00721666666666,32.161154666666668,-951975856641.68994,84.48,13.52,16388581971.24,2622173115.4000001,0,null,0.10199999999999999,-10451901592711.865,0,null,0]
[null,2100,"2200-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,6311487060.0136805,1.584412659792148E-10,true,1,1.584412659792148E-10,27151.89,-1203046002533450,12824470414158.441,-10225891021534.301,-1636142563445.49,399,63.84,201.00721666666666,32.161154666666668,-962436802026.76001,84.48,13.52,16034197395.639999,2565471583.3000002,0,null,0.10199999999999999,-10225891021534.324,0,null,0]
[null,2101,"2200-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6380841887.4871502,1.5671913168088413E-10,false,1,1.5671913168088413E-10,27151.89,-1215870472947610,13360795364215.52,-10679395654056.5,-1708703304649.04,399,63.84,201.00721666666666,32.161154666666668,-972696378358.08997,84.48,13.52,16745292659.43,2679246825.5100002,0,null,0.10199999999999999,-10679395654056.508,0,null,0]
[null,2102,"2200-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,6448861662.0077629,1.5506612676952104E-10,false,1,1.5506612676952104E-10,27151.89,-1229231268311830,13103605347356.049,-10448465780650.6,-1671754524904.1001,399,63.84,201.00721666666666,32.161154666666668,-983385014649.45996,84.48,13.52,16383194617.93,2621311138.8699999,0,null,0.10199999999999999,-10448465780650.553,0,null,0]
[null,2103,"2200-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6519726053.1910114,1.5338067762993822E-10,false,1,1.5338067762993822E-10,27151.89,-1242334873659190,13651603842168.148,-10911841306973.199,-1745894609115.71,399,63.84,201.00721666666666,32.161154666666668,-993867898927.34998,84.48,13.52,17109767443.200001,2737562790.9099998,0,null,0.10199999999999999,-10911841306973.219,0,null,0]
[null,2104,"2200-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6591369149.5475092,1.5171354802190815E-10,false,1,1.5171354802190815E-10,27151.89,-1255986477501360,13801616766255.16,-11031747894053.6,-1765079663048.5801,399,63.84,201.00721666666666,32.161154666666668,-1004789182001.09,84.48,13.52,17297780971.75,2767644955.48,0,null,0.10199999999999999,-11031747894053.611,0,null,0]
[null,2105,"2200-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,6661633144.6816845,1.5011333981943304E-10,false,1,1.5011333981943304E-10,27151.89,-1269788094267620,13535941112044.762,-10793198801274.801,-1726911808203.97,399,63.84,201.00721666666666,32.161154666666668,-1015830475414.1,84.48,13.52,16923735994.27,2707797759.0799999,0,null,0.10199999999999999,-10793198801274.77,0,null,0]
[null,2106,"2200-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6734835610.7642088,1.4848172365212772E-10,false,1,1.4848172365212772E-10,27151.89,-1283324035379660,14102020077260.5,-11271862777418,-1803498044386.8799,399,63.84,201.00721666666666,32.161154666666668,-1026659228303.73,84.48,13.52,17674281108.860001,2827884977.4200001,0,null,0.10199999999999999,-11271862777418.012,0,null,0]
[null,2107,"2200-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,6806628958.3749542,1.4691560332072876E-10,false,1,1.4691560332072876E-10,27151.89,-1297426055456920,13830561778322.641,-11028121471383.801,-1764499435421.4099,399,63.84,201.00721666666666,32.161154666666668,-1037940844365.54,84.48,13.52,17292094741,2766735158.5599999,0,null,0.10199999999999999,-11028121471383.82,0,null,0]
[null,2108,"2201-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6881424735.1222162,1.4531874408159746E-10,false,1,1.4531874408159746E-10,27151.89,-1311256617235240,14408961908410.869,-11517203954716.199,-1842752632754.5901,399,63.84,201.00721666666666,32.161154666666668,-1049005293788.1899,84.48,13.52,18058976074.860001,2889436171.98,0,null,0.10199999999999999,-11517203954716.189,0,null,0]
[null,2109,"2201-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,6957042417.7282286,1.4373924147016236E-10,false,1,1.4373924147016236E-10,27151.89,-1325665579143650,14567297187835.131,-11643762670145.1,-1863002027223.22,399,63.84,201.00721666666666,32.161154666666668,-1060532463314.92,84.48,13.52,18257420140.66,2921187222.5100002,0,null,0.10199999999999999,-11643762670145.059,0,null,0]
[null,2110,"2201-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,7026631394.0186243,1.4231570491249101E-10,false,1,1.4231570491249101E-10,27151.89,-1340232876331490,13405902744803.65,-10632514152229.801,-1701202264356.77,399,63.84,201.00721666666666,32.161154666666668,-1072186301065.1899,84.48,13.52,16671782464.57,2667485194.3299999,0,null,0.10199999999999999,-10632514152229.82,0,null,0]
[null,2111,"2201-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,7103844704.1970291,1.4076884301949745E-10,false,1,1.4076884301949745E-10,27151.89,-1353638779076290,14874685357494.859,-11889460609553.4,-1902313697528.54,399,63.84,201.00721666666666,32.161154666666668,-1082911023261.03,84.48,13.52,18642674509.650002,2982827921.54,0,null,0.10199999999999999,-11889460609553.414,0,null,0]
[null,2112,{"$f":"IF(B2133=0,FECHA_1ER_PAGO,EDATE(C2132,1))","v":"2201-05-04"},{"$f":"IF(B2133=0,FECHA_1ER_PAGO-FECHA_APERTURA, C2133-C2132)","v":30},{"$f":"IF(B2133=0,TASA,IF(B2133=MESES_INC_TASA,E2132+INCREMENTO_TASA,E2132))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B2133<MESES_GRACIA, 0, 1 + D2133 * F2133 / 360 + FACTOR_SEG_DEUD)","v":1.0106599999999999},{"$f":"IF(B2133 = 0, 0,            IF(H2132=0, G2133, H2132 * G2133 ))","v":7179571688.7437687},1.3928407478231798E-10,{"$f":"MOD(B2133, MESES_INC)=0","v":true},1,1.3928407478231798E-10,{"$f":"ROUND(CUOTA_INIT*K2133,2)","v":27151.89},{"$f":"IF(B2133=0,TOTAL_FINANCIADO, ROUND(N2132-O2132,2))","v":-1368513464433780},{"$f":"IF(B2133=0, 0,\n   IF((B2133+1) = PLAZO, N2133,\n   IF(B2133<MESES_GRACIA, 0, M2133-P2133-V2133-Q2133)))","v":14588353558015.949},{"$f":" IF(B2133<MESES_GRACIA, 0, ROUND(N2133 * D2133 *E2133 /360,2))","v":-11632364447687.1},-1861178311629.9399,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R2133*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T2133*IVA","v":32.161154666666668},{"$f":"ROUND(N2133 * FACTOR_SEG_DEUD,2)","v":-1094810771547.02},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W2133*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O2133:X2133)-Q2133) * FACTOR_SEG_DESEMPLEO,2)","v":18239547727.84},{"$f":"ROUND(Y2133*IVA,2)","v":2918327636.4499998},{"$f":"IF(B2133>=PLAZO,0,ROUND(SUM(O2133:Z2133),2))","v":0},null,{"$f":"IF(AB2133=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N2133 * D2133 * AC2133 /360","v":-11632364447687.129},{"$f":"IF(B2133>=PLAZO, 0, O2133+R2133+S2133+T2133+U2133+V2133+W2133+X2133+Y2133+Z2133+AD2133)","v":0},null,0]
[null,2113,"2201-06-04",31,0.10199999999999999,{"$f":"E2134*(1+$G$13)","v":0.11831999999999998},1.0109886666666665,7258465608.8408098,1.3777016436945024E-10,false,{"$f":"IF(B2134=0, 1, IF(J2134,K2133*(1+INCREMENTO),K2133))","v":1},1.3777016436945024E-10,27151.89,-1383101817991800,15198444871124.441,-12148244301361.301,{"$f":"ROUND(P2134*$G$13,2)","v":-1943719088217.8101},399,63.84,201.00721666666666,32.161154666666668,-1106481454393.4399,84.48,13.52,19048447338.400002,3047751574.1399999,0,null,0.10199999999999999,-12148244301361.311,0,null,{"$f":"IF(N2134> 0,O2134+P2134+V2134+R2134+T2134+W2134+Y2134, 0)","v":0}]
[null,2114,"2201-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,7335840852.2310524,1.3631702488418482E-10,false,1,{"$f":" I2135*K2135","v":1.3631702488418482E-10},27151.89,-1398300262862920,14905880829270.602,-11885552234334.801,-1901688357493.5701,399,63.84,201.00721666666666,32.161154666666668,-1118640210290.3401,84.48,13.52,18636546177.310001,2981847388.3699999,0,null,0.10199999999999999,-11885552234334.82,0,null,0]
[null,2115,"2201-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,7416451962.0759344,{"$f":"IF(H2136=0, 0, 1/H2136)","v":1.3483536401415465E-10},false,1,1.3483536401415465E-10,27151.89,-1413206143692190,15529251271470.84,-12412660628763.1,-1986025700602.1001,399,63.84,201.00721666666666,32.161154666666668,-1130564914953.75,84.48,13.52,19463052139.77,3114088342.3600001,0,null,0.10199999999999999,-12412660628763.068,0,null,0]
[null,2116,"2201-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,7497948880.5365314,1.3336980765444255E-10,false,1,1.3336980765444255E-10,27151.89,-1428735394963660,15699897037275.92,-12549059219097.5,-2007849475055.6001,399,63.84,201.00721666666666,32.161154666666668,-1142988315970.9299,84.48,13.52,19676925129.41,3148308020.71,0,null,0.10199999999999999,-12549059219097.479,0,null,0]
[null,2117,"2201-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,7577877015.6030502,1.3196308120875722E-10,false,1,1.3196308120875722E-10,27151.89,-1444435292000940,15397680239881.92,-12277699982008,-1964431997121.28,399,63.84,201.00721666666666,32.161154666666668,-1155548233600.75,84.48,13.52,19251433845.66,3080229415.3099999,0,null,0.10199999999999999,-12277699982007.988,0,null,0]
[null,2118,"2201-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,7661147780.1685057,1.3052874434671266E-10,false,1,1.3052874434671266E-10,27151.89,-1459832972240820,16041617948115.551,-12822199606181.9,-2051551936989.1001,399,63.84,201.00721666666666,32.161154666666668,-1167866377792.6599,84.48,13.52,20105209256.360001,3216833481.02,0,null,0.10199999999999999,-12822199606181.869,0,null,0]
[null,2119,"2201-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,7742815615.5051012,1.2915198419519192E-10,false,1,1.2915198419519192E-10,27151.89,-1475874590188940,15732823158566,-12544934016606,-2007189442656.96,399,63.84,201.00721666666666,32.161154666666668,-1180699672151.1499,84.48,13.52,19670456811.91,3147273089.9099998,0,null,0.10199999999999999,-12544934016605.988,0,null,0]
[null,2120,"2202-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,7827898835.3653469,1.2774820178847235E-10,false,1,1.2774820178847235E-10,27151.89,-1491607413347510,16390776689956.57,-13101285113902.301,-2096205618224.3701,399,63.84,201.00721666666666,32.161154666666668,-1193285930678.01,84.48,13.52,20542815332.470001,3286850453.1999998,0,null,0.10199999999999999,-13101285113902.295,0,null,0]
[null,2121,"2202-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,7913917006.3675642,1.263596774132704E-10,false,1,1.263596774132704E-10,27151.89,-1507998190037470,16570889471410.252,-13245250769162.4,-2119240123065.98,399,63.84,201.00721666666666,32.161154666666668,-1206398552029.98,84.48,13.52,20768553479.919998,3322968556.79,0,null,0.10199999999999999,-13245250769162.445,0,null,0]
[null,2122,"2202-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,7993077280.2099228,1.2510826117944613E-10,false,1,1.2510826117944613E-10,27151.89,-1524569079508880,15249756339786.029,-12094914697437.1,-1935186351589.9399,399,63.84,201.00721666666666,32.161154666666668,-1219655263607.1001,84.48,13.52,18964826519.450001,3034372243.1100001,0,null,0.10199999999999999,-12094914697437.113,0,null,0]
[null,2123,"2202-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,8080910542.0830555,1.2374843092152648E-10,false,1,1.2374843092152648E-10,27151.89,-1539818835848670,16920555941347.699,-13524742108204.199,-2163958737312.6699,399,63.84,201.00721666666666,32.161154666666668,-1231855068678.9399,84.48,13.52,21206795899.529999,3393087343.9200001,0,null,0.10199999999999999,-13524742108204.15,0,null,0]
[null,2124,"2202-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,8167053048.4616604,1.2244318655287285E-10,true,1,1.2244318655287285E-10,27151.89,-1556739391790020,16594841943633.539,-13232284830215.199,-2117165572834.4299,399,63.84,201.00721666666666,32.161154666666668,-1245391513432.02,84.48,13.52,20748222887.650002,3319715662.02,0,null,0.10199999999999999,-13232284830215.17,0,null,0]
[null,2125,"2202-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,8256798072.0601883,1.2111232359961127E-10,false,1,1.2111232359961127E-10,27151.89,-1573334233733650,17288845476906.359,-13819119019627.199,-2211059043140.3501,399,63.84,201.00721666666666,32.161154666666668,-1258667386986.9199,84.48,13.52,21668378896.650002,3466940623.46,0,null,0.10199999999999999,-13819119019627.225,0,null,0]
[null,2126,"2202-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,8344815539.5083494,1.1983488373895404E-10,false,1,1.1983488373895404E-10,27151.89,-1590623079210560,16956042051536.512,-13520296173289.801,-2163247387726.3701,399,63.84,201.00721666666666,32.161154666666668,-1272498463368.45,84.48,13.52,21199824673.59,3391971947.77,0,null,0.10199999999999999,-13520296173289.758,0,null,0]
[null,2127,"2202-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,8436513935.8668261,1.1853237102455554E-10,false,1,1.1853237102455554E-10,27151.89,-1607579121262100,17665151130994.008,-14119903281752.1,-2259184525080.3398,399,63.84,201.00721666666666,32.161154666666668,-1286063297009.6799,84.48,13.52,22140008619.66,3542401379.1500001,0,null,0.10199999999999999,-14119903281752.111,0,null,0]
[null,2128,"2202-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,8529219975.3367538,1.1724401561826498E-10,false,1,1.1724401561826498E-10,27151.89,-1625244272393090,17859267588388.75,-14275062192519.301,-2284009950803.0898,399,63.84,201.00721666666666,32.161154666666668,-1300195417914.47,84.48,13.52,22383297791.740002,3581327646.6799998,0,null,0.10199999999999999,-14275062192519.305,0,null,0]
[null,2129,"2202-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,8620141460.2738419,1.1600737697966181E-10,false,1,1.1600737697966181E-10,27151.89,-1643103539981480,17515483763354.49,-13966380089842.6,-2234620814374.8198,399,63.84,201.00721666666666,32.161154666666668,-1314482831985.1799,84.48,13.52,21899284254.740002,3503885480.7600002,0,null,0.10199999999999999,-13966380089842.578,0,null,0]
[null,2130,"2202-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,8714865321.4003029,1.1474646631020112E-10,false,1,1.1474646631020112E-10,27151.89,-1660619023744830,18247988939409.211,-14585770425225.4,-2333723268036.0601,399,63.84,201.00721666666666,32.161154666666668,-1328495218995.8601,84.48,13.52,22870488300.619999,3659278128.0999999,0,null,0.10199999999999999,-14585770425225.422,0,null,0]
[null,2131,"2202-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,8807765785.726429,1.1353617073021703E-10,false,1,1.1353617073021703E-10,27151.89,-1678867012684240,17896722382365.84,-14270369607816,-2283259137250.5601,399,63.84,201.00721666666666,32.161154666666668,-1343093610147.3899,84.48,13.52,22375939818.93,3580150371.0300002,0,null,0.10199999999999999,-14270369607816.039,0,null,0]
[null,2132,"2203-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,8904551388.0238476,1.1230212016575561E-10,false,1,1.1230212016575561E-10,27151.89,-1696763735066610,18645171123887.148,-14903241473001.699,-2384518635680.27,399,63.84,201.00721666666666,32.161154666666668,-1357410988053.29,84.48,13.52,23368282903.540001,3738925264.5700002,0,null,0.10199999999999999,-14903241473001.725,0,null,0]
[null,2133,"2203-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,9002400535.043045,1.1108148277866182E-10,false,1,1.1108148277866182E-10,27151.89,-1715408906190500,18850056694310.57,-15067008226039.9,-2410721316166.3799,399,63.84,201.00721666666666,32.161154666666668,-1372327124952.3999,84.48,13.52,23625069172.299999,3780011067.5700002,0,null,0.10199999999999999,-15067008226039.893,0,null,0]
[null,2134,"2203-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,9092448546.7949009,1.0998137573761704E-10,false,1,1.0998137573761704E-10,27151.89,-1734258962884810,17347214346567.73,-13758454438886.199,-2201352710221.79,399,63.84,201.00721666666666,32.161154666666668,-1387407170307.8501,84.48,13.52,21573256834.040001,3451721093.4499998,0,null,0.10199999999999999,-13758454438886.158,0,null,0]
[null,2135,"2203-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,9192362433.0594463,1.0878596305163037E-10,false,1,1.0878596305163037E-10,27151.89,-1751606177231380,19247816440021.828,-15384940923349,-2461590547735.8398,399,63.84,201.00721666666666,32.161154666666668,-1401284941785.1001,84.48,13.52,24123587641.68,3859774022.6700001,0,null,0.10199999999999999,-15384940923348.955,0,null,0]
[null,2136,"2203-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,9290353016.5958595,1.0763853625515047E-10,true,1,1.0763853625515047E-10,27151.89,-1770853993671400,18877303599689.012,-15052258946206.9,-2408361431393.1001,399,63.84,201.00721666666666,32.161154666666668,-1416683194937.1201,84.48,13.52,23601942301.52,3776310768.2399998,0,null,0.10199999999999999,-15052258946206.9,0,null,0]
[null,2137,"2203-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,9392441609.1108913,1.0646858842646158E-10,false,1,1.0646858842646158E-10,27151.89,-1789731297271090,19666760675764.84,-15719806561031.1,-2515169049764.98,399,63.84,201.00721666666666,32.161154666666668,-1431785037816.8701,84.48,13.52,24648656961.57,3943785113.8499999,0,null,0.10199999999999999,-15719806561031.072,0,null,0]
[null,2138,"2203-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,9492565036.6640129,1.0534560428478577E-10,false,1,1.0534560428478577E-10,27151.89,-1809398057946850,19288183324865.281,-15379883492548.199,-2460781358807.71,399,63.84,201.00721666666666,32.161154666666668,-1447518446357.48,84.48,13.52,24115657590.189999,3858505214.4299998,0,null,0.10199999999999999,-15379883492548.225,0,null,0]
[null,2139,"2203-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,9596875669.6635666,1.0420057885724975E-10,false,1,1.0420057885724975E-10,27151.89,-1828686241271720,20094823570406.352,-16061960819169.9,-2569913731067.1802,399,63.84,201.00721666666666,32.161154666666668,-1462948993017.3799,84.48,13.52,25185154838.330002,4029624774.1300001,0,null,0.10199999999999999,-16061960819169.939,0,null,0]
[null,2140,"2203-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,9702332537.438942,1.0306799897254018E-10,false,1,1.0306799897254018E-10,27151.89,-1848781064842130,20315638888347.133,-16238460352863.4,-2598153656458.1401,399,63.84,201.00721666666666,32.161154666666668,-1479024851873.7,84.48,13.52,25461906107.16,4073904977.1500001,0,null,0.10199999999999999,-16238460352863.375,0,null,0]
[null,2141,"2203-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,9805759402.2880402,1.0198088276229413E-10,false,1,1.0198088276229413E-10,27151.89,-1869096703730480,19924570888918.832,-15887321981709.1,-2541971517073.46,399,63.84,201.00721666666666,32.161154666666668,-1495277362984.3799,84.48,13.52,24911321141.189999,3985811382.5900002,0,null,0.10199999999999999,-15887321981709.078,0,null,0]
[null,2142,"2203-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,9913511623.7733154,1.0087242926128496E-10,false,1,1.0087242926128496E-10,27151.89,-1889021274619400,20757825140186.273,-16591903528740.4,-2654704564598.46,399,63.84,201.00721666666666,32.161154666666668,-1511217019695.52,84.48,13.52,26016105006.93,4162576801.1100001,0,null,0.10199999999999999,-16591903528740.395,0,null,0]
[null,2143,"2203-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,10019189657.682737,9.9808470960842399E-11,false,1,9.9808470960842399E-11,27151.89,-1909779099759590,20358245230589.102,-16233122347956.5,-2597299575673.04,399,63.84,201.00721666666666,32.161154666666668,-1527823279807.6699,84.48,13.52,25453536115.470001,4072565778.48,0,null,0.10199999999999999,-16233122347956.514,0,null,0]
[null,2144,"2204-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,10129287193.101126,9.8723629899750684E-11,false,1,9.8723629899750684E-11,27151.89,-1930137344990180,21209635932133.922,-16953039680163.699,-2712486348826.1899,399,63.84,201.00721666666666,32.161154666666668,-1544109875992.1399,84.48,13.52,26582366492.369999,4253178638.7800002,0,null,0.10199999999999999,-16953039680163.748,0,null,0]
[null,2145,"2204-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,10240594553.637049,9.7650580223864056E-11,false,1,9.7650580223864056E-11,27151.89,-1951346980922310,21442701551513.531,-17139330982434.301,-2742292957189.4902,399,63.84,201.00721666666666,32.161154666666668,-1561077584737.8501,84.48,13.52,26874471254.330002,4299915400.6899996,0,null,0.10199999999999999,-17139330982434.289,0,null,0]
[null,2146,"2204-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,10346393549.50219,9.6652035824416746E-11,false,1,9.6652035824416746E-11,27151.89,-1972789682473820,20381547833349.813,-16209755224326.6,-2593560835892.2598,399,63.84,201.00721666666666,32.161154666666668,-1578231745979.0601,84.48,13.52,25416896465.610001,4066703434.5,0,null,0.10199999999999999,-16209755224326.555,0,null,0]
[null,2147,"2204-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,10460086619.419819,9.5601502777561717E-11,false,1,9.5601502777561717E-11,27151.89,-1993171230307170,21902294286587.309,-17506687306198,-2801069968991.6802,399,63.84,201.00721666666666,32.161154666666668,-1594536984245.74,84.48,13.52,27450485969.990002,4392077755.1999998,0,null,0.10199999999999999,-17506687306197.975,0,null,0]
[null,2148,"2204-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,10571591142.782833,9.4593139906162043E-11,true,1,9.4593139906162043E-11,27151.89,-2015073524593760,21480683799321.422,-17128124959047,-2740499993447.52,399,63.84,201.00721666666666,32.161154666666668,-1612058819675.01,84.48,13.52,26856900209.66,4297104033.5500002,0,null,0.10199999999999999,-17128124959046.959,0,null,0]
[null,2149,"2204-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,10687758833.987158,9.3564985469169838E-11,false,1,9.3564985469169838E-11,27151.89,-2036554208393080,22379015371780.621,-17887734463719.199,-2862037514195.0698,399,63.84,201.00721666666666,32.161154666666668,-1629243366714.46,84.48,13.52,28047967912.98,4487674866.0799999,0,null,0.10199999999999999,-17887734463719.219,0,null,0]
[null,2150,"2204-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,10801690343.157459,9.2578102892337534E-11,false,1,9.2578102892337534E-11,27151.89,-2058933223764860,21948228192485.293,-17500932402001.301,-2800149184320.21,399,63.84,201.00721666666666,32.161154666666668,-1647146579011.8899,84.48,13.52,27441462280.209999,4390633964.8299999,0,null,0.10199999999999999,-17500932402001.309,0,null,0]
[null,2151,"2204-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,10920386517.774967,9.1571850352761171E-11,false,1,9.1571850352761171E-11,27151.89,-2080881451957350,22866112675560.609,-18277075419692.102,-2924332067150.7402,399,63.84,201.00721666666666,32.161154666666668,-1664705161565.8799,84.48,13.52,28658454531.950001,4585352725.1099997,0,null,0.10199999999999999,-18277075419692.055,0,null,0]
[null,2152,"2204-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,11040387005.089956,9.0576535001804684E-11,false,1,9.0576535001804684E-11,27151.89,-2103747564632910,23117380765714.781,-18477916109359.102,-2956466577497.46,399,63.84,201.00721666666666,32.161154666666668,-1682998051706.3301,84.48,13.52,28973372733.34,4635739637.3299999,0,null,0.10199999999999999,-18477916109359.059,0,null,0]
[null,2153,"2204-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,11158077530.564215,8.962117329448547E-11,false,1,8.962117329448547E-11,27151.89,-2126864945398620,22672380345101.219,-18078352035888.301,-2892536325742.1299,399,63.84,201.00721666666666,32.161154666666668,-1701491956318.8999,84.48,13.52,28346856266.139999,4535497002.5799999,0,null,0.10199999999999999,-18078352035888.27,0,null,0]
[null,2154,"2204-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,11280689925.188406,8.8647060297892058E-11,false,1,8.8647060297892058E-11,27151.89,-2149537325743720,23620549187307.711,-18880102844449,-3020816455111.8398,399,63.84,201.00721666666666,32.161154666666668,-1719629860594.98,84.48,13.52,29604001533.970001,4736640245.4399996,0,null,0.10199999999999999,-18880102844449.004,0,null,0]
[null,2155,"2204-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,11400942079.790913,8.771204984652807E-11,false,1,8.771204984652807E-11,27151.89,-2173157874931030,23165862973916.723,-18471841936913.801,-2955494709906.21,399,63.84,201.00721666666666,32.161154666666668,-1738526299944.8201,84.48,13.52,28963848430.950001,4634215748.9499998,0,null,0.10199999999999999,-18471841936913.754,0,null,0]
[null,2156,"2205-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,11526223231.991707,8.6758687548618834E-11,false,1,8.6758687548618834E-11,27151.89,-2196323737904950,24134669475076.742,-19291043497931.801,-3086566959669.0898,399,63.84,201.00721666666666,32.161154666666668,-1757058990323.96,84.48,13.52,30248356478.630001,4839737036.5799999,0,null,0.10199999999999999,-19291043497931.809,0,null,0]
[null,2157,"2205-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,11652881057.013651,8.5815687563215859E-11,false,1,8.5815687563215859E-11,27151.89,-2220458407380030,24399877313048.621,-19503026344821.301,-3120484215171.4102,399,63.84,201.00721666666666,32.161154666666668,-1776366725904.02,84.48,13.52,30580745582.549999,4892919293.21,0,null,0.10199999999999999,-19503026344821.262,0,null,0]
[null,2158,"2205-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,11769440941.933271,8.4965802958159711E-11,false,1,8.4965802958159711E-11,27151.89,-2244858284693080,22454569162841.875,-17809209058565.102,-2849473449370.4199,399,63.84,201.00721666666666,32.161154666666668,-1795886627754.46,84.48,13.52,27924840077.700001,4467974412.4300003,0,null,0.10199999999999999,-17809209058565.102,0,null,0]
[null,2159,"2205-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,11898771405.297194,8.4042290244756842E-11,false,1,8.4042290244756842E-11,27151.89,-2267312853855920,24914745207223.281,-19914564566367.801,-3186330330618.8501,399,63.84,201.00721666666666,32.161154666666668,-1813850283084.74,84.48,13.52,31226037513.93,4996166002.2299995,0,null,0.10199999999999999,-19914564566367.832,0,null,0]
[null,2160,"2205-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,12025612308.477661,8.3155848895530489E-11,true,1,8.3155848895530489E-11,27151.89,-2292227599063140,24435146233164.973,-19483934592036.699,-3117429534725.8701,399,63.84,201.00721666666666,32.161154666666668,-1833782079250.51,84.48,13.52,30550809714.18,4888129554.2700005,0,null,0.10199999999999999,-19483934592036.688,0,null,0]
[null,2161,"2205-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,12157757753.598083,8.2252008986118387E-11,false,1,8.2252008986118387E-11,27151.89,-2316662745296300,25457034714297.828,-20348021112852.5,-3255683378056.3999,399,63.84,201.00721666666666,32.161154666666668,-1853330196237.04,84.48,13.52,31905697378.82,5104911580.6099997,0,null,0.10199999999999999,-20348021112852.5,0,null,0]
[null,2162,"2205-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,12287359451.251438,8.1384450741217009E-11,false,1,8.1384450741217009E-11,27151.89,-2342119780010600,24966996882064.891,-19908018130090.102,-3185282900814.4199,399,63.84,201.00721666666666,32.161154666666668,-1873695824008.48,84.48,13.52,31215772701.849998,4994523632.3000002,0,null,0.10199999999999999,-19908018130090.102,0,null,0]
[null,2163,"2205-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,12422381148.474754,8.0499864562824344E-11,false,1,8.0499864562824344E-11,27151.89,-2367086776892660,26011127589499.738,-20790912190373.898,-3326545950459.8198,399,63.84,201.00721666666666,32.161154666666668,-1893669421514.1299,84.48,13.52,32600150588.380001,5216024094.1400003,0,null,0.10199999999999999,-20790912190373.863,0,null,0]
[null,2164,"2205-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,12558886554.121626,7.9624893153590592E-11,false,1,7.9624893153590592E-11,27151.89,-2393097904482160,26296955200204.852,-21019376594368.301,-3363100255098.9302,399,63.84,201.00721666666666,32.161154666666668,-1914478323585.73,84.48,13.52,32958382773.84,5273341243.8100004,0,null,0.10199999999999999,-21019376594368.305,0,null,0]
[null,2165,"2205-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,12692764284.788561,7.8785044578385017E-11,false,1,7.8785044578385017E-11,27151.89,-2419394859682360,25790749231365.902,-20564856307300.102,-3290377009168.02,399,63.84,201.00721666666666,32.161154666666668,-1935515887745.8899,84.48,13.52,32245694963.720001,5159311194.1999998,0,null,0.10199999999999999,-20564856307300.059,0,null,0]
[null,2166,"2205-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,12832240840.592672,7.7928711939123322E-11,false,1,7.7928711939123322E-11,27151.89,-2445185608913730,26869329621635.188,-21476880264958.898,-3436300842393.4199,399,63.84,201.00721666666666,32.161154666666668,-1956148487130.98,84.48,13.52,33675748529.330002,5388119764.6899996,0,null,0.10199999999999999,-21476880264958.93,0,null,0]
[null,2167,"2205-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,12969032527.953388,7.7106753942100543E-11,false,1,7.7106753942100543E-11,27151.89,-2472054938535360,26352105671938.883,-21012466977550.602,-3361994716408.1001,399,63.84,201.00721666666666,32.161154666666668,-1977643950828.29,84.48,13.52,32947548494.669998,5271607759.1499996,0,null,0.10199999999999999,-21012466977550.559,0,null,0]
[null,2168,"2206-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,13111544903.392223,7.6268663026984683E-11,false,1,7.6268663026984683E-11,27151.89,-2498407044207300,27454162233597.859,-21944341871620.801,-3511094699459.3301,399,63.84,201.00721666666666,32.161154666666668,-1998725635365.8401,84.48,13.52,34408728328.57,5505396532.5699997,0,null,0.10199999999999999,-21944341871620.785,0,null,0]
[null,2169,"2206-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,13255623299.820631,7.543968151339451E-11,false,1,7.543968151339451E-11,27151.89,-2525861206440900,27755846870995.449,-22185480929905.898,-3549676948784.9399,399,63.84,201.00721666666666,32.161154666666668,-2020688965152.72,84.48,13.52,34786834371.959999,5565893499.5100002,0,null,0.10199999999999999,-22185480929905.906,0,null,0]
[null,2170,"2206-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,13388214881.147636,7.4692556765587263E-11,false,1,7.4692556765587263E-11,27151.89,-2553617053311900,25542980205746.34,-20258695289607.699,-3241391246337.23,399,63.84,201.00721666666666,32.161154666666668,-2042893642649.52,84.48,13.52,31765634487.970001,5082501518.0799999,0,null,0.10199999999999999,-20258695289607.738,0,null,0]
[null,2171,"2206-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,13535333511.738272,7.3880706310839561E-11,false,1,7.3880706310839561E-11,27151.89,-2579160033517650,28341529915466.18,-22653622294396.699,-3624579567103.4702,399,63.84,201.00721666666666,32.161154666666668,-2063328026814.1201,84.48,13.52,35520880031.480003,5683340805.04,0,null,0.10199999999999999,-22653622294396.691,0,null,0]
[null,2172,"2206-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,13679620166.9734,7.3101444908119025E-11,true,1,7.3101444908119025E-11,27151.89,-2607501563433120,27795966693348.93,-22163763289181.5,-3546202126269.04,399,63.84,201.00721666666666,32.161154666666668,-2086001250746.5,84.48,13.52,34752781111.309998,5560444977.8100004,0,null,0.10199999999999999,-22163763289181.52,0,null,0]
[null,2173,"2206-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,13829940953.11488,7.2306888611463871E-11,false,1,7.2306888611463871E-11,27151.89,-2635297530126470,28958406153201.602,-23146696639610.801,-3703471462337.73,399,63.84,201.00721666666666,32.161154666666668,-2108238024101.1799,84.48,13.52,36294020604.779999,5807043296.7600002,0,null,0.10199999999999999,-23146696639610.828,0,null,0]
[null,2174,"2206-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,13977368123.675083,7.1544227150044395E-11,false,1,7.1544227150044395E-11,27151.89,-2664255936279670,28400968307893.18,-22646175458377.199,-3623388073340.3501,399,63.84,201.00721666666666,32.161154666666668,-2131404749023.74,84.48,13.52,35509203392.610001,5681472542.8199997,0,null,0.10199999999999999,-22646175458377.191,0,null,0]
[null,2175,"2206-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,14130960762.86344,7.07665966087761E-11,false,1,7.07665966087761E-11,27151.89,-2692656904587560,29588709199363.102,-23650503145294.102,-3784080503247.0601,399,63.84,201.00721666666666,32.161154666666668,-2154125523670.05,84.48,13.52,37083989205.690002,5933438272.9099998,0,null,0.10199999999999999,-23650503145294.07,0,null,0]
[null,2176,{"$f":"IF(B2197=0,FECHA_1ER_PAGO,EDATE(C2196,1))","v":"2206-09-04"},{"$f":"IF(B2197=0,FECHA_1ER_PAGO-FECHA_APERTURA, C2197-C2196)","v":31},{"$f":"IF(B2197=0,TASA,IF(B2197=MESES_INC_TASA,E2196+INCREMENTO_TASA,E2196))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B2197<MESES_GRACIA, 0, 1 + D2197 * F2197 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B2197 = 0, 0,            IF(H2196=0, G2197, H2196 * G2197 ))","v":14286241180.366289},6.9997418311424634E-11,{"$f":"MOD(B2197, MESES_INC)=0","v":false},1,6.9997418311424634E-11,{"$f":"ROUND(CUOTA_INIT*K2197,2)","v":27151.89},{"$f":"IF(B2197=0,TOTAL_FINANCIADO, ROUND(N2196-O2196,2))","v":-2722245613786920},{"$f":"IF(B2197=0, 0,\n   IF((B2197+1) = PLAZO, N2197,\n   IF(B2197<MESES_GRACIA, 0, M2197-P2197-V2197-Q2197)))","v":29913849661851.75},{"$f":" IF(B2197<MESES_GRACIA, 0, ROUND(N2197 * D2197 *E2197 /360,2))","v":-23910390641095.102},-3825662502575.2202,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R2197*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T2197*IVA","v":32.161154666666668},{"$f":"ROUND(N2197 * FACTOR_SEG_DEUD,2)","v":-2177796491029.54},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W2197*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O2197:X2197)-Q2197) * FACTOR_SEG_DESEMPLEO,2)","v":37491492799.110001},{"$f":"ROUND(Y2197*IVA,2)","v":5998638847.8599997},{"$f":"IF(B2197>=PLAZO,0,ROUND(SUM(O2197:Z2197),2))","v":0},null,{"$f":"IF(AB2197=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N2197 * D2197 * AC2197 /360","v":-23910390641095.113},{"$f":"IF(B2197>=PLAZO, 0, O2197+R2197+S2197+T2197+U2197+V2197+W2197+X2197+Y2197+Z2197+AD2197)","v":0},null,0]
[null,2177,"2206-10-04",30,0.10199999999999999,{"$f":"E2198*(1+$G$13)","v":0.11831999999999998},1.0106599999999999,14438532511.348991,6.9259116133442155E-11,false,{"$f":"IF(B2198=0, 1, IF(J2198,K2197*(1+INCREMENTO),K2197))","v":1},6.9259116133442155E-11,27151.89,-2752159463448770,29338019907515.73,-23393355439314.5,{"$f":"ROUND(P2198*$G$13,2)","v":-3742936870290.3198},399,63.84,201.00721666666666,32.161154666666668,-2201727570759.02,84.48,13.52,36680781602.709999,5868925056.4300003,0,null,0.10199999999999999,-23393355439314.543,0,null,{"$f":"IF(N2198> 0,O2198+P2198+V2198+R2198+T2198+W2198+Y2198, 0)","v":0}]
[null,2178,"2206-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,14597192732.272034,6.8506322985594464E-11,false,1,{"$f":" I2199*K2199","v":6.8506322985594464E-11},27151.89,-2781497483356290,30564948705926.402,-24430819562146.102,-3908931129943.3799,399,63.84,201.00721666666666,32.161154666666668,-2225197986685.0298,84.48,13.52,38307525347.309998,6129204055.5699997,0,null,0.10199999999999999,-24430819562146.082,0,null,0]
[null,2179,"2206-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,14752798806.798052,{"$f":"IF(H2200=0, 0, 1/H2200)","v":6.7783748229468332E-11},false,1,6.7783748229468332E-11,27151.89,-2812062432062220,29976585552935.191,-23902530672528.898,-3824404907604.6201,399,63.84,201.00721666666666,32.161154666666668,-2249649945649.7798,84.48,13.52,37479168368.400002,5996666938.9399996,0,null,0.10199999999999999,-23902530672528.867,0,null,0]
[null,2180,"2207-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,14914912395.286352,6.7046991192253724E-11,false,1,6.7046991192253724E-11,27151.89,-2842039017615150,31230219445385.613,-24962576038053.102,-3994012166088.5,399,63.84,201.00721666666666,32.161154666666668,-2273631214092.1201,84.48,13.52,39141319501.540001,6262611120.25,0,null,0.10199999999999999,-24962576038053.066,0,null,0]
[null,2181,"2207-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,15078807395.960688,6.6318242135507348E-11,false,1,6.6318242135507348E-11,27151.89,-2873269237060540,31573397916797.844,-25236881465515.102,-4037901034482.4199,399,63.84,201.00721666666666,32.161154666666668,-2298615389648.4302,84.48,13.52,39571430411.800003,6331428865.8900003,0,null,0.10199999999999999,-25236881465515.07,0,null,0]
[null,2182,"2207-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,15229635680.073349,6.5661452513168965E-11,false,1,6.5661452513168965E-11,27151.89,-2904842634977340,29056172623951.945,-23045084904153.602,-3687213584664.5801,399,63.84,201.00721666666666,32.161154666666668,-2323874107981.8701,84.48,13.52,36134693403.580002,5781550944.5699997,0,null,0.10199999999999999,-23045084904153.563,0,null,0]
[null,2183,"2207-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,15396989070.016447,6.4947763192698807E-11,false,1,6.4947763192698807E-11,27151.89,-2933898807601290,32239636057613.234,-25769411193431.301,-4123105790949.0098,399,63.84,201.00721666666666,32.161154666666668,-2347119046081.0298,84.48,13.52,40406437025.169998,6465029924.0299997,0,null,0.10199999999999999,-25769411193431.328,0,null,0]
[null,2184,"2207-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,15561120973.502821,6.4262722570101525E-11,true,1,6.4262722570101525E-11,27151.89,-2966138443658900,31619035836555.715,-25212176771100.602,-4033948283376.1001,399,63.84,201.00721666666666,32.161154666666668,-2372910754927.1201,84.48,13.52,39532693450.959999,6325230952.1499996,0,null,0.10199999999999999,-25212176771100.648,0,null,0]
[null,2185,"2207-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,15732116944.840317,6.3564236364767897E-11,false,1,6.3564236364767897E-11,27151.89,-2997757479495460,32941357716834.352,-26330303194901.801,-4212848511184.29,399,63.84,201.00721666666666,32.161154666666668,-2398205983596.3701,84.48,13.52,41285915683.480003,6605746509.3599997,0,null,0.10199999999999999,-26330303194901.789,0,null,0]
[null,2186,"2207-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,15899821311.472313,6.2893788578520871E-11,false,1,6.2893788578520871E-11,27151.89,-3030698837212290,32307249631834.938,-25760940116304.5,-4121750418608.7202,399,63.84,201.00721666666666,32.161154666666668,-2424559069769.8301,84.48,13.52,40393154376.239998,6462904700.1999998,0,null,0.10199999999999999,-25760940116304.465,0,null,0]
[null,2187,"2207-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,16074539147.923643,6.2210181629323448E-11,false,1,6.2210181629323448E-11,27151.89,-3063006086844120,33658352913453.031,-26903403462780.898,-4304544554044.9399,399,63.84,201.00721666666666,32.161154666666668,-2450404869475.2998,84.48,13.52,42184536903.510002,6749525904.5600004,0,null,0.10199999999999999,-26903403462780.852,0,null,0]
[null,2188,"2207-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,16251176900.440458,6.1534004960151335E-11,false,1,6.1534004960151335E-11,27151.89,-3096664439757570,34028213334167.957,-27199035995870.699,-4351845759339.3101,399,63.84,201.00721666666666,32.161154666666668,-2477331551806.0601,84.48,13.52,42648088715.400002,6823694194.46,0,null,0.10199999999999999,-27199035995870.656,0,null,0]
[null,2189,"2207-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,16424414446.199152,6.0884971167505736E-11,false,1,6.0884971167505736E-11,27151.89,-3130692653091740,33373183709109.852,-26610887551279.801,-4257742008204.77,399,63.84,201.00721666666666,32.161154666666668,-2504554122473.3901,84.48,13.52,41725871954.279999,6676139512.6800003,0,null,0.10199999999999999,-26610887551279.785,0,null,0]
[null,2190,"2207-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,16604896861.743616,6.0223198513441046E-11,false,1,6.0223198513441046E-11,27151.89,-3164065836800850,34768864819144.133,-27791044933234.102,-4446567189317.46,399,63.84,201.00721666666666,32.161154666666668,-2531252669440.6802,84.48,13.52,43576358729.18,6972217396.6700001,0,null,0.10199999999999999,-27791044933234.133,0,null,0]
[null,2191,"2207-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,16781905062.289801,5.9587990534344938E-11,false,1,5.9587990534344938E-11,27151.89,-3198834701619990,34099577946420.961,-27190094963769.898,-4350415194203.1802,399,63.84,201.00721666666666,32.161154666666668,-2559067761295.9902,84.48,13.52,42634069177.059998,6821451068.3299999,0,null,0.10199999999999999,-27190094963769.91,0,null,0]
[null,2192,"2208-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,16966315823.050947,5.8940315058934008E-11,false,1,5.8940315058934008E-11,27151.89,-3232934279566410,35525637180547.281,-28395939422191.602,-4543350307550.6602,399,63.84,201.00721666666666,32.161154666666668,-2586347423653.1299,84.48,13.52,44524833287.870003,7123973326.0600004,0,null,0.10199999999999999,-28395939422191.633,0,null,0]
[null,2193,"2208-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,17152753012.191845,5.8299679316155213E-11,false,1,5.8299679316155213E-11,27151.89,-3268459916746960,35916016565645.359,-28707972935427.5,-4593275669668.4004,399,63.84,201.00721666666666,32.161154666666668,-2614767933397.5698,84.48,13.52,45014101836.620003,7202256293.8599997,0,null,0.10199999999999999,-28707972935427.461,0,null,0]
[null,2194,"2208-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,17329963821.145134,5.7703524965231102E-11,false,1,5.7703524965231102E-11,27151.89,-3304375933312610,34138609252848.93,-27150955585385.301,-4344152893661.6499,399,63.84,201.00721666666666,32.161154666666668,-2643500746650.0898,84.48,13.52,42572698631.75,6811631781.0799999,0,null,0.10199999999999999,-27150955585385.277,0,null,0]
[null,2195,"2208-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,17520397016.921089,5.7076332176388828E-11,false,1,5.7076332176388828E-11,27151.89,-3338514542565460,36685823497222.891,-29323286065533.301,-4691725770485.3301,399,63.84,201.00721666666666,32.161154666666668,-2670811634052.3701,84.48,13.52,45978912824.629997,7356626051.9399996,0,null,0.10199999999999999,-29323286065533.289,0,null,0]
[null,2196,"2208-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,17707164449.121468,5.6474315968168155E-11,true,1,5.6474315968168155E-11,27151.89,-3375200366062680,35979635929380.078,-28689203111532.801,-4590272497845.25,399,63.84,201.00721666666666,32.161154666666668,-2700160292850.1401,84.48,13.52,44984670752.75,7197547320.4399996,0,null,0.10199999999999999,-28689203111532.777,0,null,0]
[null,2197,"2208-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,17901742576.864712,5.5860483732591956E-11,false,1,5.5860483732591956E-11,27151.89,-3411180001992060,37484320009041.938,-29961531017496.898,-4793844962799.5,399,63.84,201.00721666666666,32.161154666666668,-2728944001593.6499,84.48,13.52,46979680909.300003,7516748945.4899998,0,null,0.10199999999999999,-29961531017496.922,0,null,0]
[null,2198,"2208-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,18092575152.734089,5.5271291762404721E-11,false,1,5.5271291762404721E-11,27151.89,-3448664322001100,36762761699683.563,-29313646737009.301,-4690183477921.4902,399,63.84,201.00721666666666,32.161154666666668,-2758931457600.8799,84.48,13.52,45963798357.5,7354207737.1999998,0,null,0.10199999999999999,-29313646737009.344,0,null,0]
[null,2199,"2208-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,18291388430.229095,5.4670535471618935E-11,false,1,5.4670535471618935E-11,27151.89,-3485427083700780,38300196440911.906,-30613667885171.898,-4898186861627.5,399,63.84,201.00721666666666,32.161154666666668,-2788341666960.6201,84.48,13.52,48002231517.82,7680357042.8500004,0,null,0.10199999999999999,-30613667885171.852,0,null,0]
[null,2200,"2208-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,18492386400.559402,5.4076308938134106E-11,false,1,5.4076308938134106E-11,27151.89,-3523727280141690,38721064532868.859,-30950071277244.5,-4952011404359.1201,399,63.84,201.00721666666666,32.161154666666668,-2818981824113.3501,84.48,13.52,48529712036.589996,7764753925.8500004,0,null,0.10199999999999999,-30950071277244.504,0,null,0]
[null,2201,"2208-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,18689515239.589363,5.3505935663956336E-11,false,1,5.3505935663956336E-11,27151.89,-3562448344674560,37975699381382.75,-30280810929733.801,-4844929748757.4102,399,63.84,201.00721666666666,32.161154666666668,-2849958675739.6499,84.48,13.52,47480311811.690002,7596849889.8699999,0,null,0.10199999999999999,-30280810929733.754,0,null,0]
[null,2202,"2208-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,18894888092.718796,5.2924367431705145E-11,false,1,5.2924367431705145E-11,27151.89,-3600424044055940,39563859705934.555,-31623724520291.301,-5059795923246.6104,399,63.84,201.00721666666666,32.161154666666668,-2880339235244.75,84.48,13.52,49586000321.690002,7933760051.4700003,0,null,0.10199999999999999,-31623724520291.34,0,null,0]
[null,2203,"2208-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,19096307599.787174,5.2366144333114163E-11,false,1,5.2366144333114163E-11,27151.89,-3639987903761870,38802271081253.43,-30939897181975.898,-4950383549116.1396,399,63.84,201.00721666666666,32.161154666666668,-2911990323009.5,84.48,13.52,48513759055.209999,7762201448.8299999,0,null,0.10199999999999999,-30939897181975.895,0,null,0]
[null,2204,"2209-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,19306150558.565365,5.1796964753097299E-11,false,1,5.1796964753097299E-11,27151.89,-3678790174843120,40424998995111.281,-32312040369038.699,-5169926459046.1904,399,63.84,201.00721666666666,32.161154666666668,-2943032139874.5,84.48,13.52,50665279572.519997,8106444731.6000004,0,null,0.10199999999999999,-32312040369038.734,0,null,0]
[null,2205,"2209-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,19518299411.669918,5.1233971715901832E-11,false,1,5.1233971715901832E-11,27151.89,-3719215173838230,40869215834068.969,-32667106610212.5,-5226737057634,399,63.84,201.00721666666666,32.161154666666668,-2975372139070.5801,84.48,13.52,51222023438.68,8195523750.1899996,0,null,0.10199999999999999,-32667106610212.457,0,null,0]
[null,2206,"2209-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,19713534454.585049,5.0726570737669834E-11,false,1,5.0726570737669834E-11,27151.89,-3760084389672300,37610870815580.711,-29830002824733.602,-4772800451957.3799,399,63.84,201.00721666666666,32.161154666666668,-3008067511737.8398,84.48,13.52,46773444703.050003,7483751152.4899998,0,null,0.10199999999999999,-29830002824733.578,0,null,0]
[null,2207,"2209-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,19930159913.528328,5.0175212057441312E-11,false,1,5.0175212057441312E-11,27151.89,-3797695260487880,41731607346233.023,-33356423371285.199,-5337027739405.6299,399,63.84,201.00721666666666,32.161154666666668,-3038156208390.2998,84.48,13.52,52302872120.050003,8368459539.21,0,null,0.10199999999999999,-33356423371285.211,0,null,0]
[null,2208,"2209-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,20142615418.206539,4.964598584829845E-11,true,1,4.964598584829845E-11,27151.89,-3839426867834110,40928290438263.461,-32635128376589.898,-5221620540254.3799,399,63.84,201.00721666666666,32.161154666666668,-3071541494267.29,84.48,13.52,51171881568.360001,8187501050.9399996,0,null,0.10199999999999999,-32635128376589.934,0,null,0]
[null,2209,"2209-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,20363955904.832069,4.9106372291972731E-11,false,1,4.9106372291972731E-11,27151.89,-3880355158272370,42639929409687.492,-34082452806825.602,-5453192449092.0996,399,63.84,201.00721666666666,32.161154666666668,-3104284126617.8999,84.48,13.52,53441286274.970001,8550605804,0,null,0.10199999999999999,-34082452806825.648,0,null,0]
[null,2210,"2209-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,20581035674.777576,4.8588419737570239E-11,false,1,4.8588419737570239E-11,27151.89,-3922995087682060,41819127661842.641,-33345458245297.5,-5335273319247.5996,399,63.84,201.00721666666666,32.161154666666668,-3138396070145.6499,84.48,13.52,52285678802.5,8365708608.3999996,0,null,0.10199999999999999,-33345458245297.504,0,null,0]
[null,2211,"2209-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,20807193815.462479,4.8060301108786166E-11,false,1,4.8060301108786166E-11,27151.89,-3964814215343900,43568021834827.523,-34824284858103.898,-5571885577296.6201,399,63.84,201.00721666666666,32.161154666666668,-3171851372275.1201,84.48,13.52,54604478931.379997,8736716629.0200005,0,null,0.10199999999999999,-34824284858103.918,0,null,0]
[null,2212,"2209-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,21035837132.569321,4.75379227219687E-11,false,1,4.75379227219687E-11,27151.89,-4008382237178730,44046776304096.578,-35206957316553.203,-5633113170648.5098,399,63.84,201.00721666666666,32.161154666666668,-3206705789742.98,84.48,13.52,55204509346.230003,8832721495.3999996,0,null,0.10199999999999999,-35206957316553.172,0,null,0]
[null,2213,"2209-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,21260079156.402508,4.7036513488184656E-11,false,1,4.7036513488184656E-11,27151.89,-4052429013482830,43198893310878.906,-34445646614604.102,-5511303458336.6602,399,63.84,201.00721666666666,32.161154666666668,-3241943210786.2598,84.48,13.52,54010774165.57,8641723866.4899998,0,null,0.10199999999999999,-34445646614604.051,0,null,0]
[null,2214,"2209-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,21493699079.559158,4.6525262882786684E-11,false,1,4.6525262882786684E-11,27151.89,-4095627906793710,45005489885605.68,-35973265114671.398,-5755722418347.4199,399,63.84,201.00721666666666,32.161154666666668,-3276502325434.9702,84.48,13.52,56406079973.669998,9024972795.7900009,0,null,0.10199999999999999,-35973265114671.414,0,null,0]
[null,2215,"2209-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,21722821911.747257,4.6034534742432361E-11,false,1,4.6034534742432361E-11,27151.89,-4140633396679320,44139152035753.422,-35195383871774.203,-5631261419483.8701,399,63.84,201.00721666666666,32.161154666666668,-3312506717343.46,84.48,13.52,55186362184.809998,8829817949.5699997,0,null,0.10199999999999999,-35195383871774.219,0,null,0]
[null,2216,"2210-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,21961526760.794807,4.5534174872813313E-11,false,1,4.5534174872813313E-11,27151.89,-4184772548715070,45985070640798.93,-36756252219547.398,-5881000355127.5801,399,63.84,201.00721666666666,32.161154666666668,-3347818038972.0601,84.48,13.52,57633803754.120003,9221408600.6599998,0,null,0.10199999999999999,-36756252219547.359,0,null,0]
[null,2217,"2210-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,22202854657.86026,4.5039253528869081E-11,false,1,4.5039253528869081E-11,27151.89,-4230757619355870,46490385253713.773,-37160154423342.398,-5945624707734.7803,399,63.84,201.00721666666666,32.161154666666668,-3384606095484.7002,84.48,13.52,58267122409.669998,9322739585.5499992,0,null,0.10199999999999999,-37160154423342.391,0,null,0]
[null,2218,"2210-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,22424942412.051281,4.4593202587784344E-11,false,1,4.4593202587784344E-11,27151.89,-4277248004609580,42783886067926.68,-33932834169902.699,-5429253467184.4297,399,63.84,201.00721666666666,32.161154666666668,-3421798403687.6602,84.48,13.52,53206684252.279999,8513069480.3599997,0,null,0.10199999999999999,-33932834169902.668,0,null,0]
[null,2219,"2210-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,22671362629.236507,4.4108508886467253E-11,false,1,4.4108508886467253E-11,27151.89,-4320031890677510,47471390463176.828,-37944280106450.797,-6071084817032.1299,399,63.84,201.00721666666666,32.161154666666668,-3456025512542.0098,84.48,13.52,59496631480.779999,9519461036.9200001,0,null,0.10199999999999999,-37944280106450.797,0,null,0]
[null,2220,"2210-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,22913039354.864166,4.3643271611093002E-11,true,1,4.3643271611093002E-11,27151.89,-4367503281140690,46557585004111.672,-37123777889695.898,-5939804462351.3398,399,63.84,201.00721666666666,32.161154666666668,-3494002624912.5498,84.48,13.52,58210084004.910004,9313613440.7900009,0,null,0.10199999999999999,-37123777889695.859,0,null,0]
[null,2221,"2210-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,23164823106.65498,4.3168902926468359E-11,false,1,4.3168902926468359E-11,27151.89,-4414060866144800,48504643531595.023,-38770167940971.797,-6203226870555.4902,399,63.84,201.00721666666666,32.161154666666668,-3531248692915.8398,84.48,13.52,60791623605.309998,9726659776.8500004,0,null,0.10199999999999999,-38770167940971.82,0,null,0]
[null,2222,"2210-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,23411760120.97192,4.2713576204132313E-11,false,1,4.2713576204132313E-11,27151.89,-4462565509676390,47570948360302.188,-37931806832249.297,-6069089093159.8896,399,63.84,201.00721666666666,32.161154666666668,-3570052407741.1099,84.48,13.52,59477073386.839996,9516331741.8899994,0,null,0.10199999999999999,-37931806832249.313,0,null,0]
[null,2223,"2210-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,23669024149.021236,4.2249312591172122E-11,false,1,4.2249312591172122E-11,27151.89,-4510136458036690,49560386185697.742,-39614031889755.602,-6338245102360.9004,399,63.84,201.00721666666666,32.161154666666668,-3608109166429.3501,84.48,13.52,62114802277.010002,9938368364.3199997,0,null,0.10199999999999999,-39614031889755.594,0,null,0]
[null,2224,"2210-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,23929115165.720112,4.1790095165430929E-11,false,1,4.1790095165430929E-11,27151.89,-4559696844222390,50104988749363.625,-40049337281753.297,-6407893965080.5303,399,63.84,201.00721666666666,32.161154666666668,-3647757475377.9102,84.48,13.52,62797361131.660004,10047577781.07,0,null,0.10199999999999999,-40049337281753.32,0,null,0]
[null,2225,"2210-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,24184199533.386684,4.1349311504789878E-11,false,1,4.1349311504789878E-11,27151.89,-4609801832971750,49140487566630.766,-39183315580259.898,-6269330492841.5801,399,63.84,201.00721666666666,32.161154666666668,-3687841466377.3999,84.48,13.52,61439439103.720001,9830310256.6000004,0,null,0.10199999999999999,-39183315580259.875,0,null,0]
[null,2226,"2210-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,24449951640.659222,4.0899876396362391E-11,false,1,4.0899876396362391E-11,27151.89,-4658942320538380,51195564206774.633,-40921043382062.102,-6547366941129.9404,399,63.84,201.00721666666666,32.161154666666668,-3727153856430.7002,84.48,13.52,64164196296.940002,10266271407.51,0,null,0.10199999999999999,-40921043382062.109,0,null,0]
[null,2227,"2210-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,24710588125.148647,4.0468482374252859E-11,false,1,4.0468482374252859E-11,27151.89,-4710137884745150,50210069878535.219,-40036172020333.797,-6405787523253.4102,399,63.84,201.00721666666666,32.161154666666668,-3768110307796.1201,84.48,13.52,62776718001.75,10044274880.280001,0,null,0.10199999999999999,-40036172020333.773,0,null,0]
[null,2228,"2211-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,24982124541.193195,4.0028621198773274E-11,false,1,4.0028621198773274E-11,27151.89,-4760347954623680,52309876917859.938,-41811722868111.297,-6689875658897.8096,399,63.84,201.00721666666666,32.161154666666668,-3808278363698.9399,84.48,13.52,65560781731.07,10489725076.969999,0,null,0.10199999999999999,-41811722868111.32,0,null,0]
[null,2229,"2211-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,25256644780.401516,3.9593540974847671E-11,false,1,3.9593540974847671E-11,27151.89,-4812657831541540,52884692718684.656,-42271177953706.5,-6763388472593.04,399,63.84,201.00721666666666,32.161154666666668,-3850126265233.23,84.48,13.52,66281207305.279999,10604993168.84,0,null,0.10199999999999999,-42271177953706.523,0,null,0]
[null,2230,"2211-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,25509278579.258278,3.9201422215566103E-11,false,1,3.9201422215566103E-11,27151.89,-4865542524260220,48668400049818.766,-38599970692464.398,-6175995310794.2998,399,63.84,201.00721666666666,32.161154666666668,-3892434019408.1802,84.48,13.52,60524754319.650002,9683960691.1399994,0,null,0.10199999999999999,-38599970692464.414,0,null,0]
[null,2231,"2211-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,25789591538.472885,3.8775333006271194E-11,false,1,3.8775333006271194E-11,27151.89,-4914210924310040,54000625804086.836,-43163152618523.203,-6906104418963.71,399,63.84,201.00721666666666,32.161154666666668,-3931368739448.0298,84.48,13.52,67679823579.709999,10828771772.75,0,null,0.10199999999999999,-43163152618523.18,0,null,0]
[null,2232,"2211-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,26064508584.273003,3.836634773936952E-11,true,1,3.836634773936952E-11,27151.89,-4968211550114130,52961135151368.508,-42229798175970.102,-6756767708155.2197,399,63.84,201.00721666666666,32.161154666666668,-3974569240091.2998,84.48,13.52,66216323813.790001,10594611810.209999,0,null,0.10199999999999999,-42229798175970.109,0,null,0]
[null,2233,"2211-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,26350922780.936047,3.7949335145236901E-11,false,1,3.7949335145236901E-11,27151.89,-5021172685265500,55175992941306.039,-44102633418915.297,-7056421347026.4502,399,63.84,201.00721666666666,32.161154666666668,-4016938148212.3999,84.48,13.52,69152929474.729996,11064468715.959999,0,null,0.10199999999999999,-44102633418915.305,0,null,0]
[null,2234,"2211-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,26631823617.780823,3.7549062142794713E-11,false,1,3.7549062142794713E-11,27151.89,-5076348678206810,54113876936836.5,-43148963764757.898,-6903834202361.2598,399,63.84,201.00721666666666,32.161154666666668,-4061078942565.4502,84.48,13.52,67657575457.010002,10825212073.120001,0,null,0.10199999999999999,-43148963764757.875,0,null,0]
[null,2235,"2211-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,26924471850.242073,3.7140932812429865E-11,false,1,3.7140932812429865E-11,27151.89,-5130462555143650,56376942891440.383,-45062562776011.703,-7210010044161.8701,399,63.84,201.00721666666666,32.161154666666668,-4104370044114.9199,84.48,13.52,70658098706.660004,11305295793.07,0,null,0.10199999999999999,-45062562776011.719,0,null,0]
[null,2236,"2211-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,27220335896.580429,3.6737239532948807E-11,false,1,3.6737239532948807E-11,27151.89,-5186839498035090,56996450324560.102,-45557740257741.5,-7289238441238.6396,399,63.84,201.00721666666666,32.161154666666668,-4149471598428.0698,84.48,13.52,71434536998.009995,11429525919.68,0,null,0.10199999999999999,-45557740257741.531,0,null,0]
[null,2237,"2211-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,27510504677.237972,3.634975118531337E-11,false,1,3.634975118531337E-11,27151.89,-5243835948359650,55899291236665.727,-44572605561057,-7131616889769.1201,399,63.84,201.00721666666666,32.161154666666668,-4195068758687.7202,84.48,13.52,69889845793.610001,11182375326.98,0,null,0.10199999999999999,-44572605561057.023,0,null,0]
[null,2238,"2211-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,27812808442.967911,3.5954657439595471E-11,false,1,3.5954657439595471E-11,27151.89,-5299735239596320,58237023996662.688,-46549341187787.703,-7447894590046.0303,399,63.84,201.00721666666666,32.161154666666668,-4239788191677.0601,84.48,13.52,72989367256.320007,11678298761.01,0,null,0.10199999999999999,-46549341187787.672,0,null,0]
[null,2239,"2211-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,28109292980.969944,3.5575423425875647E-11,false,1,3.5575423425875647E-11,27151.89,-5357972263592980,57115984357053.023,-45542764240540.297,-7286842278486.4502,399,63.84,201.00721666666666,32.161154666666668,-4286377810874.3799,84.48,13.52,71411054603.039993,11425768736.49,0,null,0.10199999999999999,-45542764240540.328,0,null,0]
[null,2240,{"$f":"IF(B2261=0,FECHA_1ER_PAGO,EDATE(C2260,1))","v":"2212-01-04"},{"$f":"IF(B2261=0,FECHA_1ER_PAGO-FECHA_APERTURA, C2261-C2260)","v":31},{"$f":"IF(B2261=0,TASA,IF(B2261=MESES_INC_TASA,E2260+INCREMENTO_TASA,E2260))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B2261<MESES_GRACIA, 0, 1 + D2261 * F2261 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B2261 = 0, 0,            IF(H2260=0, G2261, H2260 * G2261 ))","v":28418176631.773491},3.5188746025384709E-11,{"$f":"MOD(B2261, MESES_INC)=0","v":false},1,3.5188746025384709E-11,{"$f":"ROUND(CUOTA_INIT*K2261,2)","v":27151.89},{"$f":"IF(B2261=0,TOTAL_FINANCIADO, ROUND(N2260-O2260,2))","v":-5415088247950030},{"$f":"IF(B2261=0, 0,\n   IF((B2261+1) = PLAZO, N2261,\n   IF(B2261<MESES_GRACIA, 0, M2261-P2261-V2261-Q2261)))","v":59504599754458.797},{"$f":" IF(B2261<MESES_GRACIA, 0, ROUND(N2261 * D2261 *E2261 /360,2))","v":-47562525111161.102},-7610004017785.7803,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R2261*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T2261*IVA","v":32.161154666666668},{"$f":"ROUND(N2261 * FACTOR_SEG_DEUD,2)","v":-4332070598360.02},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W2261*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O2261:X2261)-Q2261) * FACTOR_SEG_DESEMPLEO,2)","v":74578039648.169998},{"$f":"ROUND(Y2261*IVA,2)","v":11932486343.709999},{"$f":"IF(B2261>=PLAZO,0,ROUND(SUM(O2261:Z2261),2))","v":0},null,{"$f":"IF(AB2261=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N2261 * D2261 * AC2261 /360","v":-47562525111161.102},{"$f":"IF(B2261>=PLAZO, 0, O2261+R2261+S2261+T2261+U2261+V2261+W2261+X2261+Y2261+Z2261+AD2261)","v":0},null,0]
[null,2241,"2212-02-04",31,0.10199999999999999,{"$f":"E2262*(1+$G$13)","v":0.11831999999999998},1.0109886666666665,28730454502.054501,3.4806271509853437E-11,false,{"$f":"IF(B2262=0, 1, IF(J2262,K2261*(1+INCREMENTO),K2261))","v":1},3.4806271509853437E-11,27151.89,-5474592847704490,60158475966293.961,-48085173845671.102,{"$f":"ROUND(P2262*$G$13,2)","v":-7693627815307.3799},399,63.84,201.00721666666666,32.161154666666668,-4379674278163.5898,84.48,13.52,75397552863.880005,12063608458.219999,0,null,0.10199999999999999,-48085173845671.109,0,null,{"$f":"IF(N2262> 0,O2262+P2262+V2262+R2262+T2262+W2262+Y2262, 0)","v":0}]
[null,2242,"2212-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,29027278404.333389,3.4450353425166904E-11,false,1,{"$f":" I2263*K2263","v":3.4450353425166904E-11},27151.89,-5534751323670780,57181360869102.586,-45477206709494.898,-7276353073519.1797,399,63.84,201.00721666666666,32.161154666666668,-4427801058936.6201,84.48,13.52,71308260394.360001,11409321663.1,0,null,0.10199999999999999,-45477206709494.898,0,null,0]
[null,2243,"2212-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,29346249490.959137,{"$f":"IF(H2264=0, 0, 1/H2264)","v":3.4075904667411609E-11},false,1,3.4075904667411609E-11,27151.89,-5591932684539880,61447884319999.133,-49115808745875.297,-7858529399340.0498,399,63.84,201.00721666666666,32.161154666666668,-4473546147631.9004,84.48,13.52,77013588387.399994,12322174141.98,0,null,0.10199999999999999,-49115808745875.281,0,null,0]
[null,2244,"2212-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,29659080510.532757,3.3716486916877695E-11,true,1,3.3716486916877695E-11,27151.89,-5653380568859880,60265036891198.227,-48053734835309,-7688597573649.4404,399,63.84,201.00721666666666,32.161154666666668,-4522704455087.9004,84.48,13.52,75348256495.630005,12055721039.299999,0,null,0.10199999999999999,-48053734835308.984,0,null,0]
[null,2245,"2212-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,29984994259.902828,3.3350014721771728E-11,false,1,3.3350014721771728E-11,27151.89,-5713645605751080,62785347040215.266,-50184853903847,-8029576624615.5195,399,63.84,201.00721666666666,32.161154666666668,-4570916484600.8604,84.48,13.52,78689851195.100006,12590376191.219999,0,null,0.10199999999999999,-50184853903846.992,0,null,0]
[null,2246,"2212-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,30304634298.71339,3.2998253341155013E-11,false,1,3.2998253341155013E-11,27151.89,-5776430952791290,61576753983907.078,-49099663098726,-7855946095796.1602,399,63.84,201.00721666666666,32.161154666666668,-4621144762233.0303,84.48,13.52,76988272012.669998,12318123522.030001,0,null,0.10199999999999999,-49099663098725.961,0,null,0]
[null,2247,"2212-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,30637641823.47718,3.2639587790784682E-11,false,1,3.2639587790784682E-11,27151.89,-5838007706775200,64151920714335.625,-51277167691175.5,-8204346830588.0801,399,63.84,201.00721666666666,32.161154666666668,-4670406165420.1602,84.48,13.52,80402599213.630005,12864415874.18,0,null,0.10199999999999999,-51277167691175.5,0,null,0]
[null,2248,"2212-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,30974308656.928093,3.2284820658178845E-11,false,1,3.2284820658178845E-11,27151.89,-5902159627489540,64856864787091.922,-51840635394783.102,-8294501663165.2998,399,63.84,201.00721666666666,32.161154666666668,-4721727701991.6299,84.48,13.52,81286116572.889999,13005778651.66,0,null,0.10199999999999999,-51840635394783.125,0,null,0]
[null,2249,"2212-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,31304494787.210941,3.194429447903237E-11,false,1,3.194429447903237E-11,27151.89,-5967016492276630,63608395834820.805,-50719640184351.398,-8115142429496.2197,399,63.84,201.00721666666666,32.161154666666668,-4773613193821.2998,84.48,13.52,79528396082.929993,12724543373.27,0,null,0.10199999999999999,-50719640184351.359,0,null,0]
[null,2250,"2212-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,31648489445.596001,3.1597084648194906E-11,false,1,3.1597084648194906E-11,27151.89,-6030624888111450,66268526714312.57,-52968988600578.898,-8475038176092.6201,399,63.84,201.00721666666666,32.161154666666668,-4824499910489.1602,84.48,13.52,83055374399.580002,13288859903.93,0,null,0.10199999999999999,-52968988600578.898,0,null,0]
[null,2251,"2212-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,31985862343.086052,3.1263812407926414E-11,false,1,3.1263812407926414E-11,27151.89,-6096893414825760,64992883829194.539,-51823594026019,-8291775044163.04,399,63.84,201.00721666666666,32.161154666666668,-4877514731860.6104,84.48,13.52,81259395706.669998,13001503313.07,0,null,0.10199999999999999,-51823594026018.953,0,null,0]
[null,2252,"2213-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,32337344322.420105,3.0923998892100754E-11,false,1,3.0923998892100754E-11,27151.89,-6161886298654950,67710914600971.609,-54121901323186,-8659504211709.7598,399,63.84,201.00721666666666,32.161154666666668,-4929509038923.96,84.48,13.52,84863141548.630005,13578102647.780001,0,null,0.10199999999999999,-54121901323185.977,0,null,0]
[null,2253,"2213-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,32692688620.0644,3.0587878886971461E-11,false,1,3.0587878886971461E-11,27151.89,-6229597213255920,68454967271216.828,-54716628856431.203,-8754660617028.9902,399,63.84,201.00721666666666,32.161154666666668,-4983677770604.7402,84.48,13.52,85795674320.75,13727307891.32,0,null,0.10199999999999999,-54716628856431.156,0,null,0]
[null,2254,"2213-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,33019702686.768028,3.0284948640701407E-11,false,1,3.0284948640701407E-11,27151.89,-6298052180527140,62997316638237.984,-49964547298848.602,-7994327567815.7803,399,63.84,201.00721666666666,32.161154666666668,-5038441744421.71,84.48,13.52,78344410438.460007,12535105670.15,0,null,0.10199999999999999,-49964547298848.641,0,null,0]
[null,2255,"2213-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,33382545193.025356,2.9955774618674994E-11,false,1,2.9955774618674994E-11,27151.89,-6361049497165380,69899452601669.828,-55871218083435.898,-8939394893349.7402,399,63.84,201.00721666666666,32.161154666666668,-5088839597732.2998,84.48,13.52,87606070228.699997,14016971236.59,0,null,0.10199999999999999,-55871218083435.922,0,null,0]
[null,2256,"2213-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,33738403124.783005,2.9639814199310348E-11,true,1,2.9639814199310348E-11,27151.89,-6430948949767050,68553915831668.609,-54663066073019.898,-8746090571683.1797,399,63.84,201.00721666666666,32.161154666666668,-5144759159813.6396,84.48,13.52,85711687876.369995,13713870060.219999,0,null,0.10199999999999999,-54663066073019.922,0,null,0]
[null,2257,"2213-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,34109143190.586864,2.9317652290837108E-11,false,1,2.9317652290837108E-11,27151.89,-6499502865598720,71420870516261.078,-57087300169508.797,-9133968027121.4102,399,63.84,201.00721666666666,32.161154666666668,-5199602292478.9805,84.48,13.52,89512886939.660004,14322061910.35,0,null,0.10199999999999999,-57087300169508.758,0,null,0]
[null,2258,"2213-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,34472746656.99852,2.9008422506913413E-11,false,1,2.9008422506913413E-11,27151.89,-6570923736114980,70046047054137.539,-55852851756977.297,-8936456281116.3691,399,63.84,201.00721666666666,32.161154666666668,-5256738988891.9805,84.48,13.52,87577271828.809998,14012363492.610001,0,null,0.10199999999999999,-55852851756977.336,0,null,0]
[null,2259,"2213-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,34851556179.096718,2.8693123338916512E-11,false,1,2.8693123338916512E-11,27151.89,-6640969783169120,72975403317803,-58329851262168.797,-9332776201947.0098,399,63.84,201.00721666666666,32.161154666666668,-5312775826535.2998,84.48,13.52,91461207052.949997,14633793128.469999,0,null,0.10199999999999999,-58329851262168.766,0,null,0]
[null,2260,"2213-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,35234528312.763412,2.8381251229571828E-11,false,1,2.8381251229571828E-11,27151.89,-6713945186486920,73777305699727.766,-58970818554643.398,-9435330968742.9395,399,63.84,201.00721666666666,32.161154666666668,-5371156149189.54,84.48,13.52,92466243767.550003,14794599002.809999,0,null,0.10199999999999999,-58970818554643.445,0,null,0]
[null,2261,"2213-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,35610128384.577469,2.8081898194815101E-11,false,1,2.8081898194815101E-11,27151.89,-6787722492186650,72357121793861.547,-57695641183586.5,-9231302589373.8398,399,63.84,201.00721666666666,32.161154666666668,-5430177993749.3203,84.48,13.52,90466765649.729996,14474682503.959999,0,null,0.10199999999999999,-57695641183586.523,0,null,0]
[null,2262,"2213-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,36001436215.352791,2.7776669631128509E-11,false,1,2.7776669631128509E-11,27151.89,-6860079613980510,75383128211979.078,-60254365942795.5,-9640698550847.2793,399,63.84,201.00721666666666,32.161154666666668,-5488063691184.4102,84.48,13.52,94478846072.169998,15116615371.549999,0,null,0.10199999999999999,-60254365942795.477,0,null,0]
[null,2263,"2213-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,36385211525.408447,2.7483693458857097E-11,false,1,2.7483693458857097E-11,27151.89,-6935462742192490,73932032858923.875,-58951433308636.203,-9432229329381.7891,399,63.84,201.00721666666666,32.161154666666668,-5548370193753.9902,84.48,13.52,92435847701.809998,14789735632.290001,0,null,0.10199999999999999,-58951433308636.156,0,null,0]
[null,2264,"2214-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,36785036486.457314,2.7184966919039418E-11,false,1,2.7184966919039418E-11,27151.89,-7009394775051410,77023902745266.766,-61565850774201.5,-9850536123872.2402,399,63.84,201.00721666666666,32.161154666666668,-5607515820041.1299,84.48,13.52,96535254287.820007,15445640686.049999,0,null,0.10199999999999999,-61565850774201.547,0,null,0]
[null,2265,"2214-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,37189254990.728157,2.6889487306194092E-11,false,1,2.6889487306194092E-11,27151.89,-7086418677796680,77870292737900.328,-62242377386647.5,-9958780381863.5996,399,63.84,201.00721666666666,32.161154666666668,-5669134942237.3398,84.48,13.52,97596048016.130005,15615367682.58,0,null,0.10199999999999999,-62242377386647.5,0,null,0]
[null,2266,"2214-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,37561246711.982079,2.6623184466371797E-11,false,1,2.6623184466371797E-11,27151.89,-7164288970534580,71661994503085.734,-56836692499574.297,-9093870799931.8906,399,63.84,201.00721666666666,32.161154666666668,-5731431176427.6602,84.48,13.52,89119934113.199997,14259189458.110001,0,null,0.10199999999999999,-56836692499574.336,0,null,0]
[null,2267,"2214-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,37973994731.684471,2.6333810995281649E-11,false,1,2.6333810995281649E-11,27151.89,-7235950965037670,79513453198295.828,-63555769309580.898,-10168923089532.9,399,63.84,201.00721666666666,32.161154666666668,-5788760772030.1396,84.48,13.52,99655446551.289993,15944871448.209999,0,null,0.10199999999999999,-63555769309580.867,0,null,0]
[null,2268,"2214-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,38378797515.524223,2.6056053465341118E-11,true,1,2.6056053465341118E-11,27151.89,-7315464418235970,77982850725547.281,-62181447555005.703,-9949031608800.9102,399,63.84,201.00721666666666,32.161154666666668,-5852371534588.7803,84.48,13.52,97500510040.119995,15600081606.42,0,null,0.10199999999999999,-62181447555005.742,0,null,0]
[null,2269,"2214-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,38800529328.489807,2.5772844270599593E-11,false,1,2.5772844270599593E-11,27151.89,-7393447268961520,81244127583347.016,-64939111845712,-10390257895313.9,399,63.84,201.00721666666666,32.161154666666668,-5914757815169.2197,84.48,13.52,101824527647.95,16291924423.67,0,null,0.10199999999999999,-64939111845712.008,0,null,0]
[null,2270,"2214-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,39214142971.131508,2.5501003572516566E-11,false,1,2.5501003572516566E-11,27151.89,-7474691396544870,79680210314320.188,-63534876870631.398,-10165580299301,399,63.84,201.00721666666666,32.161154666666668,-5979753117235.9004,84.48,13.52,99622687207.020004,15939629953.120001,0,null,0.10199999999999999,-63534876870631.391,0,null,0]
[null,2271,"2214-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,39645054116.860275,2.522382734179998E-11,false,1,2.522382734179998E-11,27151.89,-7554371606859190,83012471491058.531,-66352563946913.203,-10616410231506.1,399,63.84,201.00721666666666,32.161154666666668,-6043497285487.3496,84.48,13.52,104040820542.63,16646531286.82,0,null,0.10199999999999999,-66352563946913.211,0,null,0]
[null,2272,"2214-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,40080700401.53241,2.4949663802825334E-11,false,1,2.4949663802825334E-11,27151.89,-7637384078350250,83924667869450,-67081690154843,-10733070424774.9,399,63.84,201.00721666666666,32.161154666666668,-6109907262680.2002,84.48,13.52,105184090436.66,16829454469.870001,0,null,0.10199999999999999,-67081690154843.023,0,null,0]
[null,2273,"2214-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,40507960667.812744,2.468650565256895E-11,false,1,2.468650565256895E-11,27151.89,-7721308746219700,82309151261853.844,-65631124342867.398,-10500979894858.801,399,63.84,201.00721666666666,32.161154666666668,-6177046996975.7598,84.48,13.52,102909603243.49001,16465536518.959999,0,null,0.10199999999999999,-65631124342867.445,0,null,0]
[null,2274,"2214-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,40953089144.937775,2.4418182385726335E-11,false,1,2.4418182385726335E-11,27151.89,-7803617897481550,85751355896610.828,-68541777199546.297,-10966684351927.4,399,63.84,201.00721666666666,32.161154666666668,-6242894317985.2402,84.48,13.52,107473506922.75999,17195761107.639999,0,null,0.10199999999999999,-68541777199546.281,0,null,0]
[null,2275,"2214-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,41389649075.222809,2.4160630069188785E-11,false,1,2.4160630069188785E-11,27151.89,-7889369253378160,84100676268163.109,-67059638653714.398,-10729542184594.301,399,63.84,201.00721666666666,32.161154666666668,-6311495402702.5303,84.48,13.52,105149513682.89,16823922189.26,0,null,0.10199999999999999,-67059638653714.359,0,null,0]
[null,2276,"2215-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,41844466132.360733,2.389802266414011E-11,false,1,2.389802266414011E-11,27151.89,-7973469929646320,87617803260725.453,-70033644215393.5,-11205383074463,399,63.84,201.00721666666666,32.161154666666668,-6378775943717.0596,84.48,13.52,109812754403.61,17570040704.580002,0,null,0.10199999999999999,-70033644215393.5,0,null,0]
[null,2277,"2215-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,42304281022.533859,2.3638269598940554E-11,false,1,2.3638269598940554E-11,27151.89,-8061087732907040,88580606094823.016,-70803220587366.797,-11328515293978.699,399,63.84,201.00721666666666,32.161154666666668,-6448870186325.6299,84.48,13.52,111019450154.86,17763112024.779999,0,null,0.10199999999999999,-70803220587366.828,0,null,0]
[null,2278,"2215-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,42727436644.175255,2.3404165532507395E-11,false,1,2.3404165532507395E-11,27151.89,-8149668339001860,81518415866074.578,-64654035489414.797,-10344645678306.4,399,63.84,201.00721666666666,32.161154666666668,-6519734671201.4902,84.48,13.52,101377527921.27,16220404467.4,0,null,0.10199999999999999,-64654035489414.758,0,null,0]
[null,2279,"2215-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,43196954202.97921,2.3149780313238659E-11,false,1,2.3149780313238659E-11,27151.89,-8231186754867930,90449767547477.234,-72297256996923.297,-11567561119507.699,399,63.84,201.00721666666666,32.161154666666668,-6584949403894.3398,84.48,13.52,113362099245.05,18137935879.209999,0,null,0.10199999999999999,-72297256996923.313,0,null,0]
[null,2280,"2215-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,43657433734.782967,2.2905606547442917E-11,true,1,2.2905606547442917E-11,27151.89,-8321636522415410,88708645356100.219,-70733910440531,-11317425670485,399,63.84,201.00721666666666,32.161154666666668,-6657309217932.3301,84.48,13.52,110910771844.62,17745723495.139999,0,null,0.10199999999999999,-70733910440530.984,0,null,0]
[null,2281,"2215-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,44137170721.616577,2.2656640279623564E-11,false,1,2.2656640279623564E-11,27151.89,-8410345167771510,92418479627403.703,-73870865056926.406,-11819338409108.199,399,63.84,201.00721666666666,32.161154666666668,-6728276134217.21,84.48,13.52,115829516683.13,18532722669.299999,0,null,0.10199999999999999,-73870865056926.422,0,null,0]
[null,2282,"2215-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,44607672961.509003,2.2417667939389675E-11,false,1,2.2417667939389675E-11,27151.89,-8502763647398910,90639460508424.219,-72273491002890.703,-11563758560462.5,399,63.84,201.00721666666666,32.161154666666668,-6802210917919.1299,84.48,13.52,113324834166.39999,18131973466.619999,0,null,0.10199999999999999,-72273491002890.734,0,null,0]
[null,2283,"2215-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,45097851810.458702,2.2174005187716915E-11,false,1,2.2174005187716915E-11,27151.89,-8593403107907330,94430042312242.859,-75478723964452.703,-12076595834312.4,399,63.84,201.00721666666666,32.161154666666668,-6874722486325.8604,84.48,13.52,118350639450.13,18936102312.02,0,null,0.10199999999999999,-75478723964452.719,0,null,0]
[null,2284,"2215-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,45593417071.386559,2.1932990862129927E-11,false,1,2.1932990862129927E-11,27151.89,-8687833150219570,95467702570531.359,-76308134502761.906,-12209301520441.9,399,63.84,201.00721666666666,32.161154666666668,-6950266520175.6602,84.48,13.52,119651155174.2,19144184827.869999,0,null,0.10199999999999999,-76308134502761.875,0,null,0]
[null,2285,"2215-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,46079442897.367531,2.1701651259701512E-11,false,1,2.1701651259701512E-11,27151.89,-8783300852790100,93629987117894.266,-74658057248715.797,-11945289159794.5,399,63.84,201.00721666666666,32.161154666666668,-7026640682232.0801,84.48,13.52,117063834039.86,18730213446.380001,0,null,0.10199999999999999,-74658057248715.844,0,null,0]
[null,2286,"2215-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,46585794535.552399,2.1465771056815191E-11,false,1,2.1465771056815191E-11,27151.89,-8876930839907990,97545634049954.188,-77969042543858.5,-12475046807017.4,399,63.84,201.00721666666666,32.161154666666668,-7101544671926.3896,84.48,13.52,122255458982.64,19560873437.220001,0,null,0.10199999999999999,-77969042543858.5,0,null,0]
[null,2287,"2215-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,47082399105.301384,2.1239359484708204E-11,false,1,2.1239359484708204E-11,27151.89,-8974476473957940,95667919239543.531,-76283050028642.5,-12205288004582.801,399,63.84,201.00721666666666,32.161154666666668,-7179581179166.3496,84.48,13.52,119611822718.78,19137891635,0,null,0.10199999999999999,-76283050028642.484,0,null,0]
[null,2288,"2216-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,47599771894.936501,2.1008504036683767E-11,false,1,2.1008504036683767E-11,27151.89,-9070144393197480,99668793382534.688,-79666101586917.906,-12746576253906.9,399,63.84,201.00721666666666,32.161154666666668,-7256115514557.9805,84.48,13.52,124916447562.16,19986631609.950001,0,null,0.10199999999999999,-79666101586917.859,0,null,0]
[null,2289,"2216-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,48122829921.699318,2.0780157809237332E-11,false,1,2.0780157809237332E-11,27151.89,-9169813186580010,100764020530084.02,-80541525822127.703,-12886644131540.4,399,63.84,201.00721666666666,32.161154666666668,-7335850549264.0098,84.48,13.52,126289112762.97,20206258042.080002,0,null,0.10199999999999999,-80541525822127.75,0,null,0]
[null,2290,"2216-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,48620002918.563698,2.0567666391854287E-11,false,1,2.0567666391854287E-11,27151.89,-9270577207110090,95777423346208.563,-76173242718421.203,-12187718834947.4,399,63.84,201.00721666666666,32.161154666666668,-7416461765688.0703,84.48,13.52,119439644856.35001,19110343177.02,0,null,0.10199999999999999,-76173242718421.234,0,null,0]
[null,2291,"2216-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,49154271923.968147,2.0344111729430162E-11,false,1,2.0344111729430162E-11,27151.89,-9366354630456300,102923748943025.94,-82267814837507.797,-13162850374001.199,399,63.84,201.00721666666666,32.161154666666668,-7493083704365.04,84.48,13.52,128995933939.08,20639349430.25,0,null,0.10199999999999999,-82267814837507.828,0,null,0]
[null,2292,"2216-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,49678256462.677643,2.0129530929719355E-11,true,1,2.0129530929719355E-11,27151.89,-9469278379399330,100942507551548.73,-80488866224894.297,-12878218595983.1,399,63.84,201.00721666666666,32.161154666666668,-7575422703519.46,84.48,13.52,126206542514.5,20193046802.32,0,null,0.10199999999999999,-80488866224894.297,0,null,0]
[null,2293,"2216-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,50224154263.527184,1.9910738461676808E-11,false,1,1.9910738461676808E-11,27151.89,-9570220886950880,105163967280226.09,-84058440123718.5,-13449350419795,399,63.84,201.00721666666666,32.161154666666668,-7656176709560.7002,84.48,13.52,131803634387.86,21088581502.060001,0,null,0.10199999999999999,-84058440123718.547,0,null,0]
[null,2294,"2216-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,50759543747.976379,1.9700728693800893E-11,false,1,1.9700728693800893E-11,27151.89,-9675384854231110,103139602573255.48,-82240771260964.406,-13158523401754.301,399,63.84,201.00721666666666,32.161154666666668,-7740307883384.8896,84.48,13.52,128953529611.06,20632564737.77,0,null,0.10199999999999999,-82240771260964.438,0,null,0]
[null,2295,"2216-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,51317323454.374969,1.9486596975173045E-11,false,1,1.9486596975173045E-11,27151.89,-9778524456804370,107452945774822.8,-85888039812265,-13742086369962.4,399,63.84,201.00721666666666,32.161154666666668,-7822819565443.5,84.48,13.52,134672446699.5,21547591471.919998,0,null,0.10199999999999999,-85888039812265.047,0,null,0]
[null,2296,"2216-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,51881232416.040604,1.9274792703089697E-11,false,1,1.9274792703089697E-11,27151.89,-9885977402579190,108633710378293.73,-86831834852653.906,-13893093576424.6,399,63.84,201.00721666666666,32.161154666666668,-7908781922063.3496,84.48,13.52,136152317322.83,21784370771.650002,0,null,0.10199999999999999,-86831834852653.875,0,null,0]
[null,2297,"2216-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,52434286353.595589,1.9071490613153483E-11,false,1,1.9071490613153483E-11,27151.89,-9994611112957480,106542554491278.67,-84954194460138.594,-13592671113622.199,399,63.84,201.00721666666666,32.161154666666668,-7995688890365.9805,84.48,13.52,133208177187.37,21313308349.98,0,null,0.10199999999999999,-84954194460138.578,0,null,0]
[null,2298,"2216-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,53010469248.239792,1.8864198226904111E-11,false,1,1.8864198226904111E-11,27151.89,-1.01011536674488E+16,110998210627524.23,-88721799712425.297,-14195487953988,399,63.84,201.00721666666666,32.161154666666668,-8080922933959.04,84.48,13.52,139115782222.95001,22258525155.669998,0,null,0.10199999999999999,-88721799712425.281,0,null,0]
[null,2299,"2216-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,53575560850.426025,1.8665226908064148E-11,false,1,1.8665226908064148E-11,27151.89,-1.02121518780763E+16,108861539047445.33,-86803290963648.594,-13888526554183.801,399,63.84,201.00721666666666,32.161154666666668,-8169721502461.04,84.48,13.52,136107560504.87,21777209680.779999,0,null,0.10199999999999999,-86803290963648.563,0,null,0]
[null,2300,"2217-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,54164284830.091064,1.8462350294791453E-11,false,1,1.8462350294791453E-11,27151.89,-1.03210134171237E+16,113414176130118.55,-90652901180403.203,-14504464188864.5,399,63.84,201.00721666666666,32.161154666666668,-8256810733698.96,84.48,13.52,142143749324.73999,22742999891.959999,0,null,0.10199999999999999,-90652901180403.156,0,null,0]
[null,2301,"2217-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,54759478101.327316,1.8261678793753167E-11,false,1,1.8261678793753167E-11,27151.89,-1.04344275932538E+16,114660446706886.84,-91649055694079.203,-14663848911052.699,399,63.84,201.00721666666666,32.161154666666668,-8347542074603.04,84.48,13.52,143705719602.19,22992915136.349998,0,null,0.10199999999999999,-91649055694079.203,0,null,0]
[null,2302,"2217-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,55307218907.615524,1.8080822354680086E-11,false,1,1.8080822354680086E-11,27151.89,-1.05490880399607E+16,105519011328198.75,-83689431783688.203,-13390309085390.1,399,63.84,201.00721666666666,32.161154666666668,-8439270431968.5596,84.48,13.52,131225029310.69,20996004689.709999,0,null,0.10199999999999999,-83689431783688.219,0,null,0]
[null,2303,"2217-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,55914971500.451668,1.7884297767940777E-11,false,1,1.7884297767940777E-11,27151.89,-1.06546070512889E+16,117079925378081.92,-93582965267154.203,-14973274442744.699,399,63.84,201.00721666666666,32.161154666666668,-8523685641031.1201,84.48,13.52,146738089812.76999,23478094370.040001,0,null,0.10199999999999999,-93582965267154.172,0,null,0]
[null,2304,{"$f":"IF(B2325=0,FECHA_1ER_PAGO,EDATE(C2324,1))","v":"2217-05-04"},{"$f":"IF(B2325=0,FECHA_1ER_PAGO-FECHA_APERTURA, C2325-C2324)","v":30},{"$f":"IF(B2325=0,TASA,IF(B2325=MESES_INC_TASA,E2324+INCREMENTO_TASA,E2324))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B2325<MESES_GRACIA, 0, 1 + D2325 * F2325 / 360 + FACTOR_SEG_DEUD)","v":1.0106599999999999},{"$f":"IF(B2325 = 0, 0,            IF(H2324=0, G2325, H2324 * G2325 ))","v":56511025096.646477},1.7695662010904539E-11,{"$f":"MOD(B2325, MESES_INC)=0","v":true},1,1.7695662010904539E-11,{"$f":"ROUND(CUOTA_INIT*K2325,2)","v":27151.89},{"$f":"IF(B2325=0,TOTAL_FINANCIADO, ROUND(N2324-O2324,2))","v":-1.0771686976667E+16},{"$f":"IF(B2325=0, 0,\n   IF((B2325+1) = PLAZO, N2325,\n   IF(B2325<MESES_GRACIA, 0, M2325-P2325-V2325-Q2325)))","v":114826183198422.08},{"$f":" IF(B2325<MESES_GRACIA, 0, ROUND(N2325 * D2325 *E2325 /360,2))","v":-91559339301669.5},-14649494288267.1,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R2325*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T2325*IVA","v":32.161154666666668},{"$f":"ROUND(N2325 * FACTOR_SEG_DEUD,2)","v":-8617349581333.5996},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W2325*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O2325:X2325)-Q2325) * FACTOR_SEG_DESEMPLEO,2)","v":143565044298.89001},{"$f":"ROUND(Y2325*IVA,2)","v":22970407087.82},{"$f":"IF(B2325>=PLAZO,0,ROUND(SUM(O2325:Z2325),2))","v":0},null,{"$f":"IF(AB2325=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N2325 * D2325 * AC2325 /360","v":-91559339301669.484},{"$f":"IF(B2325>=PLAZO, 0, O2325+R2325+S2325+T2325+U2325+V2325+W2325+X2325+Y2325+Z2325+AD2325)","v":0},null,0]
[null,2305,"2217-06-04",31,0.10199999999999999,{"$f":"E2326*(1+$G$13)","v":0.11831999999999998},1.0109886666666665,57132005914.425156,1.7503323819889051E-11,false,{"$f":"IF(B2326=0, 1, IF(J2326,K2325*(1+INCREMENTO),K2325))","v":1},1.7503323819889051E-11,27151.89,-1.08865131598654E+16,119628264303192.7,-95619873920817.703,{"$f":"ROUND(P2326*$G$13,2)","v":-15299179827330.801},399,63.84,201.00721666666666,32.161154666666668,-8709210527892.3203,84.48,13.52,149931962581.70999,23989114013.07,0,null,0.10199999999999999,-95619873920817.75,0,null,{"$f":"IF(N2326> 0,O2326+P2326+V2326+R2326+T2326+W2326+Y2326, 0)","v":0}]
[null,2306,"2217-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,57741033097.472923,1.731870640956311E-11,false,1,{"$f":" I2327*K2327","v":1.731870640956311E-11},27151.89,-1.10061414241686E+16,117325467608789.16,-93552202105433.094,-14968352336869.301,399,63.84,201.00721666666666,32.161154666666668,-8804913139334.8809,84.48,13.52,146689853175.19,23470376508.029999,0,null,0.10199999999999999,-93552202105433.094,0,null,0]
[null,2307,"2217-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,58375530063.170013,{"$f":"IF(H2328=0, 0, 1/H2328)","v":1.7130465435052467E-11},false,1,1.7130465435052467E-11,27151.89,-1.11234668917774E+16,122232069878596.52,-97701117532778.203,-15632178805244.5,399,63.84,201.00721666666666,32.161154666666668,-8898773513421.9199,84.48,13.52,153195352565.26999,24511256410.439999,0,null,0.10199999999999999,-97701117532778.156,0,null,0]
[null,2308,"2217-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,59016999304.524162,1.6944270494676632E-11,false,1,1.6944270494676632E-11,27151.89,-1.1245698961656E+16,123575237350469.09,-98774722546545.203,-15803955607447.199,399,63.84,201.00721666666666,32.161154666666668,-8996559169324.8008,84.48,13.52,154878765226.85001,24780602436.299999,0,null,0.10199999999999999,-98774722546545.188,0,null,0]
[null,2309,"2217-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,59646120517.110382,1.676554973450679E-11,false,1,1.676554973450679E-11,27151.89,-1.13692741990065E+16,121196462988561.09,-96638830691555.203,-15462212910648.801,399,63.84,201.00721666666666,32.161154666666668,-9095419359205.1992,84.48,13.52,151529686798.23001,24244749887.720001,0,null,0.10199999999999999,-96638830691555.25,0,null,0]
[null,2310,"2217-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,60301551853.432732,1.6583321146204862E-11,false,1,1.6583321146204862E-11,27151.89,-1.14904706619951E+16,126264951974928.38,-100924633981190,-16147941436990.4,399,63.84,201.00721666666666,32.161154666666668,-9192376529596.0801,84.48,13.52,158249826356.38,25319972217.02,0,null,0.10199999999999999,-100924633981190.28,0,null,0]
[null,2311,"2217-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,60944366396.190315,1.6408407522020129E-11,false,1,1.6408407522020129E-11,27151.89,-1.161673561397E+16,123834401672072.09,-98742252718745,-15798760434999.199,399,63.84,201.00721666666666,32.161154666666668,-9293388491176,84.48,13.52,154827852536.85999,24772456405.900002,0,null,0.10199999999999999,-98742252718745,0,null,0]
[null,2312,"2218-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,61614063723.72924,1.6230060793975403E-11,false,1,1.6230060793975403E-11,27151.89,-1.17405700156421E+16,129013210405704.27,-103121339970723,-16499414395315.699,399,63.84,201.00721666666666,32.161154666666668,-9392456012513.6797,84.48,13.52,161694261347.95999,25871081815.669998,0,null,0.10199999999999999,-103121339970723.11,0,null,0]
[null,2313,"2218-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,62291120131.968048,1.60536525572414E-11,false,1,1.60536525572414E-11,27151.89,-1.18695832260478E+16,130430893570449.33,-104254506002120,-16680720960339.199,399,63.84,201.00721666666666,32.161154666666668,-9495666580838.2402,84.48,13.52,163471065685.19,26155370509.630001,0,null,0.10199999999999999,-104254506002119.84,0,null,0]
[null,2314,"2218-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,62914197442.941406,1.589466353611086E-11,false,1,1.589466353611086E-11,27151.89,-1.20000141196182E+16,120032141260986.16,-95200112015637.703,-15232017922502,399,63.84,201.00721666666666,32.161154666666668,-9600011295694.5605,84.48,13.52,149273775914.39001,23883804146.299999,0,null,0.10199999999999999,-95200112015637.703,0,null,0]
[null,2315,"2218-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,63605540587.242737,1.5721900808757035E-11,false,1,1.5721900808757035E-11,27151.89,-1.21200462608792E+16,133183148372532.75,-106454406324722,-17032705011955.5,399,63.84,201.00721666666666,32.161154666666668,-9696037008703.3594,84.48,13.52,166920509391.03,26707281502.560001,0,null,0.10199999999999999,-106454406324722.28,0,null,0]
[null,2316,"2218-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,64283575649.90274,1.555607306983262E-11,true,1,1.555607306983262E-11,27151.89,-1.22532294092517E+16,130619425529774.45,-104152449978639,-16664391996582.199,399,63.84,201.00721666666666,32.161154666666668,-9802583527401.3594,84.48,13.52,163311041840.38,26129766694.459999,0,null,0.10199999999999999,-104152449978639.44,0,null,0]
[null,2317,"2218-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,64989966434.860962,1.5386990559570358E-11,false,1,1.5386990559570358E-11,27151.89,-1.23838488347815E+16,136081986922954.8,-108771472265498,-17403435562479.699,399,63.84,201.00721666666666,32.161154666666668,-9907079067825.1992,84.48,13.52,170553668786.17001,27288587005.790001,0,null,0.10199999999999999,-108771472265497.52,0,null,0]
[null,2318,"2218-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,65682759477.056572,1.5224695307591434E-11,false,1,1.5224695307591434E-11,27151.89,-1.25199308217045E+16,133462462586521.58,-106419411984488,-17027105917518.1,399,63.84,201.00721666666666,32.161154666666668,-10015944657363.6,84.48,13.52,166865638265.54999,26698502122.490002,0,null,0.10199999999999999,-106419411984488.25,0,null,0]
[null,2319,"2218-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,66404525426.696777,1.505921461789361E-11,false,1,1.505921461789361E-11,27151.89,-1.2653393284291E+16,139043921030463.89,-111138971013689,-17782235362190.199,399,63.84,201.00721666666666,32.161154666666668,-10122714627432.801,84.48,13.52,174265906823.32999,27882545091.73,0,null,0.10199999999999999,-111138971013689.27,0,null,0]
[null,2320,"2218-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,67134222621.768929,1.4895532575597892E-11,false,1,1.4895532575597892E-11,27151.89,-1.27924372053215E+16,140571828330694.89,-112360240120074,-17977638419211.801,399,63.84,201.00721666666666,32.161154666666668,-10233949764257.199,84.48,13.52,176180856782.14999,28188937085.139999,0,null,0.10199999999999999,-112360240120073.84,0,null,0]
[null,2321,"2218-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,67849873434.916977,1.4738421007656279E-11,false,1,1.4738421007656279E-11,27151.89,-1.29330090336522E+16,137865876325884.69,-109930576786044,-17588892285767,399,63.84,201.00721666666666,32.161154666666668,-10346407226921.801,84.48,13.52,172371144674.39001,27579383147.900002,0,null,0.10199999999999999,-109930576786043.69,0,null,0]
[null,2322,"2218-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,68595453077.468796,1.4578225744360087E-11,false,1,1.4578225744360087E-11,27151.89,-1.30708749099781E+16,143631487454598,-114805851292641,-18368936206822.602,399,63.84,201.00721666666666,32.161154666666668,-10456699927982.5,84.48,13.52,180015575100.73001,28802492016.119999,0,null,0.10199999999999999,-114805851292640.98,0,null,0]
[null,2323,"2218-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,69326680607.274612,1.4424460990204508E-11,false,1,1.4424460990204508E-11,27151.89,-1.32145063974327E+16,140866638223784.59,-112323304378178,-17971728700508.5,399,63.84,201.00721666666666,32.161154666666668,-10571605117946.199,84.48,13.52,176122941538.85001,28179670646.220001,0,null,0.10199999999999999,-112323304378177.94,0,null,0]
[null,2324,"2219-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,70088488391.574402,1.4267678230027482E-11,false,1,1.4267678230027482E-11,27151.89,-1.33553730356565E+16,146757742524969.41,-117304693163183,-18768750906109.301,399,63.84,201.00721666666666,32.161154666666668,-10684298428525.199,84.48,13.52,183933759153.73999,29429401464.599998,0,null,0.10199999999999999,-117304693163182.91,0,null,0]
[null,2325,"2219-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,70858667427.679947,1.4112599577470518E-11,false,1,1.4112599577470518E-11,27151.89,-1.35021307781815E+16,148370414438328.41,-118593715335027,-18974994453604.301,399,63.84,201.00721666666666,32.161154666666668,-10801704622545.199,84.48,13.52,185954945919.19,29752791347.07,0,null,0.10199999999999999,-118593715335027.48,0,null,0]
[null,2326,"2219-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,71567443058.403214,1.3972833976811797E-11,false,1,1.3972833976811797E-11,27151.89,-1.36505011926198E+16,136541413289863.39,-108293976128117,-17327036180498.699,399,63.84,201.00721666666666,32.161154666666668,-10920400954095.801,84.48,13.52,169804954842.76001,27168792774.84,0,null,0.10199999999999999,-108293976128117.06,0,null,0]
[null,2327,"2219-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,72353873834.357651,1.3820960053767629E-11,false,1,1.3820960053767629E-11,27151.89,-1.37870426059097E+16,151501215542625.5,-121096190888574,-19375390542171.801,399,63.84,201.00721666666666,32.161154666666668,-11029634084727.801,84.48,13.52,189878827587.14999,30380612413.939999,0,null,0.10199999999999999,-121096190888573.53,0,null,0]
[null,2328,"2219-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,73125166129.4319,1.3675182607175143E-11,true,1,1.3675182607175143E-11,27151.89,-1.39385438214523E+16,148584877163833.88,-118477622482345,-18956419597175.199,399,63.84,201.00721666666666,32.161154666666668,-11150835057161.801,84.48,13.52,185772912326.19,29723665972.189999,0,null,0.10199999999999999,-118477622482344.56,0,null,0]
[null,2329,"2219-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,73928714204.972839,1.3526543924833129E-11,false,1,1.3526543924833129E-11,27151.89,-1.40871286986161E+16,154798761586677.59,-123731947069511,-19797111531121.801,399,63.84,201.00721666666666,32.161154666666668,-11269702958892.9,84.48,13.52,194011693278.85999,31041870924.619999,0,null,0.10199999999999999,-123731947069511.41,0,null,0]
[null,2330,"2219-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,74716794298.397842,1.338387185090251E-11,false,1,1.338387185090251E-11,27151.89,-1.42419274602028E+16,151818946752913.91,-121056383411724,-19369021345875.801,399,63.84,201.00721666666666,32.161154666666668,-11393541968162.199,84.48,13.52,189816409463.45001,30370625514.150002,0,null,0.10199999999999999,-121056383411723.78,0,null,0]
[null,2331,"2219-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,75537832245.344833,1.3238399491688179E-11,false,1,1.3238399491688179E-11,27151.89,-1.43937464069557E+16,158168081377719.28,-126425072607761,-20228011617241.801,399,63.84,201.00721666666666,32.161154666666668,-11514997125564.6,84.48,13.52,198234514122.84,31717522259.650002,0,null,0.10199999999999999,-126425072607760.89,0,null,0]
[null,2332,"2219-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,76367892304.611496,1.309450830476324E-11,false,1,1.309450830476324E-11,27151.89,-1.45519144883334E+16,159906137701284.78,-127814315589195,-20450290494271.199,399,63.84,201.00721666666666,32.161154666666668,-11641531590666.699,84.48,13.52,200412847117.73001,32066055538.84,0,null,0.10199999999999999,-127814315589195.02,0,null,0]
[null,2333,"2219-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,77181974036.578644,1.2956393153744328E-11,false,1,1.2956393153744328E-11,27151.89,-1.47118206260347E+16,156828007900681.88,-125050475321295,-20008076051407.199,399,63.84,201.00721666666666,32.161154666666668,-11769456500827.801,84.48,13.52,196079145577.66,31372663292.43,0,null,0.10199999999999999,-125050475321294.95,0,null,0]
[null,2334,"2219-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,78030101021.941925,1.281556715809969E-11,false,1,1.281556715809969E-11,27151.89,-1.48686486339354E+16,163386623649256.78,-130596297168066,-20895407546890.602,399,63.84,201.00721666666666,32.161154666666668,-11894918907148.301,84.48,13.52,204774994233.39999,32763999077.34,0,null,0.10199999999999999,-130596297168065.91,0,null,0]
[null,2335,"2219-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,78861901898.835815,1.2680394156392547E-11,false,1,1.2680394156392547E-11,27151.89,-1.50320352575847E+16,160241495873004.88,-127772299689470,-20443567950315.199,399,63.84,201.00721666666666,32.161154666666668,-12025628206067.801,84.48,13.52,200346966186.95999,32055514589.91,0,null,0.10199999999999999,-127772299689469.94,0,null,0]
[null,2336,"2220-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,79728489051.50148,1.2542568056871606E-11,false,1,1.2542568056871606E-11,27151.89,-1.51922767534577E+16,166942865178647.28,-133438830817870,-21350212930859.199,399,63.84,201.00721666666666,32.161154666666668,-12153821402766.199,84.48,13.52,209232086996.29001,33477133919.41,0,null,0.10199999999999999,-133438830817870.11,0,null,0]
[null,2337,"2220-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,80604598841.525406,1.2406240020697501E-11,false,1,1.2406240020697501E-11,27151.89,-1.53592196186363E+16,168777344676472.69,-134905145650355,-21584823304056.801,399,63.84,201.00721666666666,32.161154666666668,-12287375694909,84.48,13.52,211531268653.63,33845002984.580002,0,null,0.10199999999999999,-134905145650355.48,0,null,0]
[null,2338,"2220-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,81437351820.356812,1.2279377676792666E-11,false,1,1.2279377676792666E-11,27151.89,-1.55279969633128E+16,160424912654123.59,-127588375048553,-20414140007768.5,399,63.84,201.00721666666666,32.161154666666668,-12422397570650.199,84.48,13.52,200058572350,32009371576,0,null,0.10199999999999999,-127588375048553.48,0,null,0]
[null,2339,"2220-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,82332239733.726761,1.2145910316956405E-11,false,1,1.2145910316956405E-11,27151.89,-1.56884218759669E+16,172394838548193.56,-137796638810576,-22047462209692.199,399,63.84,201.00721666666666,32.161154666666668,-12550737500773.5,84.48,13.52,216065129928.85001,34570420788.620003,0,null,0.10199999999999999,-137796638810575.94,0,null,0]
[null,2340,"2220-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,83209901409.288284,1.2017800562955302E-11,true,1,1.2017800562955302E-11,27151.89,-1.58608167145151E+16,169076306203882.5,-134816942073378,-21570710731740.5,399,63.84,201.00721666666666,32.161154666666668,-12688653371612.1,84.48,13.52,211392965444.92999,33822874471.189999,0,null,0.10199999999999999,-134816942073378.33,0,null,0]
[null,2341,"2220-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,84124267279.241135,1.1887176344497734E-11,false,1,1.1887176344497734E-11,27151.89,-1.6029893020719E+16,176147151134159.88,-140795893698649,-22527342991783.801,399,63.84,201.00721666666666,32.161154666666668,-12823914416575.199,84.48,13.52,220767961593.35001,35322873854.940002,0,null,0.10199999999999999,-140795893698648.56,0,null,0]
[null,2342,"2220-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,85021031968.437836,1.1761795603365855E-11,false,1,1.1761795603365855E-11,27151.89,-1.62060401718532E+16,172756388259106.81,-137751341460752,-22040214633720.301,399,63.84,201.00721666666666,32.161154666666668,-12964832137482.6,84.48,13.52,215994103684.32999,34559056589.489998,0,null,0.10199999999999999,-137751341460752.2,0,null,0]
[null,2343,"2220-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,85955299748.395004,1.1633953961270114E-11,false,1,1.1633953961270114E-11,27151.89,-1.63787965601123E+16,179981135827372.88,-143860429786320,-23017668765811.199,399,63.84,201.00721666666666,32.161154666666668,-13103037248089.801,84.48,13.52,225573154178.82001,36091704668.610001,0,null,0.10199999999999999,-143860429786319.69,0,null,0]
[null,2344,"2220-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,86899833885.563522,1.1507501859173609E-11,false,1,1.1507501859173609E-11,27151.89,-1.65587776959397E+16,181958888535268.28,-145441264096004,-23270602255360.602,399,63.84,201.00721666666666,32.161154666666668,-13247022156751.801,84.48,13.52,228051902376.39999,36488304380.220001,0,null,0.10199999999999999,-145441264096003.69,0,null,0]
[null,2345,"2220-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,87826186114.783615,1.1386125758587072E-11,false,1,1.1386125758587072E-11,27151.89,-1.6740736584475E+16,178456252017654.78,-142296260968037,-22767401754885.898,399,63.84,201.00721666666666,32.161154666666668,-13392589267580,84.48,13.52,223120537471.75,35699285995.480003,0,null,0.10199999999999999,-142296260968037.5,0,null,0]
[null,2346,"2220-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,88791278798.603592,1.1262367357814503E-11,false,1,1.1262367357814503E-11,27151.89,-1.69191928364927E+16,185919370376424.88,-148606910413861,-23777105666217.801,399,63.84,201.00721666666666,32.161154666666668,-13535354269194.199,84.48,13.52,233015635802.79999,37282501728.449997,0,null,0.10199999999999999,-148606910413860.88,0,null,0]
[null,2347,"2220-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,89737793830.596695,1.1143576828819291E-11,false,1,1.1143576828819291E-11,27151.89,-1.71051122068691E+16,182340496152376.09,-145393453758387,-23262952601341.898,399,63.84,201.00721666666666,32.161154666666668,-13684089765495.301,84.48,13.52,227976935767.01999,36476309722.720001,0,null,0.10199999999999999,-145393453758387.34,0,null,0]
[null,2348,"2221-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,90723892534.403168,1.1022454747747873E-11,false,1,1.1022454747747873E-11,27151.89,-1.72874527030215E+16,189966055296420.56,-151841459574872,-24294633531979.5,399,63.84,201.00721666666666,32.161154666666668,-13829962162417.199,84.48,13.52,238087408887.26999,38093985421.959999,0,null,0.10199999999999999,-151841459574872.16,0,null,0]
[null,2349,"2221-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,91720827148.166199,1.0902649170232579E-11,false,1,1.0902649170232579E-11,27151.89,-1.74774187583179E+16,192053528956054.59,-153509994760559,-24561599161689.398,399,63.84,201.00721666666666,32.161154666666668,-13981935006654.301,84.48,13.52,240703672058.42999,38512587529.349998,0,null,0.10199999999999999,-153509994760558.88,0,null,0]
[null,2350,"2221-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,92638280008.520248,1.0794673647956619E-11,false,1,1.0794673647956619E-11,27151.89,-1.7669472287274E+16,176741841492657.5,-140177813479040,-22428450156646.398,399,63.84,201.00721666666666,32.161154666666668,-14135577829819.199,84.48,13.52,219798811809.01001,35167809889.440002,0,null,0.10199999999999999,-140177813479040.41,0,null,0]
[null,2351,"2221-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,93656251188.107193,1.0677343875226384E-11,false,1,1.0677343875226384E-11,27151.89,-1.78462141287667E+16,196106098350126.47,-156749247431001,-25079879588960.199,399,63.84,201.00721666666666,32.161154666666668,-14276971303013.4,84.48,13.52,245782820245.67999,39325251239.309998,0,null,0.10199999999999999,-156749247431000.81,0,null,0]
[null,2352,"2221-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,94654626825.7724,1.0564723918257757E-11,true,1,1.0564723918257757E-11,27151.89,-1.80423202271168E+16,192331133648217.19,-153359721930493,-24537555508878.898,399,63.84,201.00721666666666,32.161154666666668,-14433856181693.4,84.48,13.52,240468044260.88,38474887081.739998,0,null,0.10199999999999999,-153359721930492.81,0,null,0]
[null,2353,"2221-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,95694754968.418518,1.0449893521646229E-11,false,1,1.0449893521646229E-11,27151.89,-1.8234651360765E+16,200374505613477.88,-160161021118719,-25625763378995,399,63.84,201.00721666666666,32.161154666666668,-14587721088612,84.48,13.52,251132481388.01999,40181197022.080002,0,null,0.10199999999999999,-160161021118719.25,0,null,0]
[null,2354,"2221-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,96714861056.381851,1.0339672611606506E-11,false,1,1.0339672611606506E-11,27151.89,-1.84350258663785E+16,196517375762746.38,-156697719864217,-25071635178274.699,399,63.84,201.00721666666666,32.161154666666668,-14748020693102.801,84.48,13.52,245702025020.95999,39312324003.349998,0,null,0.10199999999999999,-156697719864217.25,0,null,0]
[null,2355,"2221-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,97777628426.243393,1.0227288349035078E-11,false,1,1.0227288349035078E-11,27151.89,-1.86315432421412E+16,204735818200627.28,-163647054810140,-26183528769622.398,399,63.84,201.00721666666666,32.161154666666668,-14905234593713,84.48,13.52,256598582216.17001,41055773154.589996,0,null,0.10199999999999999,-163647054810140.19,0,null,0]
[null,2356,"2221-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,98852074192.476563,1.0116125616675306E-11,false,1,1.0116125616675306E-11,27151.89,-1.88362790603418E+16,206985591861561.28,-165445317746669,-26471250839467,399,63.84,201.00721666666666,32.161154666666668,-15069023248273.4,84.48,13.52,259418258500.64999,41506921360.099998,0,null,0.10199999999999999,-165445317746668.81,0,null,0]
[null,2357,"2221-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,99905837303.368347,1.0009425144633514E-11,false,1,1.0009425144633514E-11,27151.89,-1.90432646522034E+16,203001201219640.16,-161867749543729,-25898839926996.602,399,63.84,201.00721666666666,32.161154666666668,-15234611721762.699,84.48,13.52,253808631558.44,40609381049.349998,0,null,0.10199999999999999,-161867749543728.88,0,null,0]
[null,2358,"2221-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,101003669247.54929,9.9006304171891619E-12,false,1,9.9006304171891619E-12,27151.89,-1.9246265853423E+16,211490800068465.69,-169046368412565,-27047418946010.398,399,63.84,201.00721666666666,32.161154666666668,-15397012682738.4,84.48,13.52,265064705944.76999,42410352951.160004,0,null,0.10199999999999999,-169046368412565.34,0,null,0]
[null,2359,"2221-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,102080368361.72815,9.7962028943355462E-12,false,1,9.7962028943355462E-12,27151.89,-1.94577566534915E+16,207419685953371.56,-165390931554678,-26462549048748.5,399,63.84,201.00721666666666,32.161154666666668,-15566205322793.199,84.48,13.52,259332980951.60999,41493276952.260002,0,null,0.10199999999999999,-165390931554677.72,0,null,0]
[null,2360,"2222-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,103202095502.86571,9.6897257282167504E-12,false,1,9.6897257282167504E-12,27151.89,-1.96651763394449E+16,216094067762531.59,-172725798848124,-27636127815699.801,399,63.84,201.00721666666666,32.161154666666668,-15732141071555.9,84.48,13.52,270834052867.73001,43333448458.839996,0,null,0.10199999999999999,-172725798848124.38,0,null,0]
[null,2361,"2222-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,104336148929.64818,9.5844058867294441E-12,false,1,9.5844058867294441E-12,27151.89,-1.98812704072074E+16,218468653441817.88,-174623825076638,-27939812012262.102,399,63.84,201.00721666666666,32.161154666666668,-15905016325765.9,84.48,13.52,273810157994.04001,43809625279.050003,0,null,0.10199999999999999,-174623825076638.31,0,null,0]
[null,2362,"2222-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,105379788648.67513,9.4894857241922587E-12,false,1,9.4894857241922587E-12,27151.89,-2.00997390606492E+16,201050989937805.28,-159457929881150,-25513268780984,399,63.84,201.00721666666666,32.161154666666668,-16079791248519.4,84.48,13.52,250030034327.51001,40004805492.400002,0,null,0.10199999999999999,-159457929881150.31,0,null,0]
[null,2363,"2222-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,106537772019.53918,9.3863423370314005E-12,false,1,9.3863423370314005E-12,27151.89,-2.0300790050587E+16,223078614963034.97,-178308605944322,-28529376951091.5,399,63.84,201.00721666666666,32.161154666666668,-16240632040469.6,84.48,13.52,279587894394.57001,44734063103.129997,0,null,0.10199999999999999,-178308605944322.47,0,null,0]
[null,2364,"2222-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,107673464669.26746,9.2873393000924163E-12,true,1,9.2873393000924163E-12,27151.89,-2.052386866555E+16,218784440001914.88,-174452883657175,-27912461385148,399,63.84,201.00721666666666,32.161154666666668,-16419094932440,84.48,13.52,273542121848.32001,43766739495.730003,0,null,0.10199999999999999,-174452883657174.97,0,null,0]
[null,2365,"2222-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,108856652481.36313,9.1863930885731184E-12,false,1,9.1863930885731184E-12,27151.89,-2.07426531055519E+16,227934100786359.56,-182189636443764,-29150341831002.199,399,63.84,201.00721666666666,32.161154666666668,-16594122484441.5,84.48,13.52,285673350217.69,45707736034.830002,0,null,0.10199999999999999,-182189636443764.19,0,null,0]
[null,2366,"2222-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,110017064396.81445,9.08949902892478E-12,false,1,9.08949902892478E-12,27151.89,-2.09705872063383E+16,223546459646718.66,-178249991253876,-28519998600620.199,399,63.84,201.00721666666666,32.161154666666668,-16776469765070.6,84.48,13.52,279495986559.95001,44719357849.589996,0,null,0.10199999999999999,-178249991253875.53,0,null,0]
[null,2367,"2222-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,111226005245.11623,8.9907031884875554E-12,false,1,8.9907031884875554E-12,27151.89,-2.1194133665985E+16,232895270171438.78,-186155140699568,-29784822511930.898,399,63.84,201.00721666666666,32.161154666666668,-16955306932788,84.48,13.52,291891260890.78998,46702601742.529999,0,null,0.10199999999999999,-186155140699568.22,0,null,0]
[null,2368,{"$f":"IF(B2389=0,FECHA_1ER_PAGO,EDATE(C2388,1))","v":"2222-09-04"},{"$f":"IF(B2389=0,FECHA_1ER_PAGO-FECHA_APERTURA, C2389-C2388)","v":31},{"$f":"IF(B2389=0,TASA,IF(B2389=MESES_INC_TASA,E2388+INCREMENTO_TASA,E2388))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B2389<MESES_GRACIA, 0, 1 + D2389 * F2389 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B2389 = 0, 0,            IF(H2388=0, G2389, H2388 * G2389 ))","v":112448230741.41971},8.8929811825990375E-12,{"$f":"MOD(B2389, MESES_INC)=0","v":false},1,8.8929811825990375E-12,{"$f":"ROUND(CUOTA_INIT*K2389,2)","v":27151.89},{"$f":"IF(B2389=0,TOTAL_FINANCIADO, ROUND(N2388-O2388,2))","v":-2.14270289361564E+16},{"$f":"IF(B2389=0, 0,\n   IF((B2389+1) = PLAZO, N2389,\n   IF(B2389<MESES_GRACIA, 0, M2389-P2389-V2389-Q2389)))","v":235454478663595.38},{"$f":" IF(B2389<MESES_GRACIA, 0, ROUND(N2389 * D2389 *E2389 /360,2))","v":-188200737489240},-30112117998278.398,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R2389*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T2389*IVA","v":32.161154666666668},{"$f":"ROUND(N2389 * FACTOR_SEG_DEUD,2)","v":-17141623148925.1},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W2389*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O2389:X2389)-Q2389) * FACTOR_SEG_DESEMPLEO,2)","v":295098756657},{"$f":"ROUND(Y2389*IVA,2)","v":47215801065.120003},{"$f":"IF(B2389>=PLAZO,0,ROUND(SUM(O2389:Z2389),2))","v":0},null,{"$f":"IF(AB2389=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N2389 * D2389 * AC2389 /360","v":-188200737489240.34},{"$f":"IF(B2389>=PLAZO, 0, O2389+R2389+S2389+T2389+U2389+V2389+W2389+X2389+Y2389+Z2389+AD2389)","v":0},null,0]
[null,2369,"2222-10-04",30,0.10199999999999999,{"$f":"E2390*(1+$G$13)","v":0.11831999999999998},1.0106599999999999,113646928881.12323,8.7991819035076456E-12,false,{"$f":"IF(B2390=0, 1, IF(J2390,K2389*(1+INCREMENTO),K2389))","v":1},8.7991819035076456E-12,27151.89,-2.166248341482E+16,230922073229133.06,-184131109025970,{"$f":"ROUND(P2390*$G$13,2)","v":-29460977444155.199},399,63.84,201.00721666666666,32.161154666666668,-17329986731856,84.48,13.52,288717579226.59003,46194812676.25,0,null,0.10199999999999999,-184131109025970,0,null,{"$f":"IF(N2390> 0,O2390+P2390+V2390+R2390+T2390+W2390+Y2390, 0)","v":0}]
[null,2370,"2222-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,114895757100.28825,8.7035415861974514E-12,false,1,{"$f":" I2391*K2391","v":8.7035415861974514E-12},27151.89,-2.18934054880491E+16,240579335133494.59,-192297078203365,-30767532512538.398,399,63.84,201.00721666666666,32.161154666666668,-17514724390439.301,84.48,13.52,301521818896.75,48243491023.480003,0,null,0.10199999999999999,-192297078203364.56,0,null,0]
[null,2371,"2222-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,116120545870.97731,{"$f":"IF(H2392=0, 0, 1/H2392)","v":8.6117404331797569E-12},false,1,8.6117404331797569E-12,27151.89,-2.21339848231826E+16,235948278242278.28,-188138870997052,-30102219359528.301,399,63.84,201.00721666666666,32.161154666666668,-17707187858546.102,84.48,13.52,295001749997.25,47200279999.559998,0,null,0.10199999999999999,-188138870997052.09,0,null,0]
[null,2372,"2223-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,117396555842.70483,8.5181374600108524E-12,false,1,8.5181374600108524E-12,27151.89,-2.23699331014249E+16,245815738234342.88,-196482579074182,-31437212651869.102,399,63.84,201.00721666666666,32.161154666666668,-17895946481139.898,84.48,13.52,308084684262.19,49293549481.949997,0,null,0.10199999999999999,-196482579074182.03,0,null,0]
[null,2373,"2223-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,118686587462.67502,8.4255518789305786E-12,false,1,8.4255518789305786E-12,27151.89,-2.26157488396592E+16,248516925443219.97,-198641660641673,-31782665702667.699,399,63.84,201.00721666666666,32.161154666666668,-18092599071727.398,84.48,13.52,311470124160.01001,49835219865.599998,0,null,0.10199999999999999,-198641660641673.28,0,null,0]
[null,2374,"2223-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,119873769834.86833,8.3421085478294904E-12,false,1,8.3421085478294904E-12,27151.89,-2.28642657651024E+16,228703629053549.38,-181389841736479,-29022374677836.602,399,63.84,201.00721666666666,32.161154666666668,-18291412612081.898,84.48,13.52,284419272116.66998,45507083538.669998,0,null,0.10199999999999999,-181389841736479.03,0,null,0]
[null,2375,"2223-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,121191022733.6604,8.2514362651900726E-12,false,1,8.2514362651900726E-12,27151.89,-2.30929693941559E+16,253760943043066.38,-202833247845336,-32453319655253.801,399,63.84,201.00721666666666,32.161154666666668,-18474375515324.699,84.48,13.52,318042532895.35999,50886805263.260002,0,null,0.10199999999999999,-202833247845335.97,0,null,0]
[null,2376,"2223-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,122482919036.00121,8.1644037215186851E-12,true,1,8.1644037215186851E-12,27151.89,-2.3346730337199E+16,248876145421692.66,-198447207866191,-31751553258590.602,399,63.84,201.00721666666666,32.161154666666668,-18677384269759.199,84.48,13.52,311165222208.06,49786435553.290001,0,null,0.10199999999999999,-198447207866191.5,0,null,0]
[null,2377,"2223-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,123828843005.64813,8.0756629532134739E-12,false,1,8.0756629532134739E-12,27151.89,-2.35956064826207E+16,259284254462509.38,-207248076939018,-33159692310242.898,399,63.84,201.00721666666666,32.161154666666668,-18876485186096.602,84.48,13.52,324964984914.25,51994397586.279999,0,null,0.10199999999999999,-207248076939018.5,0,null,0]
[null,2378,"2223-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,125148858472.08833,7.9904843896201239E-12,false,1,7.9904843896201239E-12,27151.89,-2.38548907370832E+16,254293135284458.56,-202766571265207,-32442651402433.102,399,63.84,201.00721666666666,32.161154666666668,-19083912589666.602,84.48,13.52,317937984017.71002,50870077442.830002,0,null,0.10199999999999999,-202766571265207.19,0,null,0]
[null,2379,"2223-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,126524077561.55194,7.9036339902459757E-12,false,1,7.9036339902459757E-12,27151.89,-2.41091838723677E+16,264927785205976.88,-211758998345630,-33881439735300.801,399,63.84,201.00721666666666,32.161154666666668,-19287347097894.199,84.48,13.52,332038109679.82001,53126097548.769997,0,null,0.10199999999999999,-211758998345629.59,0,null,0]
[null,2380,"2223-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,127914408475.1833,7.817727587694002E-12,false,1,7.817727587694002E-12,27151.89,-2.43741116575737E+16,267838988328343.88,-214085947392356,-34253751582777,399,63.84,201.00721666666666,32.161154666666668,-19499289326059,84.48,13.52,335686765785.08002,53709882525.610001,0,null,0.10199999999999999,-214085947392355.66,0,null,0]
[null,2381,"2223-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,129277976069.52875,7.7352696136128889E-12,false,1,7.7352696136128889E-12,27151.89,-2.4641950645902E+16,262683193912467.16,-209456580490167,-33513052878426.699,399,63.84,201.00721666666666,32.161154666666668,-19713560516721.602,84.48,13.52,328427918482.45001,52548466957.190002,0,null,0.10199999999999999,-209456580490166.97,0,null,0]
[null,2382,"2223-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,130698568655.89809,7.6511932019147838E-12,false,1,7.6511932019147838E-12,27151.89,-2.49046338398145E+16,273668719748260.06,-218745700559704,-34999312089552.602,399,63.84,201.00721666666666,32.161154666666668,-19923707071851.602,84.48,13.52,342993258751.48999,54878921400.239998,0,null,0.10199999999999999,-218745700559704,0,null,0]
[null,2383,"2223-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,132091815397.76994,7.5704917597557881E-12,false,1,7.5704917597557881E-12,27151.89,-2.51783025595628E+16,268400705312091.47,-214015571756284,-34242491481005.398,399,63.84,201.00721666666666,32.161154666666668,-20142642047650.199,84.48,13.52,335576416787.71997,53692226686.040001,0,null,0.10199999999999999,-214015571756283.78,0,null,0]
[null,2384,"2224-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,133543328326.57089,7.4882063561765495E-12,false,1,7.4882063561765495E-12,27151.89,-2.54467032648749E+16,279625339970440.69,-223506877009818,-35761100321570.898,399,63.84,201.00721666666666,32.161154666666668,-20357362611899.898,84.48,13.52,350458783425.27002,56073405348.040001,0,null,0.10199999999999999,-223506877009817.88,0,null,0]
[null,2385,"2224-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,135010791447.10878,7.406815331437825E-12,false,1,7.406815331437825E-12,27151.89,-2.57263286048453E+16,282698049622929.06,-225962919579225,-36154067132676,399,63.84,201.00721666666666,32.161154666666668,-20581062883876.199,84.48,13.52,354309858174.09003,56689577307.849998,0,null,0.10199999999999999,-225962919579224.53,0,null,0]
[null,2386,"2224-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,136405632937.146,7.3310755462773845E-12,false,1,7.3310755462773845E-12,27151.89,-2.60090266544682E+16,268707924070014.66,-213707502344214,-34193200375074.199,399,63.84,201.00721666666666,32.161154666666668,-20807221323574.602,84.48,13.52,335093363949.59998,53614938231.940002,0,null,0.10199999999999999,-213707502344213.72,0,null,0]
[null,2387,"2224-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,137904548968.94797,7.2513924121906268E-12,false,1,7.2513924121906268E-12,27151.89,-2.62777345785382E+16,288757266065848.06,-230806102048160,-36928976327705.602,399,63.84,201.00721666666666,32.161154666666668,-21022187662830.602,84.48,13.52,361903968285.38,57904634925.660004,0,null,0.10199999999999999,-230806102048160.5,0,null,0]
[null,2388,"2224-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,139374611460.95694,7.1749078940401594E-12,true,1,7.1749078940401594E-12,27151.89,-2.6566491844604E+16,283198803090630.44,-225815180679134,-36130428908661.398,399,63.84,201.00721666666666,32.161154666666668,-21253193475683.199,84.48,13.52,354078203578.75,56652512572.599998,0,null,0.10199999999999999,-225815180679133.97,0,null,0]
[null,2389,"2224-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,140906152608.09756,7.0969221818248141E-12,false,1,7.0969221818248141E-12,27151.89,-2.68496906476946E+16,295042300657784.94,-235829782855584,-37732765256893.398,399,63.84,201.00721666666666,32.161154666666668,-21479752518155.699,84.48,13.52,369781099791.42999,59164975966.629997,0,null,0.10199999999999999,-235829782855584.22,0,null,0]
[null,2390,"2224-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,142408212194.89987,7.0220669481574564E-12,false,1,7.0220669481574564E-12,27151.89,-2.71447329483524E+16,289362853256588,-230730230060995,-36916836809759.203,399,63.84,201.00721666666666,32.161154666666668,-21715786358681.898,84.48,13.52,361785001009.51001,57885600161.519997,0,null,0.10199999999999999,-230730230060995.38,0,null,0]
[null,2391,"2224-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,143973088569.30554,6.9457424990825392E-12,false,1,6.9457424990825392E-12,27151.89,-2.7434095801609E+16,301464134092432.19,-240962808124132,-38554049299861.102,399,63.84,201.00721666666666,32.161154666666668,-21947276641287.199,84.48,13.52,377829683412.51001,60452749346,0,null,0.10199999999999999,-240962808124132.41,0,null,0]
[null,2392,"2224-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,145555160848.56409,6.8702476378725051E-12,false,1,6.8702476378725051E-12,27151.89,-2.77355599357014E+16,304776822973929.75,-243610668101911,-38977706896305.797,399,63.84,201.00721666666666,32.161154666666668,-22188447948561.102,84.48,13.52,381981527857.66998,61117044457.230003,0,null,0.10199999999999999,-243610668101910.63,0,null,0]
[null,2393,"2224-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,147106778863.20978,6.79778326823314E-12,false,1,6.79778326823314E-12,27151.89,-2.80403367586753E+16,298909989874630.44,-238342862448740,-38134857991798.398,399,63.84,201.00721666666666,32.161154666666668,-22432269406940.199,84.48,13.52,373721608593.48999,59795457374.959999,0,null,0.10199999999999999,-238342862448740,0,null,0]
[null,2394,"2224-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,148723286220.54462,6.7238966096881479E-12,false,1,6.7238966096881479E-12,27151.89,-2.83392467485499E+16,311410536131384.25,-248913050608097,-39826088097295.5,399,63.84,201.00721666666666,32.161154666666668,-22671397398839.898,84.48,13.52,390295663627.37,62447306180.379997,0,null,0.10199999999999999,-248913050608096.63,0,null,0]
[null,2395,"2224-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,150308676451.65561,6.6529758867355472E-12,false,1,6.6529758867355472E-12,27151.89,-2.86506572846813E+16,305416006681854.5,-243530586919791,-38964893907166.602,399,63.84,201.00721666666666,32.161154666666668,-22920525827745,84.48,13.52,381855960564.09998,61096953690.260002,0,null,0.10199999999999999,-243530586919791.06,0,null,0]
[null,2396,"2225-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,151960368394.29068,6.5806631726853004E-12,false,1,6.5806631726853004E-12,27151.89,-2.89560732913632E+16,318188637401511.19,-254330843742473,-40692934998795.703,399,63.84,201.00721666666666,32.161154666666668,-23164858633090.602,84.48,13.52,398790763262.07001,63806522121.93,0,null,0.10199999999999999,-254330843742473.44,0,null,0]
[null,2397,"2225-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,153630210229.11938,6.5091364420359166E-12,false,1,6.5091364420359166E-12,27151.89,-2.92742619287647E+16,321685106275037.69,-257125600607650,-41140096097224,399,63.84,201.00721666666666,32.161154666666668,-23419409543011.801,84.48,13.52,403172942026.66998,64507670724.269997,0,null,0.10199999999999999,-257125600607649.97,0,null,0]
[null,2398,"2225-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,155166922011.97119,6.4446725309331687E-12,false,1,6.4446725309331687E-12,27151.89,-2.95959470350397E+16,296038392902975.38,-234794513144648,-37567122103143.703,399,63.84,201.00721666666666,32.161154666666668,-23676757628031.801,84.48,13.52,368157796884.67999,58905247501.550003,0,null,0.10199999999999999,-234794513144648.28,0,null,0]
[null,2399,"2225-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,156871999595.65338,6.3746239136210264E-12,false,1,6.3746239136210264E-12,27151.89,-2.98919854279427E+16,328473063899671.19,-262551272008763,-42008203521402.102,399,63.84,201.00721666666666,32.161154666666668,-23913588342354.199,84.48,13.52,411680394783.60999,65868863165.379997,0,null,0.10199999999999999,-262551272008763.38,0,null,0]
[null,2400,"2225-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,158544255111.34302,6.3073871664269162E-12,true,1,6.3073871664269162E-12,27151.89,-3.02204584918424E+16,322150087550191.38,-256873897180660,-41099823548905.602,399,63.84,201.00721666666666,32.161154666666668,-24176366793473.898,84.48,13.52,402778271053.15002,64444523368.5,0,null,0.10199999999999999,-256873897180660.34,0,null,0]
[null,2401,"2225-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,160286445082.67651,6.2388307350892661E-12,false,1,6.2388307350892661E-12,27151.89,-3.05426085793926E+16,335622544836571.13,-268265912022332,-42922545923573.102,399,63.84,201.00721666666666,32.161154666666668,-24434086863514.102,84.48,13.52,420640950324.89001,67302552051.980003,0,null,0.10199999999999999,-268265912022331.66,0,null,0]
[null,2402,"2225-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,161995098587.25784,6.1730262749977902E-12,false,1,6.1730262749977902E-12,27151.89,-3.08782311242292E+16,329161943811434.94,-262464964555948,-41994394328951.703,399,63.84,201.00721666666666,32.161154666666668,-24702584899383.398,84.48,13.52,411545064697.59998,65847210351.620003,0,null,0.10199999999999999,-262464964555948.19,0,null,0]
[null,2403,"2225-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,163775208727.267,6.1059302428689843E-12,false,1,6.1059302428689843E-12,27151.89,-3.12073930680406E+16,342927639987494.5,-274104935780957,-43856789724953.102,399,63.84,201.00721666666666,32.161154666666668,-24965914454432.5,84.48,13.52,429796539578.40997,68767446332.550003,0,null,0.10199999999999999,-274104935780956.56,0,null,0]
[null,2404,"2225-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,165574879904.23468,6.0395634928340626E-12,false,1,6.0395634928340626E-12,27151.89,-3.15503207080281E+16,346695957514103.19,-277116983552180,-44338717368348.797,399,63.84,201.00721666666666,32.161154666666668,-25240256566422.5,84.48,13.52,434519430483.69,69523108877.389999,0,null,0.10199999999999999,-277116983552180.09,0,null,0]
[null,2405,"2225-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,167339908124.01379,5.9758608165298547E-12,false,1,5.9758608165298547E-12,27151.89,-3.18970166655422E+16,340022197681832.06,-271124641657109,-43379942665137.398,399,63.84,201.00721666666666,32.161154666666668,-25517613332433.801,84.48,13.52,425123438392.21997,68019750142.760002,0,null,0.10199999999999999,-271124641657108.66,0,null,0]
[null,2406,"2225-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,169178750594.41919,5.9109078207898036E-12,false,1,5.9109078207898036E-12,27151.89,-3.2237038863224E+16,354242074415498.75,-283148658015317,-45303785282450.703,399,63.84,201.00721666666666,32.161154666666668,-25789631090579.199,84.48,13.52,443977096041.89001,71036335366.699997,0,null,0.10199999999999999,-283148658015317.44,0,null,0]
[null,2407,"2225-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,170982196075.75568,5.848562148289043E-12,false,1,5.848562148289043E-12,27151.89,-3.25912809376395E+16,347423054822389.31,-277025887969936,-44324142075189.797,399,63.84,201.00721666666666,32.161154666666668,-26073024750111.602,84.48,13.52,434376592610.72998,69500254817.720001,0,null,0.10199999999999999,-277025887969935.72,0,null,0]
[null,2408,"2226-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,172861062434.36676,5.7849927908414183E-12,false,1,5.7849927908414183E-12,27151.89,-3.29387039924619E+16,361952438632317.75,-289311616733790,-46289858677406.398,399,63.84,201.00721666666666,32.161154666666668,-26350963193969.5,84.48,13.52,453640615312.45001,72582498449.990005,0,null,0.10199999999999999,-289311616733790.31,0,null,0]
[null,2409,"2226-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,174760575029.10385,5.7221143832552874E-12,false,1,5.7221143832552874E-12,27151.89,-3.33006564310942E+16,365929813329636.06,-292490765653111,-46798522504497.797,399,63.84,201.00721666666666,32.161154666666668,-26640525144875.398,84.48,13.52,458625520817.95001,73380083330.869995,0,null,0.10199999999999999,-292490765653110.69,0,null,0]
[null,2410,"2226-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,176508646807.59497,5.6654448271311037E-12,false,1,5.6654448271311037E-12,27151.89,-3.36665862444238E+16,336755640034708.5,-267088250872429,-42734120139588.602,399,63.84,201.00721666666666,32.161154666666668,-26933268995539,84.48,13.52,418794377641.84003,67007100422.690002,0,null,0.10199999999999999,-267088250872428.81,0,null,0]
[null,2411,"2226-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,178448241491.14801,5.6038658136600655E-12,false,1,5.6038658136600655E-12,27151.89,-3.40033418844585E+16,373651389548171.69,-298662686218494,-47786029794959,399,63.84,201.00721666666666,32.161154666666668,-27202673507566.801,84.48,13.52,468303092264.46997,74928494762.320007,0,null,0.10199999999999999,-298662686218493.81,0,null,0]
[null,2412,"2226-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,180350499745.44363,5.5447586860665957E-12,true,1,5.5447586860665957E-12,27151.89,-3.43769932740067E+16,366458748328063.38,-292204442829057,-46752710852649.102,399,63.84,201.00721666666666,32.161154666666668,-27501594619205.398,84.48,13.52,458176566629.83002,73308250660.770004,0,null,0.10199999999999999,-292204442829056.94,0,null,0]
[null,2413,"2226-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,182332311270.31305,5.4844914378202031E-12,false,1,5.4844914378202031E-12,27151.89,-3.47434520223348E+16,381784213149915.31,-305163320262841,-48826131242054.602,399,63.84,201.00721666666666,32.161154666666668,-27794761617867.801,84.48,13.52,478496086446.01001,76559373831.360001,0,null,0.10199999999999999,-305163320262840.63,0,null,0]
[null,2414,"2226-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,184275973708.45456,5.4266434189739411E-12,false,1,5.4266434189739411E-12,27151.89,-3.51252362354847E+16,374435018297418.88,-298564508001620,-47770321280259.203,399,63.84,201.00721666666666,32.161154666666668,-28100188988387.801,84.48,13.52,468149148820.40997,74903863811.270004,0,null,0.10199999999999999,-298564508001619.94,0,null,0]
[null,2415,"2226-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,186300920958.21216,5.3676599925359622E-12,false,1,5.3676599925359622E-12,27151.89,-3.54996712537821E+16,390094054211211.56,-311805445845719,-49888871335315,399,63.84,201.00721666666666,32.161154666666668,-28399737003025.699,84.48,13.52,488910939359.96002,78225750297.589996,0,null,0.10199999999999999,-311805445845719.44,0,null,0]
[null,2416,"2226-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,188348119678.31494,5.309317670428185E-12,false,1,5.309317670428185E-12,27151.89,-3.58897653079933E+16,394380667741587.81,-315231771955208,-50437083512833.297,399,63.84,201.00721666666666,32.161154666666668,-28711812246394.602,84.48,13.52,494283418699.64001,79085346991.940002,0,null,0.10199999999999999,-315231771955207.75,0,null,0]
[null,2417,"2226-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,190355910634.08575,5.2533173079256974E-12,false,1,5.2533173079256974E-12,27151.89,-3.6284145975734896E+16,386788996128486.25,-308415240793747,-49346438526999.5,399,63.84,201.00721666666666,32.161154666666668,-29027316780587.898,84.48,13.52,483595097838.46002,77375215654.149994,0,null,0.10199999999999999,-308415240793746.56,0,null,0]
[null,2418,"2226-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,192447668284.07349,5.1962178025659019E-12,false,1,5.1962178025659019E-12,27151.89,-3.66709349718634E+16,402964680787968.25,-322093045502867,-51534887280458.703,399,63.84,201.00721666666666,32.161154666666668,-29336747977490.699,84.48,13.52,505041895622.37,80806703299.580002,0,null,0.10199999999999999,-322093045502866.88,0,null,0]
[null,2419,"2226-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,194499160427.98169,5.1414103680425687E-12,false,1,5.1414103680425687E-12,27151.89,-3.70738996526514E+16,395207770324415.88,-315128147047537,-50420503527605.898,399,63.84,201.00721666666666,32.161154666666668,-29659119722121.102,84.48,13.52,494120934844.40997,79059349575.110001,0,null,0.10199999999999999,-315128147047536.88,0,null,0]
[null,2420,"2227-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,196636446868.87128,5.0855272047651404E-12,false,1,5.0855272047651404E-12,27151.89,-3.74691074229758E+16,411735531795758.88,-329103660198471,-52656585631755.398,399,63.84,201.00721666666666,32.161154666666668,-29975285938380.602,84.48,13.52,516034539465.07001,82565526314.410004,0,null,0.10199999999999999,-329103660198470.75,0,null,0]
[null,2421,"2227-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,198797219238.03098,5.0302514483497092E-12,false,1,5.0302514483497092E-12,27151.89,-3.78808429547716E+16,416259956309484.81,-332720070619410,-53235211299105.602,399,63.84,201.00721666666666,32.161154666666668,-30304674363817.301,84.48,13.52,521705071005.10999,83472811360.820007,0,null,0.10199999999999999,-332720070619410.5,0,null,0]
[null,2422,"2227-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,200785721556.32925,4.9804338289037943E-12,false,1,4.9804338289037943E-12,27151.89,-3.8297102911081104E+16,383073154745726.06,-303823683094577,-48611789295132.297,399,63.84,201.00721666666666,32.161154666666668,-30637682328864.898,84.48,13.52,476395535366.16998,76223285658.589996,0,null,0.10199999999999999,-303823683094576.75,0,null,0]
[null,2423,"2227-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,202992088921.93787,4.9263003563875706E-12,false,1,4.9263003563875706E-12,27151.89,-3.86801760658268E+16,425043561422500.88,-339740879778179,-54358540764508.602,399,63.84,201.00721666666666,32.161154666666668,-30944140852661.398,84.48,13.52,532713699766.04999,85234191962.570007,0,null,0.10199999999999999,-339740879778178.69,0,null,0]
[null,2424,"2227-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,205155984589.8457,4.8743398931268395E-12,true,1,4.8743398931268395E-12,27151.89,-3.9105219627249296E+16,416861641253629.25,-332394366831619,-53183098693059,399,63.84,201.00721666666666,32.161154666666668,-31284175701799.398,84.48,13.52,521194367465.84998,83391098794.539993,0,null,0.10199999999999999,-332394366831619,0,null,0]
[null,2425,"2227-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,207410375319.17529,4.8213595798240137E-12,false,1,4.8213595798240137E-12,27151.89,-3.9522081268502896E+16,434294977059640.19,-347135613808350,-55541698209336,399,63.84,201.00721666666666,32.161154666666668,-31617665014802.301,84.48,13.52,544308642725.35999,87089382836.059998,0,null,0.10199999999999999,-347135613808350.44,0,null,0]
[null,2426,"2227-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,209621369920.07767,4.7705059860131147E-12,false,1,4.7705059860131147E-12,27151.89,-3.9956376245562496E+16,425934970804847.88,-339629198087281,-54340671693965,399,63.84,201.00721666666666,32.161154666666668,-31965100996450,84.48,13.52,532538582874.72998,85206173259.960007,0,null,0.10199999999999999,-339629198087281.19,0,null,0]
[null,2427,"2227-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,211924829280.33939,4.718654267156093E-12,false,1,4.718654267156093E-12,27151.89,-4.0382311216367296E+16,443747757213406.06,-354691300183759,-56750608029401.398,399,63.84,201.00721666666666,32.161154666666668,-32305848973093.801,84.48,13.52,556155958962,88984953433.919998,0,null,0.10199999999999999,-354691300183759.38,0,null,0]
[null,2428,"2227-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,214253600587.69125,4.667366136471125E-12,false,1,4.667366136471125E-12,27151.89,-4.0826058973580704E+16,448623953401505.88,-358588884651284,-57374221544205.398,399,63.84,201.00721666666666,32.161154666666668,-32660847178864.602,84.48,13.52,562267371407.07996,89962779425.130005,0,null,0.10199999999999999,-358588884651283.75,0,null,0]
[null,2429,"2227-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,216537543969.95602,4.6181367982022883E-12,false,1,4.6181367982022883E-12,27151.89,-4.12746829269822E+16,439988120028782.5,-350834804879349,-56133568780695.797,399,63.84,201.00721666666666,32.161154666666668,-33019746341585.801,84.48,13.52,550108974324.68994,88017435891.949997,0,null,0.10199999999999999,-350834804879348.69,0,null,0]
[null,2430,"2227-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,218917002861.46051,4.56794121483949E-12,false,1,4.56794121483949E-12,27151.89,-4.1714671047011E+16,458388615272407.19,-366393860696247,-58623017711399.5,399,63.84,201.00721666666666,32.161154666666668,-33371736837608.801,84.48,13.52,574505573845.58997,91920891815.289993,0,null,0.10199999999999999,-366393860696246.56,0,null,0]
[null,2431,"2227-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,221250658111.96365,4.5197605671932108E-12,false,1,4.5197605671932108E-12,27151.89,-4.21730596622834E+16,449564816027092.94,-358471007129409,-57355361140705.398,399,63.84,201.00721666666666,32.161154666666668,-33738447729826.699,84.48,13.52,562082539452.78003,89933206312.440002,0,null,0.10199999999999999,-358471007129408.88,0,null,0]
[null,2432,{"$f":"IF(B2453=0,FECHA_1ER_PAGO,EDATE(C2452,1))","v":"2228-01-04"},{"$f":"IF(B2453=0,FECHA_1ER_PAGO-FECHA_APERTURA, C2453-C2452)","v":31},{"$f":"IF(B2453=0,TASA,IF(B2453=MESES_INC_TASA,E2452+INCREMENTO_TASA,E2452))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B2453<MESES_GRACIA, 0, 1 + D2453 * F2453 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B2453 = 0, 0,            IF(H2452=0, G2453, H2452 * G2453 ))","v":223681907843.73663},4.4706342575484306E-12,{"$f":"MOD(B2453, MESES_INC)=0","v":false},1,4.4706342575484306E-12,{"$f":"ROUND(CUOTA_INIT*K2453,2)","v":27151.89},{"$f":"IF(B2453=0,TOTAL_FINANCIADO, ROUND(N2452-O2452,2))","v":-4.2622624478310496E+16},{"$f":"IF(B2453=0, 0,\n   IF((B2453+1) = PLAZO, N2453,\n   IF(B2453<MESES_GRACIA, 0, M2453-P2453-V2453-Q2453)))","v":468365812877813.25},{"$f":" IF(B2453<MESES_GRACIA, 0, ROUND(N2453 * D2453 *E2453 /360,2))","v":-374368718334494},-59898994933519,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R2453*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T2453*IVA","v":32.161154666666668},{"$f":"ROUND(N2453 * FACTOR_SEG_DEUD,2)","v":-34098099582648.398},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W2453*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O2453:X2453)-Q2453) * FACTOR_SEG_DESEMPLEO,2)","v":587010150622.35999},{"$f":"ROUND(Y2453*IVA,2)","v":93921624099.580002},{"$f":"IF(B2453>=PLAZO,0,ROUND(SUM(O2453:Z2453),2))","v":0},null,{"$f":"IF(AB2453=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N2453 * D2453 * AC2453 /360","v":-374368718334493.88},{"$f":"IF(B2453>=PLAZO, 0, O2453+R2453+S2453+T2453+U2453+V2453+W2453+X2453+Y2453+Z2453+AD2453)","v":0},null,0]
[null,2433,"2228-02-04",31,0.10199999999999999,{"$f":"E2454*(1+$G$13)","v":0.11831999999999998},1.0109886666666665,226139873768.39548,4.4220419129806581E-12,false,{"$f":"IF(B2454=0, 1, IF(J2454,K2453*(1+INCREMENTO),K2453))","v":1},4.4220419129806581E-12,27151.89,-4.3090990291188304E+16,473512528673589.38,-378482531390937,{"$f":"ROUND(P2454*$G$13,2)","v":-60557205022549.898},399,63.84,201.00721666666666,32.161154666666668,-34472792232950.602,84.48,13.52,593460609494.85999,94953697519.179993,0,null,0.10199999999999999,-378482531390937.31,0,null,{"$f":"IF(N2454> 0,O2454+P2454+V2454+R2454+T2454+W2454+Y2454, 0)","v":0}]
[null,2434,"2228-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,228476200184.25467,4.3768234905585342E-12,false,1,{"$f":" I2455*K2455","v":4.3768234905585342E-12},27151.89,-4.3564502819861904E+16,450079400160084.75,-357954998169865,-57272799707178.398,399,63.84,201.00721666666666,32.161154666666668,-34851602255889.5,84.48,13.52,561273437404.21997,89803749984.679993,0,null,0.10199999999999999,-357954998169865.25,0,null,0]
[null,2435,"2228-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,230986848989.34601,{"$f":"IF(H2456=0, 0, 1/H2456)","v":4.3292507966378808E-12},false,1,4.3292507966378808E-12,27151.89,-4.4014582220022E+16,483661572515567.13,-386594747165860,-61855159546537.602,399,63.84,201.00721666666666,32.161154666666668,-35211665776017.602,84.48,13.52,606180563829.93994,96988890212.789993,0,null,0.10199999999999999,-386594747165859.88,0,null,0]
[null,2436,"2228-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,233449168799.57242,4.2835877512099821E-12,true,1,4.2835877512099821E-12,27151.89,-4.44982437925376E+16,474351278855603.19,-378235072236570,-60517611557851.203,399,63.84,201.00721666666666,32.161154666666668,-35598595034030.102,84.48,13.52,593072593540.81006,94891614966.529999,0,null,0.10199999999999999,-378235072236569.56,0,null,0]
[null,2437,"2228-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,236014463899.12128,4.2370284578297121E-12,false,1,4.2370284578297121E-12,27151.89,-4.49725950713932E+16,494188856401667.69,-395009293377070,-63201486940331.203,399,63.84,201.00721666666666,32.161154666666668,-35978076057114.602,84.48,13.52,619374572289.12,99099931566.259995,0,null,0.10199999999999999,-395009293377070.25,0,null,0]
[null,2438,"2228-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,238530378084.28589,4.1923381333284313E-12,false,1,4.1923381333284313E-12,27151.89,-4.5466783927794896E+16,484675916697445.88,-386467663386257,-61834826141801.102,399,63.84,201.00721666666666,32.161154666666668,-36373427142235.898,84.48,13.52,605981296463.52002,96957007434.160004,0,null,0.10199999999999999,-386467663386256.56,0,null,0]
[null,2439,"2228-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,241151508898.92804,4.1467706528808084E-12,false,1,4.1467706528808084E-12,27151.89,-4.5951459844492304E+16,504945275104995.81,-403606988967457,-64577118234793.102,399,63.84,201.00721666666666,32.161154666666668,-36761167875593.797,84.48,13.52,632855758974.83997,101256921435.97,0,null,0.10199999999999999,-403606988967457.44,0,null,0]
[null,2440,"2228-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,243801442446.38202,4.1016984557830286E-12,false,1,4.1016984557830286E-12,27151.89,-4.6456405119597296E+16,510493950418033.06,-408042091633796,-65286734661407.398,399,63.84,201.00721666666666,32.161154666666668,-37165124095677.797,84.48,13.52,639809999955.66003,102369599992.91,0,null,0.10199999999999999,-408042091633796.19,0,null,0]
[null,2441,"2228-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,246400365822.86041,4.0584355330012357E-12,false,1,4.0584355330012357E-12,27151.89,-4.6966899070015296E+16,500667144113514.88,-399218642095130,-63874982735220.797,399,63.84,201.00721666666666,32.161154666666668,-37573519256012.203,84.48,13.52,625974831079.03003,100155972972.64999,0,null,0.10199999999999999,-399218642095130.06,0,null,0]
[null,2442,"2228-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,249107977309.43253,4.0143234704918251E-12,false,1,4.0143234704918251E-12,27151.89,-4.74675662141288E+16,521605262632142.25,-416923456580765,-66707753052922.398,399,63.84,201.00721666666666,32.161154666666668,-37974052971303,84.48,13.52,653735980192.51001,104597756830.8,0,null,0.10199999999999999,-416923456580764.56,0,null,0]
[null,2443,"2228-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,251763468347.55106,3.9719821408701497E-12,false,1,3.9719821408701497E-12,27151.89,-4.7989171476760896E+16,511564567969423.44,-407907957552468,-65265273208394.898,399,63.84,201.00721666666666,32.161154666666668,-38391337181408.703,84.48,13.52,639599677716.14001,102335948434.58,0,null,0.10199999999999999,-407907957552467.63,0,null,0]
[null,2444,"2229-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,254530013180.06613,3.9288097600205378E-12,false,1,3.9288097600205378E-12,27151.89,-4.8500736044730304E+16,532958421510678.06,-425998131592881,-68159701054861,399,63.84,201.00721666666666,32.161154666666668,-38800588835784.203,84.48,13.52,667965070611.51001,106874411297.84,0,null,0.10199999999999999,-425998131592881.13,0,null,0]
[null,2445,"2229-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,257326958651.56412,3.8861066296363412E-12,false,1,3.8861066296363412E-12,27151.89,-4.9033694466241E+16,538814923951852.38,-430679283061817,-68908685289890.703,399,63.84,201.00721666666666,32.161154666666668,-39226955572992.797,84.48,13.52,675305116114.80005,108048818578.37,0,null,0.10199999999999999,-430679283061816.69,0,null,0]
[null,2446,"2229-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,259900914443.30283,3.8476201676394991E-12,false,1,3.8476201676394991E-12,27151.89,-4.9572509390192896E+16,495857287287454.69,-393275241162197,-62924038585951.5,399,63.84,201.00721666666666,32.161154666666668,-39658007512154.297,84.48,13.52,616655578416.19995,98664892546.589996,0,null,0.10199999999999999,-393275241162196.94,0,null,0]
[null,2447,"2229-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,262756878958.48209,3.8057995054736847E-12,false,1,3.8057995054736847E-12,27151.89,-5.00683666774804E+16,550184591990424.19,-439767153983869,-70362744637419,399,63.84,201.00721666666666,32.161154666666668,-40054693341984.297,84.48,13.52,689554897720.57996,110328783635.28999,0,null,0.10199999999999999,-439767153983869.5,0,null,0]
[null,2448,"2229-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,265557867288.17947,3.7656575955055959E-12,true,1,3.7656575955055959E-12,27151.89,-5.06185512694708E+16,539593756559710.81,-430257685790502,-68841229726480.297,399,63.84,201.00721666666666,32.161154666666668,-40494841015576.602,84.48,13.52,674644051593.38,107943048254.94,0,null,0.10199999999999999,-430257685790501.75,0,null,0]
[null,2449,"2229-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,268475994172.52014,3.7247278032515985E-12,false,1,3.7247278032515985E-12,27151.89,-5.1158145026030496E+16,562159803003191.63,-449339040478634,-71894246476581.406,399,63.84,201.00721666666666,32.161154666666668,-40926516020824.398,84.48,13.52,704563615744.37,112730178519.10001,0,null,0.10199999999999999,-449339040478634.5,0,null,0]
[null,2450,"2229-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,271337948270.39917,3.6854410021684829E-12,false,1,3.6854410021684829E-12,27151.89,-5.1720304829033696E+16,551338449504650.69,-439622591046786,-70339614567485.797,399,63.84,201.00721666666666,32.161154666666668,-41376243863227,84.48,13.52,689328223035.22998,110292515685.64,0,null,0.10199999999999999,-439622591046786.38,0,null,0]
[null,2451,"2229-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,274319590537.95981,3.6453831023840853E-12,false,1,3.6453831023840853E-12,27151.89,-5.2271643278538304E+16,574395664133916.75,-459119266796495,-73459082687439.203,399,63.84,201.00721666666666,32.161154666666668,-41817314622830.602,84.48,13.52,719899010610.78003,115183841697.73,0,null,0.10199999999999999,-459119266796494.75,0,null,0]
[null,2452,"2229-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,277333997078.51788,3.6057606010592465E-12,false,1,3.6057606010592465E-12,27151.89,-5.28460389426722E+16,580707506621862.25,-464164375379804,-74266300060768.594,399,63.84,201.00721666666666,32.161154666666668,-42276831154137.797,84.48,13.52,727809740869.40002,116449558539.10001,0,null,0.10199999999999999,-464164375379804.19,0,null,0]
[null,2453,"2229-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,280290377487.37488,3.567728614033648E-12,false,1,3.567728614033648E-12,27151.89,-5.3426746449294096E+16,569529117176627.25,-454127344819000,-72660375171040,399,63.84,201.00721666666666,32.161154666666668,-42741397159435.297,84.48,13.52,712071676950.06006,113931468312.00999,0,null,0.10199999999999999,-454127344818999.81,0,null,0]
[null,2454,"2229-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,283370395015.45776,3.5289501570742783E-12,false,1,3.5289501570742783E-12,27151.89,-5.3996275566470704E+16,593347073468575.88,-474267287058834,-75882765929413.406,399,63.84,201.00721666666666,32.161154666666668,-43197020453176.602,84.48,13.52,743651106382.12,118984177021.14,0,null,0.10199999999999999,-474267287058834.31,0,null,0]
[null,2455,"2229-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,286391123426.32251,3.4917283330440293E-12,false,1,3.4917283330440293E-12,27151.89,-5.4589622639939296E+16,581925377368904.63,-464011792439484,-74241886790317.406,399,63.84,201.00721666666666,32.161154666666668,-43671698111951.398,84.48,13.52,727570490818.97998,116411278531.03999,0,null,0.10199999999999999,-464011792439484,0,null,0]
[null,2456,"2230-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,289538180017.94653,3.4537759404926033E-12,false,1,3.4537759404926033E-12,27151.89,-5.51715480173082E+16,606261750673346.25,-484590096752024,-77534415480323.797,399,63.84,201.00721666666666,32.161154666666668,-44137238413846.602,84.48,13.52,759837271981.04004,121573963516.97,0,null,0.10199999999999999,-484590096752023.63,0,null,0]
[null,2457,"2230-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,292719818565.43701,3.4162360611618501E-12,false,1,3.4162360611618501E-12,27151.89,-5.5777809767981504E+16,612923758964244,-489915095795437,-78386415327269.906,399,63.84,201.00721666666666,32.161154666666668,-44622247814385.203,84.48,13.52,768186870481.12,122909899276.98,0,null,0.10199999999999999,-489915095795437.5,0,null,0]
[null,2458,"2230-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,295647797337.27423,3.3824030113074127E-12,false,1,3.3824030113074127E-12,27151.89,-5.6390733526945696E+16,564057710586014.25,-447366485980436,-71578637756869.797,399,63.84,201.00721666666666,32.161154666666668,-45112586821556.602,84.48,13.52,701470650291.18994,112235304046.59,0,null,0.10199999999999999,-447366485980435.81,0,null,0]
[null,2459,"2230-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,298896572432.94769,3.3456389006412338E-12,false,1,3.3456389006412338E-12,27151.89,-5.6954791237531696E+16,625857216005974.75,-500252916369653,-80040466619144.5,399,63.84,201.00721666666666,32.161154666666668,-45563832990025.398,84.48,13.52,784396573141.48999,125503451702.64,0,null,0.10199999999999999,-500252916369653.44,0,null,0]
[null,2460,"2230-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,302082809895.08289,3.3103505636329073E-12,true,1,3.3103505636329073E-12,27151.89,-5.7580648453537696E+16,613809712541863.25,-489435511855070,-78309681896811.203,399,63.84,201.00721666666666,32.161154666666668,-46064518762830.203,84.48,13.52,767434882862.62,122789581258.02,0,null,0.10199999999999999,-489435511855070.38,0,null,0]
[null,2461,"2230-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,305402297198.74994,3.2743696074729238E-12,false,1,3.2743696074729238E-12,27151.89,-5.81944581660796E+16,639479502661478.38,-511141324225399,-81782611876063.797,399,63.84,201.00721666666666,32.161154666666668,-46555566532863.703,84.48,13.52,801469596659.30005,128235135465.49001,0,null,0.10199999999999999,-511141324225399.13,0,null,0]
[null,2462,"2230-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,308657885686.88855,3.2398329878227338E-12,false,1,3.2398329878227338E-12,27151.89,-5.8833937668741104E+16,627169775575931.5,-500088470184299,-80014155229487.797,399,63.84,201.00721666666666,32.161154666666668,-47067150134992.898,84.48,13.52,784138721522.84998,125462195443.66,0,null,0.10199999999999999,-500088470184299.38,0,null,0]
[null,2463,"2230-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,312049624306.73981,3.2046185032961807E-12,false,1,3.2046185032961807E-12,27151.89,-5.9461107444317E+16,653398289363602.88,-522266727052584,-83562676328413.406,399,63.84,201.00721666666666,32.161154666666668,-47568885955453.602,84.48,13.52,818914228292.31995,131026276526.77,0,null,0.10199999999999999,-522266727052584.25,0,null,0]
[null,2464,"2230-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,315478633611.70508,3.1697867730428048E-12,false,1,3.1697867730428048E-12,27151.89,-6.01145057336806E+16,660578265365990.63,-528005742027495,-84480918724399.203,399,63.84,201.00721666666666,32.161154666666668,-48091604586944.5,84.48,13.52,827913003772.97998,132466080603.67999,0,null,0.10199999999999999,-528005742027494.56,0,null,0]
[null,2465,"2230-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,318841635846.0058,3.1363532474252524E-12,false,1,3.1363532474252524E-12,27151.89,-6.07750839990466E+16,647862395456988.5,-516588213991896,-82654114238703.406,399,63.84,201.00721666666666,32.161154666666668,-48620067199237.297,84.48,13.52,810010319813.16003,129601651170.11,0,null,0.10199999999999999,-516588213991896,0,null,0]
[null,2466,"2230-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,322345280301.77222,3.1022635078255932E-12,false,1,3.1022635078255932E-12,27151.89,-6.14229463945036E+16,674956283640887.13,-539498212498390,-86319713999742.406,399,63.84,201.00721666666666,32.161154666666668,-49138357115602.898,84.48,13.52,845933197471.34998,135349311595.42,0,null,0.10199999999999999,-539498212498389.88,0,null,0]
[null,2467,"2230-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,325781480989.78906,3.069542188100443E-12,false,1,3.069542188100443E-12,27151.89,-6.2097902678144496E+16,661963642576172,-527832172764228,-84453147642276.5,399,63.84,201.00721666666666,32.161154666666668,-49678322142515.602,84.48,13.52,827640847168.18005,132422535546.91,0,null,0.10199999999999999,-527832172764228.19,0,null,0]
[null,2468,"2231-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,329361385090.55884,3.0361786331601902E-12,false,1,3.0361786331601902E-12,27151.89,-6.2759866320720704E+16,689647251070111.25,-551240825850330,-88198532136052.797,399,63.84,201.00721666666666,32.161154666666668,-50207893056576.602,84.48,13.52,864345615207.18994,138295298433.14999,0,null,0.10199999999999999,-551240825850330.13,0,null,0]
[null,2469,"2231-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,332980627564.19055,3.0031777143168017E-12,false,1,3.0031777143168017E-12,27151.89,-6.34495135717908E+16,697225554829703.88,-557298227538896,-89167716406223.406,399,63.84,201.00721666666666,32.161154666666668,-50759610857432.602,84.48,13.52,873843621054.85999,139814979368.78,0,null,0.10199999999999999,-557298227538895.81,0,null,0]
[null,2470,"2231-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,336311321788.17261,2.9734354308471811E-12,false,1,2.9734354308471811E-12,27151.89,-6.4146739126620496E+16,641638449264361.25,-508897463737856,-81423594198057,399,63.84,201.00721666666666,32.161154666666668,-51317391301296.398,84.48,13.52,797951223414.82996,127672195746.37,0,null,0.10199999999999999,-508897463737855.94,0,null,0]
[null,2471,"2231-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,340006934799.52887,2.9411164821964849E-12,false,1,2.9411164821964849E-12,27151.89,-6.4788377575884896E+16,711937885082692.75,-569057916374856,-91049266619977,399,63.84,201.00721666666666,32.161154666666668,-51830702060707.898,84.48,13.52,892282813149.64001,142765250103.94,0,null,0.10199999999999999,-569057916374855.63,0,null,0]
[null,2472,"2231-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,343631408724.49182,2.9100948708729792E-12,true,1,2.9100948708729792E-12,27151.89,-6.55003154609676E+16,698233362841067,-556752681418225,-89080429026916,399,63.84,201.00721666666666,32.161154666666668,-52400252368774.102,84.48,13.52,872988204737.65002,139678112758.01999,0,null,0.10199999999999999,-556752681418224.63,0,null,0]
[null,2473,"2231-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,347407459731.16229,2.878464385231796E-12,false,1,2.878464385231796E-12,27151.89,-6.6198548823808704E+16,727433786869044.38,-581443920502453,-93031027280392.5,399,63.84,201.00721666666666,32.161154666666668,-52958839059047,84.48,13.52,911704067621.71997,145872650819.48001,0,null,0.10199999999999999,-581443920502453.13,0,null,0]
[null,2474,"2231-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,351110823251.89642,2.84810360084677E-12,false,1,2.84810360084677E-12,27151.89,-6.69259826106778E+16,713430974656976.88,-568870852190761,-91019336350521.797,399,63.84,201.00721666666666,32.161154666666668,-53540786088542.203,84.48,13.52,891989496508.97998,142718319441.44,0,null,0.10199999999999999,-568870852190761.25,0,null,0]
[null,2475,"2231-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,354969063051.67041,2.8171469124745579E-12,false,1,2.8171469124745579E-12,27151.89,-6.76394135853348E+16,743266969445201.25,-594099515991191,-95055922558590.594,399,63.84,201.00721666666666,32.161154666666668,-54111530868267.797,84.48,13.52,931548041348.06006,149047686615.69,0,null,0.10199999999999999,-594099515991190.63,0,null,0]
[null,2476,"2231-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,358869699762.52417,2.786526699416899E-12,false,1,2.786526699416899E-12,27151.89,-6.838268055478E+16,751434482416777.25,-600627877539484,-96100460406317.406,399,63.84,201.00721666666666,32.161154666666668,-54706144443824,84.48,13.52,941784512255.78003,150685521960.92999,0,null,0.10199999999999999,-600627877539484.38,0,null,0]
[null,2477,"2231-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,362695250761.99261,2.7571356335631167E-12,false,1,2.7571356335631167E-12,27151.89,-6.91341150371968E+16,736969666323670,-587639977816173,-94022396450587.703,399,63.84,201.00721666666666,32.161154666666668,-55307292029757.398,84.48,13.52,921419485489.63,147427117678.34,0,null,0.10199999999999999,-587639977816172.75,0,null,0]
[null,2478,"2231-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,366680787974.19916,2.7271676967988933E-12,false,1,2.7271676967988933E-12,27151.89,-6.9871084703520496E+16,767790059472570.38,-613701027312588,-98192164370014.094,399,63.84,201.00721666666666,32.161154666666668,-55896867762816.398,84.48,13.52,962283211100.01001,153965313776,0,null,0.10199999999999999,-613701027312588.38,0,null,0]
[null,2479,"2231-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,370589605174.00409,2.6984027237635736E-12,false,1,2.6984027237635736E-12,27151.89,-7.0638874762993104E+16,753010405000658,-600430435485441,-96068869677670.594,399,63.84,201.00721666666666,32.161154666666668,-56511099810394.5,84.48,13.52,941474923115.04004,150635987698.41,0,null,0.10199999999999999,-600430435485441.38,0,null,0]
[null,2480,"2232-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,374661890815.39276,2.6690731684070057E-12,false,1,2.6690731684070057E-12,27151.89,-7.13918851679938E+16,784501628843178.88,-627058724725545,-100329395956087,399,63.84,201.00721666666666,32.161154666666668,-57113508134395,84.48,13.52,983228080643.52002,157316492902.95999,0,null,0.10199999999999999,-627058724725545.5,0,null,0]
[null,2481,"2232-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,378778925446.26611,2.6400624026847049E-12,false,1,2.6400624026847049E-12,27151.89,-7.2176386796836992E+16,793122255741994.5,-633949264032218,-101431882245155,399,63.84,201.00721666666666,32.161154666666668,-57741109437469.602,84.48,13.52,994032446276.39001,159045191404.22,0,null,0.10199999999999999,-633949264032218.25,0,null,0]
[null,2482,"2232-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,382692216784.6933,2.6130659473605406E-12,false,1,2.6130659473605406E-12,27151.89,-7.2969509052579008E+16,753872321219029.25,-599566132715357,-95930581234457.094,399,63.84,201.00721666666666,32.161154666666668,-58375607242063.203,84.48,13.52,940119696371.55005,150419151419.45001,0,null,0.10199999999999999,-599566132715357.5,0,null,0]
[null,2483,"2232-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,386897493990.86798,2.5846639369124557E-12,false,1,2.5846639369124557E-12,27151.89,-7.3723381373798E+16,810121663483360.25,-647537033066526,-103605925290644,399,63.84,201.00721666666666,32.161154666666668,-58978705099038.398,84.48,13.52,1015338068122.1801,162454090899.54999,0,null,0.10199999999999999,-647537033066525.75,0,null,0]
[null,2484,"2232-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,391021821276.81061,2.5574020312592324E-12,true,1,2.5574020312592324E-12,27151.89,-7.4533503037281408E+16,794527142404572,-633534775816892,-101365564130703,399,63.84,201.00721666666666,32.161154666666668,-59626802429825.102,84.48,13.52,993382528754.76001,158941204600.76001,0,null,0.10199999999999999,-633534775816891.88,0,null,0]
[null,2485,"2232-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,395318629730.21436,2.5296050446255242E-12,false,1,2.5296050446255242E-12,27151.89,-7.5328030179686E+16,827754614328327.63,-661631198411575,-105860991745852,399,63.84,201.00721666666666,32.161154666666668,-60262424143748.797,84.48,13.52,1037437719383.22,165990035101.32001,0,null,0.10199999999999999,-661631198411575.38,0,null,0]
[null,2486,"2232-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,399532726323.13843,2.5029238761062319E-12,false,1,2.5029238761062319E-12,27151.89,-7.6155784794014304E+16,811820665931343.25,-647324170749121,-103571867319859,399,63.84,201.00721666666666,32.161154666666668,-60924627835211.398,84.48,13.52,1015004300008.49,162400688001.35999,0,null,0.10199999999999999,-647324170749121.5,0,null,0]
[null,2487,"2232-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,403923058275.12793,2.4757190249803974E-12,false,1,2.4757190249803974E-12,27151.89,-7.69676054599456E+16,845771360558007.38,-676032134623189,-108165141539710,399,63.84,201.00721666666666,32.161154666666668,-61574084367956.5,84.48,13.52,1060018387363.03,169602941978.09,0,null,0.10199999999999999,-676032134623188.88,0,null,0]
[null,2488,"2232-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,408361634121.49384,2.4488098695933927E-12,false,1,2.4488098695933927E-12,27151.89,-7.78133768205036E+16,855065260115392.75,-683460826406757,-109353732225081,399,63.84,201.00721666666666,32.161154666666668,-62250701456402.898,84.48,13.52,1071666576079.66,171466652172.75,0,null,0.10199999999999999,-683460826406756.63,0,null,0]
[null,2489,"2232-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,412714769141.22894,2.4229808932711224E-12,false,1,2.4229808932711224E-12,27151.89,-7.8668442080619008E+16,838605592606550.13,-668681757685261,-106989081229642,399,63.84,201.00721666666666,32.161154666666668,-62934753664495.203,84.48,13.52,1048492996324.36,167758879411.89999,0,null,0.10199999999999999,-668681757685261.5,0,null,0]
[null,2490,"2232-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,417249954167.73212,2.3966449606798656E-12,false,1,2.3966449606798656E-12,27151.89,-7.95070476732256E+16,873676444559003.38,-698336902063165,-111733904330106,399,63.84,201.00721666666666,32.161154666666668,-63605638138580.5,84.48,13.52,1094992262708.91,175198762033.42999,0,null,0.10199999999999999,-698336902063164.75,0,null,0]
[null,2491,"2232-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,421697838679.1601,2.3713661970196364E-12,false,1,2.3713661970196364E-12,27151.89,-8.0380724117784608E+16,856858519122735.63,-683236155001169,-109317784800187,399,63.84,201.00721666666666,32.161154666666668,-64304579294227.703,84.48,13.52,1071314291315.7,171410286610.51001,0,null,0.10199999999999999,-683236155001169.13,0,null,0]
[null,2492,"2233-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,426331735662.45911,2.3455912763476115E-12,false,1,2.3455912763476115E-12,27151.89,-8.1237582636907296E+16,892692716429913.63,-713536767494169,-114165882799067,399,63.84,201.00721666666666,32.161154666666668,-64990066109525.797,84.48,13.52,1118825651704.73,179012104272.76001,0,null,0.10199999999999999,-713536767494169,0,null,0]
[null,2493,"2233-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,431016552995.07526,2.320096509173804E-12,false,1,2.320096509173804E-12,27151.89,-8.21302753533372E+16,902502219126523.63,-721377585186812,-115420413629890,399,63.84,201.00721666666666,32.161154666666668,-65704220282669.797,84.48,13.52,1131120053846.79,180979208615.48999,0,null,0.10199999999999999,-721377585186811.63,0,null,0]
[null,2494,"2233-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,435327867902.50061,2.2971191916065609E-12,false,1,2.2971191916065609E-12,27151.89,-8.3032777572463696E+16,830549196491982.88,-658726702074879,-105396272331981,399,63.84,201.00721666666666,32.161154666666668,-66426222057971,84.48,13.52,1032883469127.28,165261355060.37,0,null,0.10199999999999999,-658726702074878.63,0,null,0]
[null,2495,"2233-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,440111540733.59186,2.2721512785898965E-12,false,1,2.2721512785898965E-12,27151.89,-8.3863326768955696E+16,921546143448949.5,-736599553453994,-117855928552639,399,63.84,201.00721666666666,32.161154666666668,-67090661415164.602,84.48,13.52,1154988100089.73,184798096014.35999,0,null,0.10199999999999999,-736599553453994.13,0,null,0]
[null,2496,{"$f":"IF(B2517=0,FECHA_1ER_PAGO,EDATE(C2516,1))","v":"2233-05-04"},{"$f":"IF(B2517=0,FECHA_1ER_PAGO-FECHA_APERTURA, C2517-C2516)","v":30},{"$f":"IF(B2517=0,TASA,IF(B2517=MESES_INC_TASA,E2516+INCREMENTO_TASA,E2516))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B2517<MESES_GRACIA, 0, 1 + D2517 * F2517 / 360 + FACTOR_SEG_DEUD)","v":1.0106599999999999},{"$f":"IF(B2517 = 0, 0,            IF(H2516=0, G2517, H2516 * G2517 ))","v":444803129757.81189},2.2481856198819551E-12,{"$f":"MOD(B2517, MESES_INC)=0","v":true},1,2.2481856198819551E-12,{"$f":"ROUND(CUOTA_INIT*K2517,2)","v":27151.89},{"$f":"IF(B2517=0,TOTAL_FINANCIADO, ROUND(N2516-O2516,2))","v":-8.4784872912404608E+16},{"$f":"IF(B2517=0, 0,\n   IF((B2517+1) = PLAZO, N2517,\n   IF(B2517<MESES_GRACIA, 0, M2517-P2517-V2517-Q2517)))","v":903806745273384.63},{"$f":" IF(B2517<MESES_GRACIA, 0, ROUND(N2517 * D2517 *E2517 /360,2))","v":-720671419755439},-115307427160870,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R2517*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T2517*IVA","v":32.161154666666668},{"$f":"ROUND(N2517 * FACTOR_SEG_DEUD,2)","v":-67827898329923.703},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W2517*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O2517:X2517)-Q2517) * FACTOR_SEG_DESEMPLEO,2)","v":1130012786450.3999},{"$f":"ROUND(Y2517*IVA,2)","v":180802045832.06},{"$f":"IF(B2517>=PLAZO,0,ROUND(SUM(O2517:Z2517),2))","v":0},null,{"$f":"IF(AB2517=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N2517 * D2517 * AC2517 /360","v":-720671419755439.25},{"$f":"IF(B2517>=PLAZO, 0, O2517+R2517+S2517+T2517+U2517+V2517+W2517+X2517+Y2517+Z2517+AD2517)","v":0},null,0]
[null,2497,"2233-06-04",31,0.10199999999999999,{"$f":"E2518*(1+$G$13)","v":0.11831999999999998},1.0109886666666665,449690923083.0105,2.2237495770298336E-12,false,{"$f":"IF(B2518=0, 1, IF(J2518,K2517*(1+INCREMENTO),K2517))","v":1},2.2237495770298336E-12,27151.89,-8.5688679657678E+16,941604337892156.25,-752632236326605,{"$f":"ROUND(P2518*$G$13,2)","v":-120421157812257},399,63.84,201.00721666666666,32.161154666666668,-68550943726142.398,84.48,13.52,1180127346833.99,188820375493.44,0,null,0.10199999999999999,-752632236326605.13,0,null,{"$f":"IF(N2518> 0,O2518+P2518+V2518+R2518+T2518+W2518+Y2518, 0)","v":0}]
[null,2498,"2233-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,454484628323.07532,2.2002944383173706E-12,false,1,{"$f":" I2519*K2519","v":2.2002944383173706E-12},27151.89,-8.6630283995570208E+16,923478827419931.13,-736357413962347,-117817186233976,399,63.84,201.00721666666666,32.161154666666668,-69304227196456.203,84.48,13.52,1154608425366.8301,184737348058.69,0,null,0.10199999999999999,-736357413962346.75,0,null,0]
[null,2499,"2233-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,459478808408.84143,{"$f":"IF(H2520=0, 0, 1/H2520)","v":2.1763789356531241E-12},false,1,2.1763789356531241E-12,27151.89,-8.7553762822990096E+16,962099115101383,-769013883461930,-123042221353909,399,63.84,201.00721666666666,32.161154666666668,-70043010258392.102,84.48,13.52,1205813769542.1799,192930203126.75,0,null,0.10199999999999999,-769013883461929.63,0,null,0]
[null,2500,"2233-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,464527867874.84332,2.1527233760481894E-12,false,1,2.1527233760481894E-12,27151.89,-8.8515861938091504E+16,972671301577526.13,-777464320689570,-124394291310331,399,63.84,201.00721666666666,32.161154666666668,-70812689550473.203,84.48,13.52,1219064055115.1101,195050248818.42001,0,null,0.10199999999999999,-777464320689570.25,0,null,0]
[null,2501,"2233-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,469479734946.3891,2.1300173906637146E-12,false,1,2.1300173906637146E-12,27151.89,-8.9488533239668992E+16,953947764362023.13,-760652532537186,-121704405205950,399,63.84,201.00721666666666,32.161154666666668,-71590826591735.203,84.48,13.52,1192703171292.1799,190832507406.75,0,null,0.10199999999999999,-760652532537186.38,0,null,0]
[null,2502,"2233-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,474638691260.46991,2.1068657452774428E-12,false,1,2.1068657452774428E-12,27151.89,-9.0442481004031008E+16,993842276286780.63,-794386458152072,-127101833304332,399,63.84,201.00721666666666,32.161154666666668,-72353984803224.797,84.48,13.52,1245597966656.3201,199295674665.01001,0,null,0.10199999999999999,-794386458152072.38,0,null,0]
[null,2503,"2233-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,479698339709.30646,2.0846434461415739E-12,false,1,2.0846434461415739E-12,27151.89,-9.1436323280317792E+16,974711206195339.13,-777208747882701,-124353399661232,399,63.84,201.00721666666666,32.161154666666668,-73149058624254.203,84.48,13.52,1218663316953.9399,194986130712.63,0,null,0.10199999999999999,-777208747882701.25,0,null,0]
[null,2504,"2234-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,484969584864.92542,2.0619849805189778E-12,false,1,2.0619849805189778E-12,27151.89,-9.2411034486513104E+16,1015474054321282.4,-811676919573207,-129868307131713,399,63.84,201.00721666666666,32.161154666666668,-73928827589210.5,84.48,13.52,1272709410164.6599,203633505626.35001,0,null,0.10199999999999999,-811676919573206.75,0,null,0]
[null,2505,"2234-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,490298753976.47772,2.0395727949330571E-12,false,1,2.0395727949330571E-12,27151.89,-9.34265085408344E+16,1026632760212867.4,-820596166683662,-131295386669386,399,63.84,201.00721666666666,32.161154666666668,-74741206832667.5,84.48,13.52,1286694789633.8501,205871166341.42001,0,null,0.10199999999999999,-820596166683662,0,null,0]
[null,2506,"2234-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,495203048979.58643,2.0193736732045498E-12,false,1,2.0193736732045498E-12,27151.89,-9.4453141301047296E+16,944783288081094.63,-749328254321642,-119892520691463,399,63.84,201.00721666666666,32.161154666666668,-75562513040837.797,84.48,13.52,1174946703050.21,187991472488.03,0,null,0.10199999999999999,-749328254321641.88,0,null,0]
[null,2507,"2234-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,500644670217.14001,1.9974246396476751E-12,false,1,1.9974246396476751E-12,27151.89,-9.53979245891284E+16,1048295994028887.6,-837911770974511,-134065883355922,399,63.84,201.00721666666666,32.161154666666668,-76318339671302.703,84.48,13.52,1313845657161.9099,210215305145.91,0,null,0.10199999999999999,-837911770974511.13,0,null,0]
[null,2508,"2234-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,505981542401.65466,1.9763566774658888E-12,true,1,1.9763566774658888E-12,27151.89,-9.6446220583157296E+16,1028116711443608.6,-819792874956837,-131166859993094,399,63.84,201.00721666666666,32.161154666666668,-77156976466525.797,84.48,13.52,1285435228206.1899,205669636512.98999,0,null,0.10199999999999999,-819792874956837,0,null,0]
[null,2509,"2234-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,511541604910.59222,1.9548752054581778E-12,false,1,1.9548752054581778E-12,27151.89,-9.7474337294600896E+16,1071113001111756.6,-856149595904245,-136983935344679,399,63.84,201.00721666666666,32.161154666666668,-77979469835680.703,84.48,13.52,1342442566651.72,214790810664.28,0,null,0.10199999999999999,-856149595904244.63,0,null,0]
[null,2510,"2234-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,516994638418.93909,1.9342560361132111E-12,false,1,1.9342560361132111E-12,27151.89,-9.8545450295712704E+16,1050494500179449.1,-837636327513558,-134021812402169,399,63.84,201.00721666666666,32.161154666666668,-78836360236570.203,84.48,13.52,1313413761815.1299,210146201890.42001,0,null,0.10199999999999999,-837636327513557.88,0,null,0]
[null,2511,"2234-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,522675720168.97858,1.9132321655896027E-12,false,1,1.9132321655896027E-12,27151.89,-9.9595944795892192E+16,1094426638740945.6,-874784381790586,-139965501086494,399,63.84,201.00721666666666,32.161154666666668,-79676755836713.703,84.48,13.52,1371661910921.51,219465905747.44,0,null,0.10199999999999999,-874784381790586.25,0,null,0]
[null,2512,"2234-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,528419229432.67535,1.8924368083152954E-12,false,1,1.8924368083152954E-12,27151.89,-1.0069037143463299E+17,1106452928265188.3,-884397095767526,-141503535322804,399,63.84,201.00721666666666,32.161154666666668,-80552297147706.406,84.48,13.52,1386734646437.3501,221877543429.98001,0,null,0.10199999999999999,-884397095767526.38,0,null,0]
[null,2513,"2234-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,534052178418.42761,1.8724762118964792E-12,false,1,1.8724762118964792E-12,27151.89,-1.01796824362898E+17,1085154147735644.3,-865273007084633,-138443681133541,399,63.84,201.00721666666666,32.161154666666668,-81437459490318.406,84.48,13.52,1356748075382.5701,217079692061.20999,0,null,0.10199999999999999,-865273007084633.13,0,null,0]
[null,2514,"2234-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,539920699789.67487,1.8521238403890573E-12,false,1,1.8521238403890573E-12,27151.89,-1.02881978510634E+17,1130535767887672,-903646711251735,-144583473800278,399,63.84,201.00721666666666,32.161154666666668,-82305582808507.203,84.48,13.52,1416918043516.5901,226706886962.64999,0,null,0.10199999999999999,-903646711251735.25,0,null,0]
[null,2515,"2234-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,545676254449.43274,1.8325884475382995E-12,false,1,1.8325884475382995E-12,27151.89,-1.04012514278522E+17,1108773402236196.5,-884106371367437,-141457019418790,399,63.84,201.00721666666666,32.161154666666668,-83210011422817.594,84.48,13.52,1386278790578.01,221804606492.48001,0,null,0.10199999999999999,-884106371367436.75,0,null,0]
[null,2516,"2235-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,551672508917.49268,1.8126696252496397E-12,false,1,1.8126696252496397E-12,27151.89,-1.05121287680758E+17,1155142789921774.3,-923315310129324,-147730449620692,399,63.84,201.00721666666666,32.161154666666668,-84097030144606.406,84.48,13.52,1447758406556.6499,231641345049.06,0,null,0.10199999999999999,-923315310129324.5,0,null,0]
[null,2517,"2235-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,557734654227.15063,1.7929673051886898E-12,false,1,1.7929673051886898E-12,27151.89,-1.0627643047068E+17,1167836268992631,-933461314300806,-149353810288129,399,63.84,201.00721666666666,32.161154666666668,-85021144376544,84.48,13.52,1463667341097.53,234186774575.60999,0,null,0.10199999999999999,-933461314300805.88,0,null,0]
[null,2518,"2235-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,563313488061.83337,1.7752104666278339E-12,false,1,1.7752104666278339E-12,27151.89,-1.0744426673967299E+17,1074729185468521.3,-852391182801406,-136382589248225,399,63.84,201.00721666666666,32.161154666666668,-85955413391738.406,84.48,13.52,1336549374906.47,213847899985.04001,0,null,0.10199999999999999,-852391182801405.75,0,null,0]
[null,2519,"2235-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,569503552210.98206,1.7559152987153509E-12,false,1,1.7559152987153509E-12,27151.89,-1.08518995925142E+17,1192479073249895.5,-953158514209164,-152505362273466,399,63.84,201.00721666666666,32.161154666666668,-86815196740113.594,84.48,13.52,1494552550553.8401,239128408088.60999,0,null,0.10199999999999999,-953158514209163.88,0,null,0]
[null,2520,"2235-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,575574460077.55103,1.7373946715169801E-12,true,1,1.7373946715169801E-12,27151.89,-1.09711474998392E+17,1169524323510010.5,-932547537486332,-149207605997813,399,63.84,201.00721666666666,32.161154666666668,-87769179998713.594,84.48,13.52,1462234539052.4399,233957526248.39001,0,null,0.10199999999999999,-932547537486331.88,0,null,0]
[null,2521,"2235-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,581899255961.18982,1.7185105321163974E-12,false,1,1.7185105321163974E-12,27151.89,-1.10880999321902E+17,1218434341242425.5,-973904777377372,-155824764380380,399,63.84,201.00721666666666,32.161154666666668,-88704799457521.594,84.48,13.52,1527082691201.5901,244333230592.25,0,null,0.10199999999999999,-973904777377372.5,0,null,0]
[null,2522,"2235-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,588102302029.73608,1.7003844340494304E-12,false,1,1.7003844340494304E-12,27151.89,-1.12099433663144E+17,1194979962876267,-952845186136724,-152455229781876,399,63.84,201.00721666666666,32.161154666666668,-89679546930515.203,84.48,13.52,1494061252136.25,239049800341.79999,0,null,0.10199999999999999,-952845186136723.88,0,null,0]
[null,2523,"2235-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,594564762192.64014,1.6819025673707822E-12,false,1,1.6819025673707822E-12,27151.89,-1.1329441362602E+17,1244954546558944,-995102599681876,-159216415949100,399,63.84,201.00721666666666,32.161154666666668,-90635530900816,84.48,13.52,1560320876575.05,249651340252.01001,0,null,0.10199999999999999,-995102599681875.75,0,null,0]
[null,2524,"2235-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,601098236176.12097,1.6636215843212045E-12,false,1,1.6636215843212045E-12,27151.89,-1.1453936817257901E+17,1258634937086229,-1006037450449150,-160965992071864,399,63.84,201.00721666666666,32.161154666666668,-91631494538063.203,84.48,13.52,1577466722578.1399,252394675612.5,0,null,0.10199999999999999,-1006037450449152.4,0,null,0]
[null,2525,"2235-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,607505943373.7583,1.6460744308879395E-12,false,1,1.6460744308879395E-12,27151.89,-1.1579800310966499E+17,1234406713176180,-984283026432152,-157485284229144,399,63.84,201.00721666666666,32.161154666666668,-92638402487732,84.48,13.52,1543355785719.48,246936925715.12,0,null,0.10199999999999999,-984283026432152.38,0,null,0]
[null,2526,"2235-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,614181623683.51135,1.6281828720347735E-12,false,1,1.6281828720347735E-12,27151.89,-1.1703240982284099E+17,1286030140767080.5,-1027934666277290,-164469546604366,399,63.84,201.00721666666666,32.161154666666668,-93625927858272.797,84.48,13.52,1611801556996.6499,257888249119.45999,0,null,0.10199999999999999,-1027934666277286.8,0,null,0]
[null,2527,"2235-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,620728799791.97754,1.6110095106512315E-12,false,1,1.6110095106512315E-12,27151.89,-1.18318439963608E+17,1261274570039215.3,-1005706739690670,-160913078350507,399,63.84,201.00721666666666,32.161154666666668,-94654751970886.406,84.48,13.52,1576948168108.8401,252311706897.41,0,null,0.10199999999999999,-1005706739690667.9,0,null,0]
[null,2528,"2236-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,627549781663.29163,1.5934990804228253E-12,false,1,1.5934990804228253E-12,27151.89,-1.1957971453364701E+17,1314021623132558.5,-1050308492653870,-168049358824619,399,63.84,201.00721666666666,32.161154666666668,-95663771626917.594,84.48,13.52,1646883716755.1399,263501394680.82001,0,null,0.10199999999999999,-1050308492653866.1,0,null,0]
[null,2529,"2236-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,634445717030.72888,1.5761789750588951E-12,false,1,1.5761789750588951E-12,27151.89,-1.2089373615678E+17,1328460968741954,-1061849982577050,-169895997212328,399,63.84,201.00721666666666,32.161154666666668,-96714988925424,84.48,13.52,1664980772954.6899,266396923672.75,0,null,0.10199999999999999,-1061849982577050.9,0,null,0]
[null,2530,"2236-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,641000387215.27893,1.5600614600941756E-12,false,1,1.5600614600941756E-12,27151.89,-1.22222197125522E+17,1262718259263295.5,-1004259053048040,-160681448487686,399,63.84,201.00721666666666,32.161154666666668,-97777757700417.594,84.48,13.52,1574678195453.1899,251948511272.51001,0,null,0.10199999999999999,-1004259053048039.1,0,null,0]
[null,2531,"2236-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,648044126803.5918,1.5431047958607275E-12,false,1,1.5431047958607275E-12,27151.89,-1.2348491538478499E+17,1356934573552095,-1084609173463030,-173537467754085,399,63.84,201.00721666666666,32.161154666666668,-98787932307828,84.48,13.52,1700667184263.8999,272106749482.22,0,null,0.10199999999999999,-1084609173463028.1,0,null,0]
[null,2532,"2236-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,654952277195.31799,1.5268288008437337E-12,true,1,1.5268288008437337E-12,27151.89,-1.2484184995833699E+17,1330814120583019.5,-1061155724645860,-169784915943338,399,63.84,201.00721666666666,32.161154666666668,-99873479966669.594,84.48,13.52,1663892176518.5801,266222748242.97,0,null,0.10199999999999999,-1061155724645864.4,0,null,0]
[null,2533,"2236-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,662149329451.99158,1.510233349972008E-12,false,1,1.510233349972008E-12,27151.89,-1.2617266407892E+17,1386469348035714,-1108216566159850,-177314650585576,399,63.84,201.00721666666666,32.161154666666668,-100938131263136,84.48,13.52,1737683576012.52,278029372162,0,null,0.10199999999999999,-1108216566159847.3,0,null,0]
[null,2534,"2236-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,669207841303.94971,1.4943040686007245E-12,false,1,1.4943040686007245E-12,27151.89,-1.27559133426956E+17,1359780362358508,-1084252634129130,-173480421460661,399,63.84,201.00721666666666,32.161154666666668,-102047306741565,84.48,13.52,1700108130588.3501,272017300894.14001,0,null,0.10199999999999999,-1084252634129125.9,0,null,0]
[null,2535,"2236-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,676561543202.7583,1.4780621364704298E-12,false,1,1.4780621364704298E-12,27151.89,-1.2891891378931501E+17,1416646970686675,-1132337792782820,-181174046845251,399,63.84,201.00721666666666,32.161154666666668,-103135131031452,84.48,13.52,1775505659357.3301,284080905497.16998,0,null,0.10199999999999999,-1132337792782816.8,0,null,0]
[null,2536,"2236-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,683996052480.4989,1.4619967416091346E-12,false,1,1.4619967416091346E-12,27151.89,-1.30335560760002E+17,1432214032031897,-1144780675342020,-183164908054723,399,63.84,201.00721666666666,32.161154666666668,-104268448608002,84.48,13.52,1795016099210.1599,287202575873.63,0,null,0.10199999999999999,-1144780675342017.5,0,null,0]
[null,2537,"2236-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,691287450399.94092,1.4465762389024348E-12,false,1,1.4465762389024348E-12,27151.89,-1.31767774792034E+17,1404644479310235,-1120026085732290,-179204173717166,399,63.84,201.00721666666666,32.161154666666668,-105414219833627,84.48,13.52,1756200902702.1001,280992144432.34003,0,null,0.10199999999999999,-1120026085732288.9,0,null,0]
[null,2538,"2236-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,698883777763.2356,1.4308530714512807E-12,false,1,1.4308530714512807E-12,27151.89,-1.33172419271344E+17,1463387324593529,-1169697749266640,-187151639882662,399,63.84,201.00721666666666,32.161154666666668,-106537935417075,84.48,13.52,1834086071123.96,293453771379.83002,0,null,0.10199999999999999,-1169697749266638,0,null,0]
[null,2539,"2236-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,706333878834.19165,1.4157610585669572E-12,false,1,1.4157610585669572E-12,27151.89,-1.34635806595938E+17,1435217698339847,-1144404356065470,-183104696970475,399,63.84,201.00721666666666,32.161154666666668,-107708645276750,84.48,13.52,1794426030584.53,287108164893.53003,0,null,0.10199999999999999,-1144404356065473,0,null,0]
[null,2540,"2237-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,714095546384.07422,1.4003728283471928E-12,false,1,1.4003728283471928E-12,27151.89,-1.36071024294278E+17,1495239128988872,-1195157163384740,-191225146141558,399,63.84,201.00721666666666,32.161154666666668,-108856819435422,84.48,13.52,1874006432461.1399,299841029193.78003,0,null,0.10199999999999999,-1195157163384741.8,0,null,0]
[null,2541,"2237-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,721942504311.43994,1.3851518563154281E-12,false,1,1.3851518563154281E-12,27151.89,-1.3756626342326701E+17,1511669813364286,-1208290347067690,-193326455530830,399,63.84,201.00721666666666,32.161154666666668,-110053010738614,84.48,13.52,1894599264476,303135882316.15997,0,null,0.10199999999999999,-1208290347067695,0,null,0]
[null,2542,"2237-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,729163854534.5658,1.3714338605529374E-12,false,1,1.3714338605529374E-12,27151.89,-1.3907793323663101E+17,1391150206882090,-1103351603677270,-176536256588363,399,63.84,201.00721666666666,32.161154666666668,-111262346589305,84.48,13.52,1730055314839.8301,276808850374.37,0,null,0.10199999999999999,-1103351603677272.5,0,null,0]
[null,2543,"2237-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,737176393077.42786,1.3565274327700385E-12,false,1,1.3565274327700385E-12,27151.89,-1.4046908344351299E+17,1543567934960102,-1233786782912190,-197405885265950,399,63.84,201.00721666666666,32.161154666666668,-112375266754810,84.48,13.52,1934577675880.1799,309532428140.83002,0,null,0.10199999999999999,-1233786782912189.3,0,null,0]
[null,2544,"2237-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,745034693427.63318,1.3422193742406334E-12,true,1,1.3422193742406334E-12,27151.89,-1.4201265137847299E+17,1513854863721673,-1207107536717020,-193137205874723,399,63.84,201.00721666666666,32.161154666666668,-113610121102778,84.48,13.52,1892744617846.1599,302839138855.39001,0,null,0.10199999999999999,-1207107536717020.5,0,null,0]
[null,2545,"2237-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,753221631328.81152,1.3276304853802848E-12,false,1,1.3276304853802848E-12,27151.89,-1.4352650624219501E+17,1577164934953890,-1260641146493950,-201702583439032,399,63.84,201.00721666666666,32.161154666666668,-114821204993756,84.48,13.52,1976685317976.3799,316269650876.21997,0,null,0.10199999999999999,-1260641146493946.3,0,null,0]
[null,2546,"2237-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,761250973918.77661,1.3136272192233639E-12,false,1,1.3136272192233639E-12,27151.89,-1.4510367117714899E+17,1546805134775564,-1233381205005770,-197340992800923,399,63.84,201.00721666666666,32.161154666666668,-116082936941719,84.48,13.52,1933941729722.9199,309430676755.66998,0,null,0.10199999999999999,-1233381205005766.5,0,null,0]
[null,2547,"2237-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,769616107120.84534,1.2993491050246167E-12,false,1,1.2993491050246167E-12,27151.89,-1.4665047631192499E+17,1611493200726790,-1288080016939740,-206092802710358,399,63.84,201.00721666666666,32.161154666666668,-117320381049540,84.48,13.52,2019709466835.3799,323153514693.65997,0,null,0.10199999999999999,-1288080016939741.3,0,null,0]
[null,2548,"2237-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,778073161983.29382,1.2852261829093538E-12,false,1,1.2852261829093538E-12,27151.89,-1.48261969512652E+17,1629201362345185,-1302234298886130,-208357487821781,399,63.84,201.00721666666666,32.161154666666668,-118609575610122,84.48,13.52,2041903380927.3201,326704540948.37,0,null,0.10199999999999999,-1302234298886126.8,0,null,0]
[null,2549,"2237-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,786367421890.03564,1.2716701788033105E-12,false,1,1.2716701788033105E-12,27151.89,-1.4989117087499699E+17,1597839881554615,-1274074952437470,-203851992389995,399,63.84,201.00721666666666,32.161154666666668,-119912936699998,84.48,13.52,1997749525695.8201,319639924111.33002,0,null,0.10199999999999999,-1274074952437474.3,0,null,0]
[null,2550,"2237-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,795008551366.71118,1.2578481052573395E-12,false,1,1.2578481052573395E-12,27151.89,-1.51489010756552E+17,1664662242893978,-1330578477811710,-212892556449874,399,63.84,201.00721666666666,32.161154666666668,-121191208605242,84.48,13.52,2086347053482.6399,333815528557.21997,0,null,0.10199999999999999,-1330578477811715,0,null,0]
[null,2551,"2237-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,803483342524.28027,1.2445808731495653E-12,false,1,1.2445808731495653E-12,27151.89,-1.5315367299944602E+17,1632618154201245,-1301806220495290,-208288995279246,399,63.84,201.00721666666666,32.161154666666668,-122522938399557,84.48,13.52,2041232154010.48,326597144641.67999,0,null,0.10199999999999999,-1301806220495291,0,null,0]
[null,2552,"2238-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,812312553147.49866,1.2310532394523039E-12,false,1,1.2310532394523039E-12,27151.89,-1.5478629115364701E+17,1700894958084199,-1359539590632870,-217526334501259,399,63.84,201.00721666666666,32.161154666666668,-123829032922918,84.48,13.52,2131758078386.21,341081292541.78998,0,null,0.10199999999999999,-1359539590632866.3,0,null,0]
[null,2553,"2238-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,821238785023.18542,1.2176726406945914E-12,false,1,1.2176726406945914E-12,27151.89,-1.5648718611173101E+17,1719585525813589,-1374479118014700,-219916658882352,399,63.84,201.00721666666666,32.161154666666668,-125189748889385,84.48,13.52,2155183257320.9199,344829321171.34998,0,null,0.10199999999999999,-1374479118014704,0,null,0]
[null,2554,"2238-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,829453362843.51062,1.2056132927978323E-12,false,1,1.2056132927978323E-12,27151.89,-1.5820677163754499E+17,1582489601126968,-1255107054991190,-200817128798590,399,63.84,201.00721666666666,32.161154666666668,-126565417310036,84.48,13.52,1968007862500.05,314881258000.01001,0,null,0.10199999999999999,-1255107054991190.3,0,null,0]
[null,2555,"2238-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,838567949363.34363,1.1925092066292523E-12,false,1,1.1925092066292523E-12,27151.89,-1.59789261238672E+17,1755870928691844,-1403482344546340,-224557175127414,399,63.84,201.00721666666666,32.161154666666668,-127831408990938,84.48,13.52,2200660316522.5298,352105650643.60999,0,null,0.10199999999999999,-1403482344546335.5,0,null,0]
[null,2556,"2238-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,847507083703.55676,1.1799311406697133E-12,true,1,1.1799311406697133E-12,27151.89,-1.61545132167364E+17,1722071108931247,-1373133623422590,-219701379747614,399,63.84,201.00721666666666,32.161154666666668,-129236105733891,84.48,13.52,2153073521800.49,344491763488.08002,0,null,0.10199999999999999,-1373133623422593.8,0,null,0]
[null,2557,"2238-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,856820056544.01379,1.1671061996768645E-12,false,1,1.1671061996768645E-12,27151.89,-1.6326720327629501E+17,1794088874429264,-1434030268776790,-229444843004286,399,63.84,201.00721666666666,32.161154666666668,-130613762621036,84.48,13.52,2248559461715.8701,359769513874.53998,0,null,0.10199999999999999,-1434030268776791,0,null,0]
[null,2558,"2238-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,865953758346.77295,1.1547960735330027E-12,false,1,1.1547960735330027E-12,27151.89,-1.65061292150724E+17,1759553374353865,-1403020983281150,-224483357324984,399,63.84,201.00721666666666,32.161154666666668,-132049033720579,84.48,13.52,2199936902058.71,351989904329.39001,0,null,0.10199999999999999,-1403020983281153.8,0,null,0]
[null,2559,"2238-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,875469435545.9928,1.1422443313241917E-12,false,1,1.1422443313241917E-12,27151.89,-1.6682084552507802E+17,1833138664553727,-1465243093195270,-234438894911243,399,63.84,201.00721666666666,32.161154666666668,-133456676420062,84.48,13.52,2297501170404.0498,367600187264.65002,0,null,0.10199999999999999,-1465243093195268.5,0,null,0]
[null,2560,{"$f":"IF(B2581=0,FECHA_1ER_PAGO,EDATE(C2580,1))","v":"2238-09-04"},{"$f":"IF(B2581=0,FECHA_1ER_PAGO-FECHA_APERTURA, C2581-C2580)","v":31},{"$f":"IF(B2581=0,TASA,IF(B2581=MESES_INC_TASA,E2580+INCREMENTO_TASA,E2580))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B2581<MESES_GRACIA, 0, 1 + D2581 * F2581 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B2581 = 0, 0,            IF(H2580=0, G2581, H2580 * G2581 ))","v":885089677350.06238},1.129829016867507E-12,{"$f":"MOD(B2581, MESES_INC)=0","v":false},1,1.129829016867507E-12,{"$f":"ROUND(CUOTA_INIT*K2581,2)","v":27151.89},{"$f":"IF(B2581=0,TOTAL_FINANCIADO, ROUND(N2580-O2580,2))","v":-1.68653984189632E+17},{"$f":"IF(B2581=0, 0,\n   IF((B2581+1) = PLAZO, N2581,\n   IF(B2581<MESES_GRACIA, 0, M2581-P2581-V2581-Q2581)))","v":1853282414292291},{"$f":" IF(B2581<MESES_GRACIA, 0, ROUND(N2581 * D2581 *E2581 /360,2))","v":-1481344161132270},-237015065781163,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R2581*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T2581*IVA","v":32.161154666666668},{"$f":"ROUND(N2581 * FACTOR_SEG_DEUD,2)","v":-134923187351706},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W2581*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O2581:X2581)-Q2581) * FACTOR_SEG_DESEMPLEO,2)","v":2322747644929.27},{"$f":"ROUND(Y2581*IVA,2)","v":371639623188.67999},{"$f":"IF(B2581>=PLAZO,0,ROUND(SUM(O2581:Z2581),2))","v":0},null,{"$f":"IF(AB2581=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N2581 * D2581 * AC2581 /360","v":-1481344161132267.5},{"$f":"IF(B2581>=PLAZO, 0, O2581+R2581+S2581+T2581+U2581+V2581+W2581+X2581+Y2581+Z2581+AD2581)","v":0},null,0]
[null,2561,"2238-10-04",30,0.10199999999999999,{"$f":"E2582*(1+$G$13)","v":0.11831999999999998},1.0106599999999999,894524733310.61389,1.1179120741569937E-12,false,{"$f":"IF(B2582=0, 1, IF(J2582,K2581*(1+INCREMENTO),K2581))","v":1},1.1179120741569937E-12,27151.89,-1.70507266603924E+17,1817607462024977,-1449311766133350,{"$f":"ROUND(P2582*$G$13,2)","v":-231889882581336},399,63.84,201.00721666666666,32.161154666666668,-136405813283139,84.48,13.52,2272520849570.96,363603335931.34998,0,null,0.10199999999999999,-1449311766133354,0,null,{"$f":"IF(N2582> 0,O2582+P2582+V2582+R2582+T2582+W2582+Y2582, 0)","v":0}]
[null,2562,"2238-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,904354367430.05298,1.1057612325594754E-12,false,1,{"$f":" I2583*K2583","v":1.1057612325594754E-12},27151.89,-1.7232487406594899E+17,1893620599513178,-1513586810545920,-242173889687347,399,63.84,201.00721666666666,32.161154666666668,-137859899252759,84.48,13.52,2373304119209.8701,379728659073.58002,0,null,0.10199999999999999,-1513586810545918.5,0,null,0]
[null,2563,"2238-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,913994784986.8573,{"$f":"IF(H2584=0, 0, 1/H2584)","v":1.0940981463197073E-12},false,1,1.0940981463197073E-12,27151.89,-1.7421849466546202E+17,1857169153160981,-1480857204656430,-236937152745029,399,63.84,201.00721666666666,32.161154666666668,-139374795732370,84.48,13.52,2321984097175.1499,371517455548.02002,0,null,0.10199999999999999,-1480857204656427.3,0,null,0]
[null,2564,"2239-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,924038369014.14941,1.0822061437415132E-12,false,1,1.0822061437415132E-12,27151.89,-1.7607566381862301E+17,1934836777842066,-1546531247206910,-247444999553106,399,63.84,201.00721666666666,32.161154666666668,-140860531054898,84.48,13.52,2424960995894.3101,387993759343.09003,0,null,0.10199999999999999,-1546531247206905.3,0,null,0]
[null,2565,"2239-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,934192318638.45605,1.0704433980547557E-12,false,1,1.0704433980547557E-12,27151.89,-1.7801050059646499E+17,1956098054248169,-1563525563572280,-250164090171565,399,63.84,201.00721666666666,32.161154666666668,-142408400477172,84.48,13.52,2451608083955.21,392257293432.83002,0,null,0.10199999999999999,-1563525563572284.3,0,null,0]
[null,2566,"2239-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,943536733004.35693,1.059842150305962E-12,false,1,1.059842150305962E-12,27151.89,-1.7996659865071299E+17,1800145897464013,-1427735015962320,-228437602553971,399,63.84,201.00721666666666,32.161154666666668,-143973278920570,84.48,13.52,2238688505302.79,358190160848.45001,0,null,0.10199999999999999,-1427735015962322.8,0,null,0]
[null,2567,"2239-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,953904943651.09741,1.0483224839704388E-12,false,1,1.0483224839704388E-12,27151.89,-1.8176674454817699E+17,1997374166952222,-1596517906281490,-255442865005038,399,63.84,201.00721666666666,32.161154666666668,-145413395638542,84.48,13.52,2503340077323.2402,400534412371.71997,0,null,0.10199999999999999,-1596517906281487.8,0,null,0]
[null,2568,"2239-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,964073570350.41797,1.0372652365488285E-12,true,1,1.0372652365488285E-12,27151.89,-1.8376411871512899E+17,1958925505530431,-1561995009078600,-249919201452576,399,63.84,201.00721666666666,32.161154666666668,-147011294972103,84.48,13.52,2449208174509.1201,391873307921.46002,0,null,0.10199999999999999,-1561995009078596.5,0,null,0]
[null,2569,"2239-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,974667453457.14185,1.0259909638441335E-12,false,1,1.0259909638441335E-12,27151.89,-1.8572304422065901E+17,2040848625286561,-1631267405071450,-261002784811432,399,63.84,201.00721666666666,32.161154666666668,-148578435376527,84.48,13.52,2557827291425.8999,409252366628.14001,0,null,0.10199999999999999,-1631267405071455,0,null,0]
[null,2570,"2239-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,985057408510.99487,1.0151692595374641E-12,false,1,1.0151692595374641E-12,27151.89,-1.8776389284594598E+17,2001563097764935,-1595993089190540,-255358894270486,399,63.84,201.00721666666666,32.161154666666668,-150211114276757,84.48,13.52,2502517164124.6299,400402746259.94,0,null,0.10199999999999999,-1595993089190540.8,0,null,0]
[null,2571,"2239-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,995881876020.65259,1.0041351530522902E-12,false,1,1.0041351530522902E-12,27151.89,-1.8976545594371101E+17,2085269340240605,-1666773254705590,-266683720752894,399,63.84,201.00721666666666,32.161154666666668,-151812364754969,84.48,13.52,2613500463652.23,418160074184.35999,0,null,0.10199999999999999,-1666773254705595,0,null,0]
[null,2572,"2239-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1006825289995.618,9.932209787900265E-13,false,1,9.932209787900265E-13,27151.89,-1.91850725283952E+17,2108183669930738,-1685088870410710,-269614219265714,399,63.84,201.00721666666666,32.161154666666668,-153480580227162,84.48,13.52,2642219349077.8701,422755095852.46002,0,null,0.10199999999999999,-1685088870410711.8,0,null,0]
[null,2573,"2239-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1017558047586.9712,9.8274491796452468E-13,false,1,9.8274491796452468E-13,27151.89,-1.9395890895388301E+17,2067601969475550,-1648650726108010,-263784116177282,399,63.84,201.00721666666666,32.161154666666668,-155167127163106,84.48,13.52,2585084338811.23,413613494209.79999,0,null,0.10199999999999999,-1648650726108005.3,0,null,0]
[null,2574,"2239-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1028739653785.8884,9.7206323905166587E-13,false,1,9.7206323905166587E-13,27151.89,-1.9602651092335901E+17,2154069986393636,-1721766187610170,-275482590017627,399,63.84,201.00721666666666,32.161154666666668,-156821208738687,84.48,13.52,2699729382446.6201,431956701191.46002,0,null,0.10199999999999999,-1721766187610170,0,null,0]
[null,2575,"2239-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1039706018495.2458,9.6181034081854028E-13,false,1,9.6181034081854028E-13,27151.89,-1.9818058090975299E+17,2112604992525118,-1684534937732900,-269525590037264,399,63.84,201.00721666666666,32.161154666666668,-158544464727802,84.48,13.52,2641350782639.0601,422616125222.25,0,null,0.10199999999999999,-1684534937732900.3,0,null,0]
[null,2576,"2240-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1051131001363.8171,9.5135620460487239E-13,false,1,9.5135620460487239E-13,27151.89,-2.0029318590227802E+17,2200955055511986,-1759241816175010,-281478690588002,399,63.84,201.00721666666666,32.161154666666668,-160234548721822,84.48,13.52,2758491168036.29,441358586885.81,0,null,0.10199999999999999,-1759241816175008.8,0,null,0]
[null,2577,"2240-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1062681529560.8036,9.4101569678480319E-13,false,1,9.4101569678480319E-13,27151.89,-2.0249414095779002E+17,2225140616965326,-1778573538079260,-284571766092682,399,63.84,201.00721666666666,32.161154666666668,-161995312766232,84.48,13.52,2788803307982.1499,446208529277.14001,0,null,0.10199999999999999,-1778573538079255.5,0,null,0]
[null,2578,"2240-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,1073660446669.8727,9.3139316354780311E-13,false,1,9.3139316354780311E-13,27151.89,-2.0471928157475501E+17,2115023137736474,-1682110096939240,-269137615510278,399,63.84,201.00721666666666,32.161154666666668,-163775425259804,84.48,13.52,2637548632274.6001,422007781163.94,0,null,0.10199999999999999,-1682110096939237,0,null,0]
[null,2579,"2240-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1085458543431.5122,9.2126963857933435E-13,false,1,9.2126963857933435E-13,27151.89,-2.0683430471249101E+17,2272833229744483,-1816694643058050,-290671142889288,399,63.84,201.00721666666666,32.161154666666668,-165467443769993,84.48,13.52,2848577200588.8901,455772352094.21997,0,null,0.10199999999999999,-1816694643058045.8,0,null,0]
[null,2580,"2240-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1097029531504.4921,9.1155248904610306E-13,true,1,9.1155248904610306E-13,27151.89,-2.0910713794223501E+17,2229082090491380,-1777410672509000,-284385707601440,399,63.84,201.00721666666666,32.161154666666668,-167285710353788,84.48,13.52,2786979934767.98,445916789562.88,0,null,0.10199999999999999,-1777410672508997.3,0,null,0]
[null,2581,"2240-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1109084423349.6843,9.016446168992034E-13,false,1,9.016446168992034E-13,27151.89,-2.1133622003272602E+17,2322303276560101,-1856236465954110,-296997834552658,399,63.84,201.00721666666666,32.161154666666668,-169068976026181,84.48,13.52,2910578778889.9199,465692604622.39001,0,null,0.10199999999999999,-1856236465954110.3,0,null,0]
[null,2582,"2240-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1120907263302.5918,8.9213446351810051E-13,false,1,8.9213446351810051E-13,27151.89,-2.1365852330928602E+17,2277599858504140,-1816097448128930,-290575591700629,399,63.84,201.00721666666666,32.161154666666668,-170926818647429,84.48,13.52,2847640798940.0298,455622527830.40997,0,null,0.10199999999999999,-1816097448128931.3,0,null,0]
[null,2583,"2240-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1133224539583.2693,8.824376503245675E-13,false,1,8.824376503245675E-13,27151.89,-2.1593612316779002E+17,2372850078810271,-1896638948490420,-303462231758467,399,63.84,201.00721666666666,32.161154666666668,-172748898534232,84.48,13.52,2973929871506.8501,475828779441.09998,0,null,0.10199999999999999,-1896638948490422,0,null,0]
[null,2584,"2240-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1145677166307.2366,8.7284623400780048E-13,false,1,8.7284623400780048E-13,27151.89,-2.183089732466E+17,2398924537376294,-1917480481682640,-306796877069222,399,63.84,201.00721666666666,32.161154666666668,-174647178597280,84.48,13.52,3006609395552.25,481057503288.35999,0,null,0.10199999999999999,-1917480481682636.5,0,null,0]
[null,2585,"2240-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1157890084900.0715,8.6363983338392802E-13,false,1,8.6363983338392802E-13,27151.89,-2.20707897783976E+17,2352746190404341,-1876017131163800,-300162740986208,399,63.84,201.00721666666666,32.161154666666668,-176566318227181,84.48,13.52,2941594861938.71,470655177910.19,0,null,0.10199999999999999,-1876017131163796,0,null,0]
[null,2586,"2240-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1170613753079.6765,8.5425273483177342E-13,false,1,8.5425273483177342E-13,27151.89,-2.2306064397438E+17,2451139063113621,-1959215989574970,-313474558331995,399,63.84,201.00721666666666,32.161154666666668,-178448515179504,84.48,13.52,3072050671927.4199,491528107508.39001,0,null,0.10199999999999999,-1959215989574971,0,null,0]
[null,2587,"2240-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1183092495687.5059,8.4524245031145333E-13,false,1,8.4524245031145333E-13,27151.89,-2.2551178303749402E+17,2403955607206839,-1916850155818700,-306696024930992,399,63.84,201.00721666666666,32.161154666666668,-180409426429995,84.48,13.52,3005621044597.5898,480899367135.60999,0,null,0.10199999999999999,-1916850155818699,0,null,0]
[null,2588,"2241-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1196093104758.4504,8.3605531711676308E-13,false,1,8.3605531711676308E-13,27151.89,-2.2791573864470099E+17,2504490080080889,-2001859904429290,-320297584708686,399,63.84,201.00721666666666,32.161154666666668,-182332590915761,84.48,13.52,3138916330418.9902,502226612867.03998,0,null,0.10199999999999999,-2001859904429290.3,0,null,0]
[null,2589,"2241-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1209236573188.9392,8.2696804097055151E-13,false,1,8.2696804097055151E-13,27151.89,-2.3042022872478202E+17,2532011086740875,-2023857675632670,-323817228101227,399,63.84,201.00721666666666,32.161154666666668,-184336182979826,84.48,13.52,3173408835665.8999,507745413706.53998,0,null,0.10199999999999999,-2023857675632668.5,0,null,0]
[null,2590,"2241-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,1221332163551.6904,8.1877807679440271E-13,false,1,8.1877807679440271E-13,27151.89,-2.3295223981152301E+17,2330143604115217,-1848087769171420,-295694043067427,399,63.84,201.00721666666666,32.161154666666668,-186361791849218,84.48,13.52,2897801622334.6602,463648259573.54999,0,null,0.10199999999999999,-1848087769171415.8,0,null,0]
[null,2591,"2241-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1234752975586.2385,8.0987859091833163E-13,false,1,8.0987859091833163E-13,27151.89,-2.3528238341563802E+17,2585439683920462,-2066563601000690,-330650176160110,399,63.84,201.00721666666666,32.161154666666668,-188225906732510,84.48,13.52,3240371726642.9502,518459476262.87,0,null,0.10199999999999999,-2066563601000687,0,null,0]
[null,2592,"2241-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1247915442305.9878,8.0133634547556218E-13,true,1,8.0133634547556218E-13,27151.89,-2.3786782309955802E+17,2535670994268436,-2021876496346240,-323500239415398,399,63.84,201.00721666666666,32.161154666666668,-190294258479646,84.48,13.52,3170302346544.77,507248375447.15997,0,null,0.10199999999999999,-2021876496346243.3,0,null,0]
[null,2593,"2241-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1261628369129.6741,7.9262643775983204E-13,false,1,7.9262643775983204E-13,27151.89,-2.4040349409382598E+17,2641713862126169,-2111544023124100,-337847043699856,399,63.84,201.00721666666666,32.161154666666668,-192322795275061,84.48,13.52,3310901028532.46,529744164565.19,0,null,0.10199999999999999,-2111544023124105,0,null,0]
[null,2594,"2241-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1275077327544.5962,7.8426616048901918E-13,false,1,7.8426616048901918E-13,27151.89,-2.43045207955952E+17,2590861916837598,-2065884267625590,-330541482820094,399,63.84,201.00721666666666,32.161154666666668,-194436166364762,84.48,13.52,3239306531910.79,518289045105.72998,0,null,0.10199999999999999,-2065884267625591.8,0,null,0]
[null,2595,"2241-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1289088727271.2078,7.7574179251170569E-13,false,1,7.7574179251170569E-13,27151.89,-2.4563606987279002E+17,2699212893169281,-2157503480382670,-345200556861227,399,63.84,201.00721666666666,32.161154666666668,-196508855898232,84.48,13.52,3382965457513.8999,541274473202.21997,0,null,0.10199999999999999,-2157503480382672.3,0,null,0]
[null,2596,"2241-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1303254093598.9485,7.6731007783638761E-13,false,1,7.6731007783638761E-13,27151.89,-2.4833528276595901E+17,2728873643914691,-2181211566961010,-348993850713762,399,63.84,201.00721666666666,32.161154666666668,-198668226212767,84.48,13.52,3420139737268.7402,547222357963,0,null,0.10199999999999999,-2181211566961006.5,0,null,0]
[null,2597,"2241-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1317146782236.7131,7.5921682646625746E-13,false,1,7.5921682646625746E-13,27151.89,-2.5106415640987398E+17,2676343907356410,-2134045329483930,-341447252717429,399,63.84,201.00721666666666,32.161154666666668,-200851325127899,84.48,13.52,3346183076904.6699,535389292304.75,0,null,0.10199999999999999,-2134045329483929,0,null,0]
[null,2598,"2241-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1331620469177.7849,7.5096472542019015E-13,false,1,7.5096472542019015E-13,27151.89,-2.5374050031723002E+17,2788269777846416,-2228687394453000,-356589983112480,399,63.84,201.00721666666666,32.161154666666668,-202992400253784,84.48,13.52,3494581834776.1699,559133093564.18994,0,null,0.10199999999999999,-2228687394453003.5,0,null,0]
[null,2599,"2241-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1345815543379.22,7.4304387768407795E-13,false,1,7.4304387768407795E-13,27151.89,-2.56528770095076E+17,2734596689240667,-2180494545808150,-348879127329304,399,63.84,201.00721666666666,32.161154666666668,-205223016076061,84.48,13.52,3419015448101.0498,547042471696.16998,0,null,0.10199999999999999,-2180494545808145.8,0,null,0]
[null,2600,"2242-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1360604261780.2329,7.3496756411124752E-13,false,1,7.3496756411124752E-13,27151.89,-2.5926336678431699E+17,2848958716497753,-2277196571588920,-364351451454227,399,63.84,201.00721666666666,32.161154666666668,-207410693427454,84.48,13.52,3570644224525.2998,571303075924.05005,0,null,0.10199999999999999,-2277196571588917.5,0,null,0]
[null,2601,"2242-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1375555488478.1819,7.2697903383478184E-13,false,1,7.2697903383478184E-13,27151.89,-2.6211232550081501E+17,2880264974180435,-2302219925648820,-368355188103811,399,63.84,201.00721666666666,32.161154666666668,-209689860400652,84.48,13.52,3609880843691.2202,577580934990.59998,0,null,0.10199999999999999,-2302219925648825,0,null,0]
[null,2602,"2242-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,1389314711510.9329,7.1977932121114717E-13,false,1,7.1977932121114717E-13,27151.89,-2.6499259047499501E+17,2650632551685039,-2102274551101630,-336363928176261,399,63.84,201.00721666666666,32.161154666666668,-211994072379996,84.48,13.52,3296366496401.23,527418639424.20001,0,null,0.10199999999999999,-2102274551101627,0,null,0]
[null,2603,"2242-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1404581427770.8225,7.1195587541483872E-13,false,1,7.1195587541483872E-13,27151.89,-2.6764322302668E+17,2941042163459668,-2350799642251010,-376127942760162,399,63.84,201.00721666666666,32.161154666666668,-214114578421344,84.48,13.52,3686053839323.46,589768614291.75,0,null,0.10199999999999999,-2350799642251006,0,null,0]
[null,2604,"2242-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1419554265790.8594,7.044464759808826E-13,true,1,7.044464759808826E-13,27151.89,-2.7058426519014E+17,2884428266954044,-2299966254116190,-367994600658590,399,63.84,201.00721666666666,32.161154666666668,-216467412152112,84.48,13.52,3606347086728.0498,577015533876.48999,0,null,0.10199999999999999,-2299966254116190,0,null,0]
[null,2605,"2242-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1435153274432.8796,6.967896863804764E-13,false,1,6.967896863804764E-13,27151.89,-2.7346869345709402E+17,3005056316196007,-2401966690864810,-384314670538370,399,63.84,201.00721666666666,32.161154666666668,-218774954765675,84.48,13.52,3766283771549.8999,602605403447.97998,0,null,0.10199999999999999,-2401966690864809,0,null,0]
[null,2606,"2242-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1450452008338.334,6.894402532805063E-13,false,1,6.894402532805063E-13,27151.89,-2.7647374977328998E+17,2947210172610418,-2350026873072960,-376004299691674,399,63.84,201.00721666666666,32.161154666666668,-221178999818632,84.48,13.52,3684842137252.2798,589574741960.37,0,null,0.10199999999999999,-2350026873072964.5,0,null,0]
[null,2607,"2242-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1466390541973.9609,6.819465697411442E-13,false,1,6.819465697411442E-13,27151.89,-2.794209599459E+17,3070463788552663,-2454247431524820,-392679589043971,399,63.84,201.00721666666666,32.161154666666668,-223536767956720,84.48,13.52,3848259972904.79,615721595664.77002,0,null,0.10199999999999999,-2454247431524821.5,0,null,0]
[null,2608,"2242-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1482504218842.8652,6.7453433675927555E-13,false,1,6.7453433675927555E-13,27151.89,-2.8249142373445299E+17,3104204091637142,-2481216338467610,-396994614154818,399,63.84,201.00721666666666,32.161154666666668,-225993138987562,84.48,13.52,3890547218991.0898,622487555038.56995,0,null,0.10199999999999999,-2481216338467611.5,0,null,0]
[null,2609,"2242-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1498307713815.73,6.6741964336104689E-13,false,1,6.6741964336104689E-13,27151.89,-2.8559562782608998E+17,3044449392653266,-2427562836521760,-388410053843482,399,63.84,201.00721666666666,32.161154666666668,-228476502260872,84.48,13.52,3806418527939.9902,609026964470.40002,0,null,0.10199999999999999,-2427562836521764.5,0,null,0]
[null,2610,"2242-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1514772117846.9463,6.6016530685907485E-13,false,1,6.6016530685907485E-13,27151.89,-2.8864007721874298E+17,3171769595224842,-2535222011571290,-405635521851406,399,63.84,201.00721666666666,32.161154666666668,-230912061774994,84.48,13.52,3975228114417.6499,636036498306.81995,0,null,0.10199999999999999,-2535222011571292,0,null,0]
[null,2611,"2242-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1530919588623.1946,6.5320217170866059E-13,false,1,6.5320217170866059E-13,27151.89,-2.91811846813968E+17,3110714287064053,-2480400697918730,-396864111666997,399,63.84,201.00721666666666,32.161154666666668,-233449477451174,84.48,13.52,3889268294610.4399,622282927137.67004,0,null,0.10199999999999999,-2480400697918728,0,null,0]
[null,2612,"2243-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1547742353676.0452,6.4610236815248903E-13,false,1,6.4610236815248903E-13,27151.89,-2.94922561101032E+17,3240805716446025,-2590403161670730,-414464505867317,399,63.84,201.00721666666666,32.161154666666668,-235938048880826,84.48,13.52,4061752157773.5801,649880345243.77002,0,null,0.10199999999999999,-2590403161670730.5,0,null,0]
[null,2613,"2243-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1564749978486.4731,6.3907973398233517E-13,false,1,6.3907973398233517E-13,27151.89,-2.9816336681747802E+17,3276417850195480,-2618868238546850,-419018918167496,399,63.84,201.00721666666666,32.161154666666668,-238530693453982,84.48,13.52,4106385398315.3301,657021663730.44995,0,null,0.10199999999999999,-2618868238546848.5,0,null,0]
[null,2614,"2243-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,1580401650937.947,6.3275054123520657E-13,false,1,6.3275054123520657E-13,27151.89,-3.0143978466767302E+17,3015201686129659,-2391422291696870,-382627566671499,399,63.84,201.00721666666666,32.161154666666668,-241151827734138,84.48,13.52,3749750153654.5601,599960024584.72998,0,null,0.10199999999999999,-2391422291696872.5,0,null,0]
[null,2615,"2243-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1597768157879.5537,6.258730311205664E-13,false,1,6.258730311205664E-13,27151.89,-3.0445498635380301E+17,3345554360073638,-2674129630140900,-427860740822544,399,63.84,201.00721666666666,32.161154666666668,-243563989083042,84.48,13.52,4193035260334.7998,670885641653.56995,0,null,0.10199999999999999,-2674129630140903,0,null,0]
[null,2616,"2243-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1614800366442.5496,6.1927159590818526E-13,true,1,6.1927159590818526E-13,27151.89,-3.0780054071387699E+17,3281153764037076,-2616304596067950,-418608735370872,399,63.84,201.00721666666666,32.161154666666668,-246240432571102,84.48,13.52,4102365606908.4199,656378497105.34998,0,null,0.10199999999999999,-2616304596067954,0,null,0]
[null,2617,"2243-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1632544869402.5977,6.1254059152808046E-13,false,1,6.1254059152808046E-13,27151.89,-3.1108169447791398E+17,3418373046746792,-2732334216497680,-437173474639629,399,63.84,201.00721666666666,32.161154666666668,-248865355582331,84.48,13.52,4284300051742.23,685488008278.76001,0,null,0.10199999999999999,-2732334216497677.5,0,null,0]
[null,2618,"2243-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1649947797710.4292,6.0607978106196005E-13,false,1,6.0607978106196005E-13,27151.89,-3.1450006752466099E+17,3352570719840040,-2673250573959620,-427720091833539,399,63.84,201.00721666666666,32.161154666666668,-251600054019729,84.48,13.52,4191656900242.5498,670665104038.81006,0,null,0.10199999999999999,-2673250573959618,0,null,0]
[null,2619,"2243-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1668078524076.8696,5.9949216152963145E-13,false,1,5.9949216152963145E-13,27151.89,-3.1785263824450099E+17,3492776690816562,-2791805672580870,-446688907612939,399,63.84,201.00721666666666,32.161154666666668,-254282110595601,84.48,13.52,4377551294880.6699,700408207180.91003,0,null,0.10199999999999999,-2791805672580867,0,null,0]
[null,2620,"2243-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1686408482951.7754,5.9297614433821373E-13,false,1,5.9297614433821373E-13,27151.89,-3.2134541493531802E+17,3531157649613050,-2822483894515210,-451597423122434,399,63.84,201.00721666666666,32.161154666666668,-257076331948254,84.48,13.52,4425654746873.7197,708104759499.80005,0,null,0.10199999999999999,-2822483894515209.5,0,null,0]
[null,2621,"2243-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1704385597380.041,5.8672169111097085E-13,false,1,5.8672169111097085E-13,27151.89,-3.2487657258493101E+17,3463184263782513,-2761450866971910,-441832138715506,399,63.84,201.00721666666666,32.161154666666668,-259901258067945,84.48,13.52,4329954959685.8301,692792793549.72998,0,null,0.10199999999999999,-2761450866971913,0,null,0]
[null,2622,"2243-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1723114522581.1177,5.8034447907853658E-13,false,1,5.8034447907853658E-13,27151.89,-3.2833975684871398E+17,3608016141452052,-2883917530987870,-461426804958059,399,63.84,201.00721666666666,32.161154666666668,-262671805478971,84.48,13.52,4521982688862.8496,723517230218.06006,0,null,0.10199999999999999,-2883917530987871,0,null,0]
[null,2623,"2243-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1741482923391.8323,5.7422325913614535E-13,false,1,5.7422325913614535E-13,27151.89,-3.3194777299016602E+17,3538563260102321,-2821556070416410,-451448971266626,399,63.84,201.00721666666666,32.161154666666668,-265558218392133,84.48,13.52,4424199918686.8096,707871986989.89001,0,null,0.10199999999999999,-2821556070416411,0,null,0]
[null,2624,{"$f":"IF(B2645=0,FECHA_1ER_PAGO,EDATE(C2644,1))","v":"2244-01-04"},{"$f":"IF(B2645=0,FECHA_1ER_PAGO-FECHA_APERTURA, C2645-C2644)","v":31},{"$f":"IF(B2645=0,TASA,IF(B2645=MESES_INC_TASA,E2644+INCREMENTO_TASA,E2644))","v":0.10199999999999999},0.11831999999999998,{"$f":"IF(B2645<MESES_GRACIA, 0, 1 + D2645 * F2645 / 360 + FACTOR_SEG_DEUD)","v":1.0109886666666665},{"$f":"IF(B2645 = 0, 0,            IF(H2644=0, G2645, H2644 * G2645 ))","v":1760619498742.677},5.6798189541473143E-13,{"$f":"MOD(B2645, MESES_INC)=0","v":false},1,5.6798189541473143E-13,{"$f":"ROUND(CUOTA_INIT*K2645,2)","v":27151.89},{"$f":"IF(B2645=0,TOTAL_FINANCIADO, ROUND(N2644-O2644,2))","v":-3.3548633625026803E+17},{"$f":"IF(B2645=0, 0,\n   IF((B2645+1) = PLAZO, N2645,\n   IF(B2645<MESES_GRACIA, 0, M2645-P2645-V2645-Q2645)))","v":3686547520302592},{"$f":" IF(B2645<MESES_GRACIA, 0, ROUND(N2645 * D2645 *E2645 /360,2))","v":-2946688320064850},-471470131210376,{"$f":" COMISION_AMORT","v":399},{"$f":"ROUND(R2645*IVA,2)","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":201.00721666666666},{"$f":"T2645*IVA","v":32.161154666666668},{"$f":"ROUND(N2645 * FACTOR_SEG_DEUD,2)","v":-268389069000214},{"$f":"ROUND(SEGURO_INTERIORES/(1+IVA),2)","v":84.48},{"$f":"ROUND(W2645*IVA,2)","v":13.52},{"$f":"ROUND((SUM(O2645:X2645)-Q2645) * FACTOR_SEG_DESEMPLEO,2)","v":4620407286135.5596},{"$f":"ROUND(Y2645*IVA,2)","v":739265165781.68994},{"$f":"IF(B2645>=PLAZO,0,ROUND(SUM(O2645:Z2645),2))","v":0},null,{"$f":"IF(AB2645=\"SI\",TASA_PP,TASA)","v":0.10199999999999999},{"$f":"N2645 * D2645 * AC2645 /360","v":-2946688320064854},{"$f":"IF(B2645>=PLAZO, 0, O2645+R2645+S2645+T2645+U2645+V2645+W2645+X2645+Y2645+Z2645+AD2645)","v":0},null,0]
[null,2625,"2244-02-04",31,0.10199999999999999,{"$f":"E2646*(1+$G$13)","v":0.11831999999999998},1.0109886666666665,1779966359541.1938,5.6180837050075551E-13,false,{"$f":"IF(B2646=0, 1, IF(J2646,K2645*(1+INCREMENTO),K2645))","v":1},5.6180837050075551E-13,27151.89,-3.3917288377057101E+17,3727057762154035,-2979068495784850,{"$f":"ROUND(P2646*$G$13,2)","v":-476650959325576},399,63.84,201.00721666666666,32.161154666666668,-271338307016457,84.48,13.52,4671179401664.5195,747388704266.31995,0,null,0.10199999999999999,-2979068495784848.5,0,null,0]
[null,2626,"2244-03-04",29,0.10199999999999999,0.11831999999999998,1.0103313333333332,1798355785323.7336,5.5606349319802895E-13,false,1,{"$f":" I2647*K2647","v":5.5606349319802895E-13},27151.89,-3.4289994153272499E+17,3542613595982244,-2817494519593890,-450799123135022,399,63.84,201.00721666666666,32.161154666666668,-274319953226180,84.48,13.52,4417831406997.0898,706853025119.53003,0,null,0.10199999999999999,-2817494519593890,0,null,{"$f":"IF(N2647> 0,O2647+P2647+V2647+R2647+T2647+W2647+Y2647, 0)","v":0}]
[null,2627,"2244-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1818117317596.7275,{"$f":"IF(H2648=0, 0, 1/H2648)","v":5.5001951211918858E-13},false,1,5.5001951211918858E-13,27151.89,-3.4644255512870701E+17,3806941757484800,-3042920442547140,-486867270807542,399,63.84,201.00721666666666,32.161154666666668,-277154044102966,84.48,13.52,4771299254187.7803,763407880670.05005,0,null,0.10199999999999999,-3042920442547143,0,null,0]
[null,2628,"2244-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1837498448202.3083,5.4421814667562657E-13,true,1,5.4421814667562657E-13,27151.89,-3.50249496886192E+17,3733659636833957,-2977120723532630,-476339315765221,399,63.84,201.00721666666666,32.161154666666668,-280199597508954,84.48,13.52,4668125294773.04,746900047163.68994,0,null,0.10199999999999999,-2977120723532632,0,null,0]
[null,2629,"2244-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1857690106150.1206,5.3830291537289894E-13,false,1,5.3830291537289894E-13,27151.89,-3.5398315652302598E+17,3889802912673171,-3109152058127240,-497464329300358,399,63.84,201.00721666666666,32.161154666666668,-283186525218421,84.48,13.52,4875150427417.3799,780024068386.78003,0,null,0.10199999999999999,-3109152058127244.5,0,null,0]
[null,2630,"2244-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1877493082681.6807,5.3262513147141373E-13,false,1,5.3262513147141373E-13,27151.89,-3.5787295943569901E+17,3814925747611701,-3041920155203440,-486707224832550,399,63.84,201.00721666666666,32.161154666666668,-286298367548559,84.48,13.52,4769730803632.8604,763156928581.26001,0,null,0.10199999999999999,-3041920155203441.5,0,null,0]
[null,2631,"2244-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1898124228336.2419,5.2683590729808425E-13,false,1,5.2683590729808425E-13,27151.89,-3.6168788518331098E+17,3974467607678157,-3176825258193410,-508292041310946,399,63.84,201.00721666666666,32.161154666666668,-289350308146649,84.48,13.52,4981262005121.1396,797001920819.38,0,null,0.10199999999999999,-3176825258193414.5,0,null,0]
[null,2632,"2244-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1918982082773.3525,5.2110960752420334E-13,false,1,5.2110960752420334E-13,27151.89,-3.6566235279098899E+17,4018141707396403,-3211734332014190,-513877493122270,399,63.84,201.00721666666666,32.161154666666668,-292529882232791,84.48,13.52,5035999432872.1201,805759909259.54004,0,null,0.10199999999999999,-3211734332014186.5,0,null,0]
[null,2633,"2244-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1939438431775.7163,5.1561317112006347E-13,false,1,5.1561317112006347E-13,27151.89,-3.6968049449838502E+17,3940794071379933,-3142284203236270,-502765472517803,399,63.84,201.00721666666666,32.161154666666668,-295744395598708,84.48,13.52,4927101630948.3398,788336260951.72998,0,null,0.10199999999999999,-3142284203236272.5,0,null,0]
[null,2634,"2244-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,1960750274223.0222,5.1000885382829568E-13,false,1,5.1000885382829568E-13,27151.89,-3.7362128856976499E+17,4105599799690777,-3281640317937770,-525062450870043,399,63.84,201.00721666666666,32.161154666666668,-298897030855812,84.48,13.52,5145612018800.29,823297923008.05005,0,null,0.10199999999999999,-3281640317937768.5,0,null,0]
[null,2635,"2244-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,1981651872146.2395,5.0462950332287384E-13,false,1,5.0462950332287384E-13,27151.89,-3.77726888369456E+17,4026568630045558,-3210678551140380,-513708568182461,399,63.84,201.00721666666666,32.161154666666668,-302181510695565,84.48,13.52,5034343968461.9902,805495034953.92004,0,null,0.10199999999999999,-3210678551140375.5,0,null,0]
[null,2636,"2245-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2003427584018.6301,4.9914457002439921E-13,false,1,4.9914457002439921E-13,27151.89,-3.8175345699950202E+17,4194961487842348,-3353067863978960,-536490858236634,399,63.84,201.00721666666666,32.161154666666668,-305402765599602,84.48,13.52,5257610410992.8799,841217665758.85999,0,null,0.10199999999999999,-3353067863978959,0,null,0]
[null,2637,"2245-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2025442581930.2158,4.9371925371837265E-13,false,1,4.9371925371837265E-13,27151.89,-3.85948418487344E+17,4241058521311744,-3389913609047170,-542386177447547,399,63.84,201.00721666666666,32.161154666666668,-308758734789875,84.48,13.52,5315384539259.8301,850461526281.56995,0,null,0.10199999999999999,-3389913609047171.5,0,null,0]
[null,2638,"2245-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,2045702408929.7363,4.8882965363626694E-13,false,1,4.8882965363626694E-13,27151.89,-3.90189477008656E+17,3902935275385734,-3095503184268670,-495280509482987,399,63.84,201.00721666666666,32.161154666666668,-312151581606925,84.48,13.52,4853748993207.1396,776599838913.14001,0,null,0.10199999999999999,-3095503184268671,0,null,0]
[null,2639,"2245-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2068181950800.6619,4.8351645251176605E-13,false,1,4.8351645251176605E-13,27151.89,-3.9409241228404198E+17,4330550154479063,-3461445021228170,-553831203396507,399,63.84,201.00721666666666,32.161154666666668,-315273929827234,84.48,13.52,5427545793559.6396,868407326969.54004,0,null,0.10199999999999999,-3461445021228168.5,0,null,0]
[null,2640,"2245-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2090228770396.1968,4.7841653227768599E-13,true,1,4.7841653227768599E-13,27151.89,-3.9842296243852102E+17,4247188779621788,-3386595180727430,-541855228916389,399,63.84,201.00721666666666,32.161154666666668,-318738369950817,84.48,13.52,5310181243654.4805,849628998984.71997,0,null,0.10199999999999999,-3386595180727428.5,0,null,0]
[null,2641,"2245-06-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2113197597611.1567,4.732165137469587E-13,false,1,4.732165137469587E-13,27151.89,-4.0267015121814298E+17,4424808068379586,-3536786161532690,-565885785845230,399,63.84,201.00721666666666,32.161154666666668,-322136120974514,84.48,13.52,5545680701557.1201,887308912249.14001,0,null,0.10199999999999999,-3536786161532689,0,null,0]
[null,2642,"2245-07-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2135724284001.6914,4.6822523276567659E-13,false,1,4.6822523276567659E-13,27151.89,-4.0709495928652301E+17,4339632266021492,-3460307153935450,-553649144629672,399,63.84,201.00721666666666,32.161154666666668,-325675967429218,84.48,13.52,5425761617644.6602,868121858823.15002,0,null,0.10199999999999999,-3460307153935445.5,0,null,0]
[null,2643,"2245-08-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2159193046250.491,4.6313598579642172E-13,false,1,4.6313598579642172E-13,27151.89,-4.1143459155254502E+17,4521117581734214,-3613767162469850,-578202745995176,399,63.84,201.00721666666666,32.161154666666668,-329147673242036,84.48,13.52,5666386911026.5996,906621905764.26001,0,null,0.10199999999999999,-3613767162469854,0,null,0]
[null,2644,"2245-09-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2182919698904.7219,4.5810205501455195E-13,false,1,4.5810205501455195E-13,27151.89,-4.1595570913427898E+17,4570798635800702,-3653477645229420,-584556423236707,399,63.84,201.00721666666666,32.161154666666668,-332764567307423,84.48,13.52,5728652947993.5996,916584471678.97998,0,null,0.10199999999999999,-3653477645229416.5,0,null,0]
[null,2645,"2245-10-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2206189622895.0459,4.5327019473863811E-13,false,1,4.5327019473863811E-13,27151.89,-4.2052650777008E+17,4482812572856205,-3574475316045680,-571916050567309,399,63.84,201.00721666666666,32.161154666666668,-336421206216064,84.48,13.52,5604777295833.5,896764367333.35999,0,null,0.10199999999999999,-3574475316045679.5,0,null,0]
[null,2646,"2245-11-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2230432705264.4985,4.4834349749252525E-13,false,1,4.4834349749252525E-13,27151.89,-4.25009320342936E+17,4670285751502223,-3732998530345450,-597279764855272,399,63.84,201.00721666666666,32.161154666666668,-340007456274349,84.48,13.52,5853341695855.54,936534671336.89001,0,null,0.10199999999999999,-3732998530345454,0,null,0]
[null,2647,"2245-12-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2254209117902.6177,4.436145662166558E-13,false,1,4.436145662166558E-13,27151.89,-4.2967960609443802E+17,4580384600993857,-3652276651802720,-584364264288435,399,63.84,201.00721666666666,32.161154666666668,-343743684875550,84.48,13.52,5726769790300.5303,916283166448.08997,0,null,0.10199999999999999,-3652276651802723,0,null,0]
[null,2648,"2246-01-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2278979870496.21,4.3879281820170997E-13,false,1,4.3879281820170997E-13,27151.89,-4.34259990695432E+17,4771938284449022,-3814250251608210,-610280040257314,399,63.84,201.00721666666666,32.161154666666668,-347407992556346,84.48,13.52,5980744394795.5498,956919103167.29004,0,null,0.10199999999999999,-3814250251608210.5,0,null,0]
[null,2649,"2246-02-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2304022820633.1357,4.3402347886693425E-13,false,1,4.3402347886693425E-13,27151.89,-4.3903192897988102E+17,4824375523610736,-3856163776206620,-616986204193059,399,63.84,201.00721666666666,32.161154666666668,-351225543183905,84.48,13.52,6046464801365.8496,967434368218.54004,0,null,0.10199999999999999,-3856163776206621,0,null,0]
[null,2650,"2246-03-04",28,0.10199999999999999,0.11831999999999998,1.0100026666666666,2327069192900.3218,4.2972508211225942E-13,false,1,4.2972508211225942E-13,27151.89,-4.4385630450349197E+17,4439746661874078,-3521260015727700,-563401602516432,399,63.84,201.00721666666666,32.161154666666668,-355085043602794,84.48,13.52,5521335704934.9004,883413712789.57996,0,null,0.10199999999999999,-3521260015727703,0,null,0]
[null,2651,"2246-04-04",31,0.10199999999999999,0.11831999999999998,1.0109886666666665,2352640580571.3721,4.2505430207156242E-13,false,1,4.2505430207156242E-13,27151.89,-4.4829605116536602E+17,4926175874266299,-3937533649402460,-630005383904394,399,63.84,201.00721666666666,32.161154666666668,-358636840932293,84.48,13.52,6174052762536.9297,987848442005.91003,0,null,0.10199999999999999,-3937533649402464.5,0,null,0]
[null,2652,"2246-05-04",30,0.10199999999999999,0.11831999999999998,1.0106599999999999,2377719729160.2627,4.2057101505111758E-13,true,1,4.2057101505111758E-13,27151.89,-4.53222227039632E+17,4831348940269627,-3852388929836870,-616382228773899,399,63.84,201.00721666666666,32.161154666666668,-362577781631706,84.48,13.52,6040545842258.0801,966487334761.29004,0,null,0.10199999999999999,-3852388929836872,0,null,0]

{"sheet":"Tabla Liquidez","index":4,"n_rows":248,"n_cols":18,"rows_kept":248,"cut":false,"hidden":false,"merged":[[0,4,0,12],[1,4,1,12],[250,0,250,15]]}
[null,null,null,null,"TABLA DE AMORTIZACIONES"]
[null,null,null,{"$f":"IF(Simulación!J21=\"SI\", 1)","v":false},{"$f":"IF(D2=1, \"Crédito de Liquidez combinado con Sustitución (porción Liquidez)\",\"CREDITO HIPOTECARIO LIQUIDEZ\")","v":"CREDITO HIPOTECARIO LIQUIDEZ"}]
[]
[null,null,"Destino",{"$f":"IF(D2=1,\"Liquidez Combinada con Sustitución\",'Parametros Fijo'!E27)","v":"TERRENO"},null,"Tasa",{"$f":"ESQUEMA","v":0.10199999999999999},null,null,null,null,null,{"$f":"IF(N4=\"\",\"\",\"CAT\")","v":"CAT"},{"$f":"'Tabla Amortización Liquidez'!N4","v":0.12809627161826831},null,null,"MENOS PLAZO"]
[null,null,null,null,null,"Plazo",{"$f":"PLAZO_SIMULACION","v":20},null,null,null,null,null,{"$f":"IF(OR('Parametro Destino'!C2=11,'Parametro Destino'!C2=12),0,399)","v":399},null,null,null,"MENOS CUOTA",{"$f":"IRR(R7:R247,0)","v":1.1320783629858111E-2}]
[]
["Mes","FECHA\n PAGO","Saldo","Amortización","Prepagos","Intereses","IVA Intereses","Pago del crédito","Apoyo Infonavit","Seguro de Vida","Seguro de daños",{"$f":"IF('Parametros Fijo'!E27=\"TERRENO\",\"Seguro de  desempleo\",\"Seguro de  desempleo y contenidos\")","v":"Seguro de  desempleo"},"Comisión Mensual",{"$f":"IF(OR('Parametro Destino'!C2=11,'Parametro Destino'!C2=12),\"IVA de Seguros\",\"IVA de comisión y Seguros\")","v":"IVA de comisión y Seguros"},"Pago Mensual",null,null,{"$f":"-C8+Simulación!M87+Simulación!M88","v":-2299750}]
[1,{"$f":"'Tabla Amortización Fijo'!C14","v":"2025-05-04"},{"$f":"'Tabla Amortización Liquidez'!MTO_SOLICITADO","v":2320000},{"$f":"'Tabla Amortización Liquidez'!O21","v":0},null,{"$f":"'Tabla Amortización Liquidez'!P21","v":12489.33},{"$f":"'Tabla Amortización Liquidez'!Q21","v":1998.29},{"$f":"+G8+F8+D8","v":14487.619999999999},null,{"$f":"(C8*0.8/1000)","v":1856},{"$f":"SD_PRIM_CUOTA","v":201.00721666666666},{"$f":"'Tabla Amortización Liquidez'!Y21+'Tabla Amortización Liquidez'!Z21","v":172.11},{"$f":"M5","v":399},{"$f":"IF(C8=0,0,'Tabla Amortización Liquidez'!Z21+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":133.26115466666667},{"$f":"H8+L8+K8+M8+N8+J8","v":17248.998371333335},null,{"$f":"C8-D8-E8-I8","v":2320000},{"$f":"O8-N8+I8+E8","v":17115.737216666668}]
[2,{"$f":"'Tabla Amortización Fijo'!C15","v":"2025-06-04"},{"$f":"IF(Q8<0.01,0,Q8)","v":2320000},{"$f":"IF(C9<=0,0,IF(C9<D8,C9,'Tabla Amortización Liquidez'!O22))","v":1658.1899999999978},null,{"$f":"'Tabla Amortización Liquidez'!P22","v":20377.330000000002},{"$f":"'Tabla Amortización Liquidez'!Q22","v":3260.37},{"$f":"+G9+F9+D9","v":25295.89},null,{"$f":"IF(C9<=0,0,(C9*0.8/1000))","v":1856},201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y22+'Tabla Amortización Liquidez'!Z22","v":280.63},{"$f":"IF(OR($M$8=0,C9<=0),0,399)","v":399},{"$f":"IF(C9=0,0,'Tabla Amortización Liquidez'!Z22+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.23115466666667},{"$f":"H9+L9+K9+M9+N9+J9","v":28180.758371333333},null,{"$f":"C9-D9-E9-I9","v":2318341.81},{"$f":"O9-N9+I9+E9","v":28032.527216666665}]
[3,{"$f":"'Tabla Amortización Fijo'!C16","v":"2025-07-04"},{"$f":"IF(Q9<=0.01,0,Q9)","v":2318341.81},{"$f":"IF(C10<=0,0,IF(C10<D9,C10,'Tabla Amortización Liquidez'!O23))","v":2438.3599999999997},null,{"$f":"'Tabla Amortización Liquidez'!P23","v":19705.91},{"$f":"'Tabla Amortización Liquidez'!Q23","v":3152.95},{"$f":"+G10+F10+D10","v":25297.22},null,1854.673448,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y23+'Tabla Amortización Liquidez'!Z23","v":281.85000000000002},{"$f":"IF(OR($M$8=0,C10<=0),0,399)","v":399},{"$f":"IF(C10=0,0,'Tabla Amortización Liquidez'!Z23+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.40115466666668},{"$f":"H10+L10+K10+M10+N10+J10","v":28182.151819333332},null,{"$f":"C10-D10-E10-I10","v":2315903.4500000002},{"$f":"O10-N10+I10+E10","v":28033.750664666666}]
[4,{"$f":"'Tabla Amortización Fijo'!C17","v":"2025-08-04"},{"$f":"IF(Q10<=0.01,0,Q10)","v":2315903.4500000002},{"$f":"IF(C11<=0,0,IF(C11<D10,C11,'Tabla Amortización Liquidez'!O24))","v":1703.2000000000007},null,{"$f":"'Tabla Amortización Liquidez'!P24","v":20341.349999999999},{"$f":"'Tabla Amortización Liquidez'!Q24","v":3254.62},25299.17,null,1852.7227600000003,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y24+'Tabla Amortización Liquidez'!Z24","v":280.69},399,{"$f":"IF(C11=0,0,'Tabla Amortización Liquidez'!Z24+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.24115466666666},{"$f":"H11+L11+K11+M11+N11+J11","v":28180.831131333329},null,2314200.25,28032.589976666663]
[5,{"$f":"'Tabla Amortización Fijo'!C18","v":"2025-09-04"},2314200.25,{"$f":"IF(C12<=0,0,IF(C12<D11,C12,'Tabla Amortización Liquidez'!O25))","v":1721.9200000000005},null,{"$f":"'Tabla Amortización Liquidez'!P25","v":20326.39},{"$f":"'Tabla Amortización Liquidez'!Q25","v":3252.22},25300.530000000002,null,1851.3602000000001,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y25+'Tabla Amortización Liquidez'!Z25","v":280.72000000000003},399,{"$f":"IF(C12=0,0,'Tabla Amortización Liquidez'!Z25+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.24115466666666},{"$f":"H12+L12+K12+M12+N12+J12","v":28180.858571333334},null,2312478.33,{"$f":"O12-N12+I12+E12","v":28032.617416666668}]
[6,{"$f":"'Tabla Amortización Fijo'!C19","v":"2025-10-04"},2312478.33,{"$f":"IF(C13<=0,0,IF(C13<D12,C13,'Tabla Amortización Liquidez'!O26))","v":2500.8700000000003},null,{"$f":"'Tabla Amortización Liquidez'!P26","v":19656.07},{"$f":"'Tabla Amortización Liquidez'!Q26","v":3144.97},25301.91,null,1849.9826640000001,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y26+'Tabla Amortización Liquidez'!Z26","v":281.94},399,{"$f":"IF(C13=0,0,'Tabla Amortización Liquidez'!Z26+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.41115466666668},28182.251035333331,null,2309977.46,28033.839880666663]
[7,{"$f":"'Tabla Amortización Fijo'!C20","v":"2025-11-04"},2309977.46,{"$f":"IF(C14<=0,0,IF(C14<D13,C14,'Tabla Amortización Liquidez'!O27))","v":1768.3200000000006},null,{"$f":"'Tabla Amortización Liquidez'!P27","v":20289.3},{"$f":"'Tabla Amortización Liquidez'!Q27","v":3246.29},25303.91,null,1847.9819680000001,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y27+'Tabla Amortización Liquidez'!Z27","v":280.79000000000002},399,{"$f":"IF(C14=0,0,'Tabla Amortización Liquidez'!Z27+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.25115466666668},28180.940339333334,null,2308209.14,28032.689184666666]
[8,{"$f":"'Tabla Amortización Fijo'!C21","v":"2025-12-04"},2308209.14,{"$f":"IF(C15<=0,0,IF(C15<D14,C15,'Tabla Amortización Liquidez'!O28))","v":2546.380000000001},null,{"$f":"'Tabla Amortización Liquidez'!P28","v":19619.78},{"$f":"'Tabla Amortización Liquidez'!Q28","v":3139.16},25305.32,null,1846.5673120000001,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y28+'Tabla Amortización Liquidez'!Z28","v":282.01},399,{"$f":"IF(C15=0,0,'Tabla Amortización Liquidez'!Z28+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.42115466666667},28182.325683333329,null,2305662.7600000002,28033.904528666662]
[9,{"$f":"'Tabla Amortización Fijo'!C22","v":"2026-01-04"},2305662.7600000002,{"$f":"IF(C16<=0,0,IF(C16<D15,C16,'Tabla Amortización Liquidez'!O29))","v":1815.7399999999984},null,{"$f":"'Tabla Amortización Liquidez'!P29","v":20251.400000000001},{"$f":"'Tabla Amortización Liquidez'!Q29","v":3240.22},25307.360000000001,null,1844.5302080000004,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y29+'Tabla Amortización Liquidez'!Z29","v":280.86},399,{"$f":"IF(C16=0,0,'Tabla Amortización Liquidez'!Z29+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.26115466666667},28181.018579333333,null,2303847.02,28032.757424666666]
[10,{"$f":"'Tabla Amortización Fijo'!C23","v":"2026-02-04"},2303847.02,{"$f":"IF(C17<=0,0,IF(C17<D16,C17,'Tabla Amortización Liquidez'!O30))","v":1835.6800000000003},null,{"$f":"'Tabla Amortización Liquidez'!P30","v":20235.46},{"$f":"'Tabla Amortización Liquidez'!Q30","v":3237.67},25308.809999999998,null,1843.0776160000003,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y30+'Tabla Amortización Liquidez'!Z30","v":280.88},399,{"$f":"IF(C17=0,0,'Tabla Amortización Liquidez'!Z30+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.26115466666667},28181.035987333329,null,2302011.34,28032.774832666662]
[11,{"$f":"'Tabla Amortización Fijo'!C24","v":"2026-03-04"},2302011.34,{"$f":"IF(C18<=0,0,IF(C18<D17,C18,'Tabla Amortización Liquidez'!O31))","v":4125.6400000000012},null,{"$f":"'Tabla Amortización Liquidez'!P31","v":18262.62},{"$f":"'Tabla Amortización Liquidez'!Q31","v":2922.02},25310.28,null,1841.609072,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y31+'Tabla Amortización Liquidez'!Z31","v":284.46999999999997},399,{"$f":"IF(C18=0,0,'Tabla Amortización Liquidez'!Z31+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.76115466666667},28185.127443333331,null,2297885.6999999997,28036.366288666664]
[12,{"$f":"'Tabla Amortización Fijo'!C25","v":"2026-04-04"},2297885.6999999997,{"$f":"IF(C19<=0,0,IF(C19<D18,C19,'Tabla Amortización Liquidez'!O32))","v":1901.1800000000012},null,{"$f":"'Tabla Amortización Liquidez'!P32","v":20183.099999999999},{"$f":"'Tabla Amortización Liquidez'!Q32","v":3229.3},25313.579999999998,null,1838.3085599999997,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y32+'Tabla Amortización Liquidez'!Z32","v":280.98},399,{"$f":"IF(C19=0,0,'Tabla Amortización Liquidez'!Z32+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.28115466666668},28181.156931333331,null,2295984.5199999996,28032.875776666664]
[13,{"$f":"'Tabla Amortización Fijo'!C26","v":"2026-05-04"},2295984.5199999996,{"$f":"IF(C20<=0,0,IF(C20<D19,C20,'Tabla Amortización Liquidez'!O33))","v":2676.6900000000005},null,{"$f":"'Tabla Amortización Liquidez'!P33","v":19515.87},{"$f":"'Tabla Amortización Liquidez'!Q33","v":3122.54},25315.1,null,1836.7876159999996,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y33+'Tabla Amortización Liquidez'!Z33","v":282.19},399,{"$f":"IF(C20=0,0,'Tabla Amortización Liquidez'!Z33+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.44115466666668},28182.525987333327,null,2293307.8299999996,28034.08483266666]
[14,{"$f":"'Tabla Amortización Fijo'!C27","v":"2026-06-04"},2293307.8299999996,{"$f":"IF(C21<=0,0,IF(C21<D20,C21,'Tabla Amortización Liquidez'!O34))","v":1951.4900000000002},null,{"$f":"'Tabla Amortización Liquidez'!P34","v":20142.89},{"$f":"'Tabla Amortización Liquidez'!Q34","v":3222.86},25317.24,null,1834.6462639999997,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y34+'Tabla Amortización Liquidez'!Z34","v":281.06},399,{"$f":"IF(C21=0,0,'Tabla Amortización Liquidez'!Z34+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.29115466666667},28181.244635333333,null,2291356.3399999994,28032.953480666667]
[15,{"$f":"'Tabla Amortización Fijo'!C28","v":"2026-07-04"},2291356.3399999994,{"$f":"IF(C22<=0,0,IF(C22<D21,C22,'Tabla Amortización Liquidez'!O35))","v":2726.0300000000007},null,{"$f":"'Tabla Amortización Liquidez'!P35","v":19476.53},{"$f":"'Tabla Amortización Liquidez'!Q35","v":3116.24},25318.799999999996,null,1833.0850719999996,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y35+'Tabla Amortización Liquidez'!Z35","v":282.26},399,{"$f":"IF(C22=0,0,'Tabla Amortización Liquidez'!Z35+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.45115466666667},28182.603443333323,null,2288630.3099999996,28034.152288666657]
[16,{"$f":"'Tabla Amortización Fijo'!C29","v":"2026-08-04"},2288630.3099999996,{"$f":"IF(C23<=0,0,IF(C23<D22,C23,'Tabla Amortización Liquidez'!O36))","v":2002.9000000000005},null,{"$f":"'Tabla Amortización Liquidez'!P36","v":20101.8},{"$f":"'Tabla Amortización Liquidez'!Q36","v":3216.29},25320.99,null,1830.9042479999996,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y36+'Tabla Amortización Liquidez'!Z36","v":281.13},399,{"$f":"IF(C23=0,0,'Tabla Amortización Liquidez'!Z36+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.30115466666666},28181.332619333334,null,2286627.4099999997,28033.031464666667]
[17,{"$f":"'Tabla Amortización Fijo'!C30","v":"2026-09-04"},2286627.4099999997,{"$f":"IF(C24<=0,0,IF(C24<D23,C24,'Tabla Amortización Liquidez'!O37))","v":2024.9100000000003},null,{"$f":"'Tabla Amortización Liquidez'!P37","v":20084.21},{"$f":"'Tabla Amortización Liquidez'!Q37","v":3213.47},25322.59,null,1829.3019279999999,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y37+'Tabla Amortización Liquidez'!Z37","v":281.15999999999997},399,{"$f":"IF(C24=0,0,'Tabla Amortización Liquidez'!Z37+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.30115466666666},28181.360299333333,null,2284602.4999999995,28033.059144666666]
[18,{"$f":"'Tabla Amortización Fijo'!C31","v":"2026-10-04"},2284602.4999999995,{"$f":"IF(C25<=0,0,IF(C25<D24,C25,'Tabla Amortización Liquidez'!O38))","v":2798.03},null,{"$f":"'Tabla Amortización Liquidez'!P38","v":19419.12},{"$f":"'Tabla Amortización Liquidez'!Q38","v":3107.06},25324.21,null,1827.6819999999998,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y38+'Tabla Amortización Liquidez'!Z38","v":282.37},399,{"$f":"IF(C25=0,0,'Tabla Amortización Liquidez'!Z38+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.47115466666668},28182.74037133333,null,2281804.4699999997,28034.269216666664]
[19,{"$f":"'Tabla Amortización Fijo'!C32","v":"2026-11-04"},2281804.4699999997,{"$f":"IF(C26<=0,0,IF(C26<D25,C26,'Tabla Amortización Liquidez'!O39))","v":2077.9000000000005},null,{"$f":"'Tabla Amortización Liquidez'!P39","v":20041.849999999999},{"$f":"'Tabla Amortización Liquidez'!Q39","v":3206.7},25326.45,null,1825.4435759999999,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y39+'Tabla Amortización Liquidez'!Z39","v":281.23},399,{"$f":"IF(C26=0,0,'Tabla Amortización Liquidez'!Z39+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.31115466666668},28181.441947333333,null,2279726.5699999998,28033.130792666667]
[20,{"$f":"'Tabla Amortización Fijo'!C33","v":"2026-12-04"},2279726.5699999998,{"$f":"IF(C27<=0,0,IF(C27<D26,C27,'Tabla Amortización Liquidez'!O40))","v":2849.9999999999995},null,{"$f":"'Tabla Amortización Liquidez'!P40","v":19377.68},{"$f":"'Tabla Amortización Liquidez'!Q40","v":3100.43},25328.11,null,1823.781256,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y40+'Tabla Amortización Liquidez'!Z40","v":282.45},399,{"$f":"IF(C27=0,0,'Tabla Amortización Liquidez'!Z40+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.48115466666667},28182.829627333333,null,2276876.5699999998,28034.348472666665]
[21,{"$f":"'Tabla Amortización Fijo'!C34","v":"2027-01-04"},2276876.5699999998,{"$f":"IF(C28<=0,0,IF(C28<D27,C28,'Tabla Amortización Liquidez'!O41))","v":2132.0499999999997},null,{"$f":"'Tabla Amortización Liquidez'!P41","v":19998.57},{"$f":"'Tabla Amortización Liquidez'!Q41","v":3199.77},25330.39,null,1821.501256,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y41+'Tabla Amortización Liquidez'!Z41","v":281.31},399,{"$f":"IF(C28=0,0,'Tabla Amortización Liquidez'!Z41+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.32115466666667},28181.529627333333,null,2274744.52,28033.208472666665]
[22,{"$f":"'Tabla Amortización Fijo'!C35","v":"2027-02-04"},2274744.52,{"$f":"IF(C29<=0,0,IF(C29<D28,C29,'Tabla Amortización Liquidez'!O42))","v":2155.4799999999991},null,{"$f":"'Tabla Amortización Liquidez'!P42","v":19979.84},{"$f":"'Tabla Amortización Liquidez'!Q42","v":3196.77},25332.09,null,1819.7956160000001,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y42+'Tabla Amortización Liquidez'!Z42","v":281.35000000000002},399,{"$f":"IF(C29=0,0,'Tabla Amortización Liquidez'!Z42+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.33115466666666},28181.57398733333,null,2272589.04,28033.242832666663]
[23,{"$f":"'Tabla Amortización Fijo'!C36","v":"2027-03-04"},2272589.04,{"$f":"IF(C30<=0,0,IF(C30<D29,C30,'Tabla Amortización Liquidez'!O43))","v":4419.9400000000005},null,{"$f":"'Tabla Amortización Liquidez'!P43","v":18029.21},{"$f":"'Tabla Amortización Liquidez'!Q43","v":2884.67},25333.82,null,1818.071232,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y43+'Tabla Amortización Liquidez'!Z43","v":284.89999999999998},399,{"$f":"IF(C30=0,0,'Tabla Amortización Liquidez'!Z43+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.82115466666667},28185.619603333333,null,2268169.1,28036.798448666665]
[24,{"$f":"'Tabla Amortización Fijo'!C37","v":"2027-04-04"},2268169.1,{"$f":"IF(C31<=0,0,IF(C31<D30,C31,'Tabla Amortización Liquidez'!O44))","v":2227.7299999999991},null,{"$f":"'Tabla Amortización Liquidez'!P44","v":19922.09},{"$f":"'Tabla Amortización Liquidez'!Q44","v":3187.53},25337.35,null,1814.5352800000003,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y44+'Tabla Amortización Liquidez'!Z44","v":281.45},399,{"$f":"IF(C31=0,0,'Tabla Amortización Liquidez'!Z44+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.34115466666668},28181.683651333333,null,2265941.37,28033.342496666664]
[25,{"$f":"'Tabla Amortización Fijo'!C38","v":"2027-05-04"},2265941.37,{"$f":"IF(C32<=0,0,IF(C32<D31,C32,'Tabla Amortización Liquidez'!O45))","v":2996.9599999999996},null,{"$f":"'Tabla Amortización Liquidez'!P45","v":19260.5},{"$f":"'Tabla Amortización Liquidez'!Q45","v":3081.68},25339.14,null,1812.7530960000001,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y45+'Tabla Amortización Liquidez'!Z45","v":282.65999999999997},399,{"$f":"IF(C32=0,0,'Tabla Amortización Liquidez'!Z45+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.51115466666667},28183.071467333331,null,2262944.41,28034.560312666665]
[26,{"$f":"'Tabla Amortización Fijo'!C39","v":"2027-06-04"},2262944.41,{"$f":"IF(C33<=0,0,IF(C33<D32,C33,'Tabla Amortización Liquidez'!O46))","v":2285.139999999999},null,{"$f":"'Tabla Amortización Liquidez'!P46","v":19876.2},{"$f":"'Tabla Amortización Liquidez'!Q46","v":3180.19},25341.53,null,1810.3555280000003,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y46+'Tabla Amortización Liquidez'!Z46","v":281.52999999999997},399,{"$f":"IF(C33=0,0,'Tabla Amortización Liquidez'!Z46+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.35115466666667},28181.77389933333,null,2260659.27,28033.422744666663]
[27,{"$f":"'Tabla Amortización Fijo'!C40","v":"2027-07-04"},2260659.27,{"$f":"IF(C34<=0,0,IF(C34<D33,C34,'Tabla Amortización Liquidez'!O47))","v":3053.2600000000011},null,{"$f":"'Tabla Amortización Liquidez'!P47","v":19215.599999999999},{"$f":"'Tabla Amortización Liquidez'!Q47","v":3074.5},25343.360000000001,null,1808.5274160000001,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y47+'Tabla Amortización Liquidez'!Z47","v":282.74},399,{"$f":"IF(C34=0,0,'Tabla Amortización Liquidez'!Z47+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.52115466666666},28183.155787333333,null,2257606.0100000002,28034.634632666668]
[28,{"$f":"'Tabla Amortización Fijo'!C41","v":"2027-08-04"},2257606.0100000002,{"$f":"IF(C35<=0,0,IF(C35<D34,C35,'Tabla Amortización Liquidez'!O48))","v":2343.8099999999981},null,{"$f":"'Tabla Amortización Liquidez'!P48","v":19829.310000000001},{"$f":"'Tabla Amortización Liquidez'!Q48","v":3172.69},25345.809999999998,null,1806.0848080000003,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y48+'Tabla Amortización Liquidez'!Z48","v":281.62},399,{"$f":"IF(C35=0,0,'Tabla Amortización Liquidez'!Z48+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.36115466666666},28181.883179333327,null,2255262.2000000002,28033.522024666661]
[29,{"$f":"'Tabla Amortización Fijo'!C42","v":"2027-09-04"},2255262.2000000002,{"$f":"IF(C36<=0,0,IF(C36<D35,C36,'Tabla Amortización Liquidez'!O49))","v":2369.5599999999981},null,{"$f":"'Tabla Amortización Liquidez'!P49","v":19808.72},{"$f":"'Tabla Amortización Liquidez'!Q49","v":3169.4},25347.68,null,1804.2097600000002,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y49+'Tabla Amortización Liquidez'!Z49","v":281.66000000000003},399,{"$f":"IF(C36=0,0,'Tabla Amortización Liquidez'!Z49+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.37115466666668},28181.928131333334,null,2252892.64,28033.556976666667]
[30,{"$f":"'Tabla Amortización Fijo'!C43","v":"2027-10-04"},2252892.64,{"$f":"IF(C37<=0,0,IF(C37<D36,C37,'Tabla Amortización Liquidez'!O50))","v":3136.06},null,{"$f":"'Tabla Amortización Liquidez'!P50","v":19149.59},{"$f":"'Tabla Amortización Liquidez'!Q50","v":3063.93},25349.58,null,1802.3141120000003,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y50+'Tabla Amortización Liquidez'!Z50","v":282.85000000000002},399,{"$f":"IF(C37=0,0,'Tabla Amortización Liquidez'!Z50+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.53115466666668},28183.282483333332,null,2249756.58,28034.751328666665]
[31,{"$f":"'Tabla Amortización Fijo'!C44","v":"2027-11-04"},2249756.58,{"$f":"IF(C38<=0,0,IF(C38<D37,C38,'Tabla Amortización Liquidez'!O51))","v":2430.0599999999995},null,{"$f":"'Tabla Amortización Liquidez'!P51","v":19760.36},{"$f":"'Tabla Amortización Liquidez'!Q51","v":3161.66},25352.080000000002,null,1799.8052640000003,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y51+'Tabla Amortización Liquidez'!Z51","v":281.75},399,{"$f":"IF(C38=0,0,'Tabla Amortización Liquidez'!Z51+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.38115466666667},28182.023635333331,null,2247326.52,28033.642480666666]
[32,{"$f":"'Tabla Amortización Fijo'!C45","v":"2027-12-04"},2247326.52,{"$f":"IF(C39<=0,0,IF(C39<D38,C39,'Tabla Amortización Liquidez'!O52))","v":3195.3900000000008},null,{"$f":"'Tabla Amortización Liquidez'!P52","v":19102.28},{"$f":"'Tabla Amortización Liquidez'!Q52","v":3056.36},25354.03,null,1797.861216,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y52+'Tabla Amortización Liquidez'!Z52","v":282.95},399,{"$f":"IF(C39=0,0,'Tabla Amortización Liquidez'!Z52+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.55115466666666},28183.399587333333,null,2244131.13,28034.848432666666]
[33,{"$f":"'Tabla Amortización Fijo'!C46","v":"2028-01-04"},2244131.13,{"$f":"IF(C40<=0,0,IF(C40<D39,C40,'Tabla Amortización Liquidez'!O53))","v":2491.8899999999985},null,{"$f":"'Tabla Amortización Liquidez'!P53","v":19710.95},{"$f":"'Tabla Amortización Liquidez'!Q53","v":3153.75},25356.59,null,1795.3049040000001,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y53+'Tabla Amortización Liquidez'!Z53","v":281.83},399,{"$f":"IF(C40=0,0,'Tabla Amortización Liquidez'!Z53+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.39115466666667},28182.123275333335,null,2241639.2399999998,28033.732120666667]
[34,{"$f":"'Tabla Amortización Fijo'!C47","v":"2028-02-04"},2241639.2399999998,{"$f":"IF(C41<=0,0,IF(C41<D40,C41,'Tabla Amortización Liquidez'!O54))","v":2519.2699999999986},null,{"$f":"'Tabla Amortización Liquidez'!P54","v":19689.060000000001},{"$f":"'Tabla Amortización Liquidez'!Q54","v":3150.25},25358.58,null,1793.3113920000001,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y54+'Tabla Amortización Liquidez'!Z54","v":281.88},399,{"$f":"IF(C41=0,0,'Tabla Amortización Liquidez'!Z54+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.40115466666668},28182.179763333334,null,2239119.9699999997,28033.778608666667]
[35,{"$f":"'Tabla Amortización Fijo'!C48","v":"2028-03-04"},2239119.9699999997,{"$f":"IF(C42<=0,0,IF(C42<D41,C42,'Tabla Amortización Liquidez'!O55))","v":4018.7900000000009},null,{"$f":"'Tabla Amortización Liquidez'!P55","v":18398.099999999999},{"$f":"'Tabla Amortización Liquidez'!Q55","v":2943.7},25360.59,null,1791.2959759999999,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y55+'Tabla Amortización Liquidez'!Z55","v":284.22000000000003},399,{"$f":"IF(C42=0,0,'Tabla Amortización Liquidez'!Z55+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.72115466666668},28184.834347333333,null,2235101.1799999997,28036.113192666668]
[36,{"$f":"'Tabla Amortización Fijo'!C49","v":"2028-04-04"},2235101.1799999997,{"$f":"IF(C43<=0,0,IF(C43<D42,C43,'Tabla Amortización Liquidez'!O56))","v":2591.11},null,{"$f":"'Tabla Amortización Liquidez'!P56","v":19631.64},{"$f":"'Tabla Amortización Liquidez'!Q56","v":3141.06},25363.81,null,1788.0809439999998,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y56+'Tabla Amortización Liquidez'!Z56","v":281.98},399,{"$f":"IF(C43=0,0,'Tabla Amortización Liquidez'!Z56+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.41115466666668},28182.289315333335,null,2232510.0699999998,28033.878160666667]
[37,{"$f":"'Tabla Amortización Fijo'!C50","v":"2028-05-04"},2232510.0699999998,{"$f":"IF(C44<=0,0,IF(C44<D43,C44,'Tabla Amortización Liquidez'!O57))","v":3353.329999999999},null,{"$f":"'Tabla Amortización Liquidez'!P57","v":18976.34},{"$f":"'Tabla Amortización Liquidez'!Q57","v":3036.21},25365.879999999997,null,1786.0080559999999,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y57+'Tabla Amortización Liquidez'!Z57","v":283.17},399,{"$f":"IF(C44=0,0,'Tabla Amortización Liquidez'!Z57+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.58115466666666},28183.646427333326,null,2229156.7399999998,28035.065272666659]
[38,{"$f":"'Tabla Amortización Fijo'!C51","v":"2028-06-04"},2229156.7399999998,{"$f":"IF(C45<=0,0,IF(C45<D44,C45,'Tabla Amortización Liquidez'!O58))","v":2656.4199999999992},null,{"$f":"'Tabla Amortización Liquidez'!P58","v":19579.43},{"$f":"'Tabla Amortización Liquidez'!Q58","v":3132.71},25368.559999999998,null,1783.325392,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y58+'Tabla Amortización Liquidez'!Z58","v":282.08},399,{"$f":"IF(C45=0,0,'Tabla Amortización Liquidez'!Z58+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.43115466666666},28182.403763333328,null,2226500.3199999998,28033.972608666663]
[39,{"$f":"'Tabla Amortización Fijo'!C52","v":"2028-07-04"},2226500.3199999998,{"$f":"IF(C46<=0,0,IF(C46<D45,C46,'Tabla Amortización Liquidez'!O59))","v":3417.3999999999996},null,{"$f":"'Tabla Amortización Liquidez'!P59","v":18925.25},{"$f":"'Tabla Amortización Liquidez'!Q59","v":3028.04},25370.690000000002,null,1781.2002560000001,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y59+'Tabla Amortización Liquidez'!Z59","v":283.27},399,{"$f":"IF(C46=0,0,'Tabla Amortización Liquidez'!Z59+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.59115466666668},28183.758627333336,null,2223082.92,28035.167472666668]
[40,{"$f":"'Tabla Amortización Fijo'!C53","v":"2028-08-04"},2223082.92,{"$f":"IF(C47<=0,0,IF(C47<D46,C47,'Tabla Amortización Liquidez'!O60))","v":2723.1699999999973},null,{"$f":"'Tabla Amortización Liquidez'!P60","v":19526.080000000002},{"$f":"'Tabla Amortización Liquidez'!Q60","v":3124.17},25373.42,null,1778.4663360000002,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y60+'Tabla Amortización Liquidez'!Z60","v":282.17},399,{"$f":"IF(C47=0,0,'Tabla Amortización Liquidez'!Z60+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.44115466666668},28182.50470733333,null,2220359.75,28034.063552666663]
[41,{"$f":"'Tabla Amortización Fijo'!C54","v":"2028-09-04"},2220359.75,{"$f":"IF(C48<=0,0,IF(C48<D47,C48,'Tabla Amortización Liquidez'!O61))","v":2753.0899999999997},null,{"$f":"'Tabla Amortización Liquidez'!P61","v":19502.16},{"$f":"'Tabla Amortización Liquidez'!Q61","v":3120.35},25375.599999999999,null,1776.2878000000001,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y61+'Tabla Amortización Liquidez'!Z61","v":282.21999999999997},399,{"$f":"IF(C48=0,0,'Tabla Amortización Liquidez'!Z61+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.45115466666667},28182.566171333332,null,2217606.66,28034.115016666667]
[42,{"$f":"'Tabla Amortización Fijo'!C55","v":"2028-10-04"},2217606.66,{"$f":"IF(C49<=0,0,IF(C49<D48,C49,'Tabla Amortización Liquidez'!O62))","v":3512.1899999999996},null,{"$f":"'Tabla Amortización Liquidez'!P62","v":18849.66},{"$f":"'Tabla Amortización Liquidez'!Q62","v":3015.95},25377.8,null,1774.0853280000001,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y62+'Tabla Amortización Liquidez'!Z62","v":283.39999999999998},399,{"$f":"IF(C49=0,0,'Tabla Amortización Liquidez'!Z62+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.61115466666666},28183.903699333332,null,2214094.4700000002,28035.292544666667]
[43,{"$f":"'Tabla Amortización Fijo'!C56","v":"2028-11-04"},2214094.4700000002,{"$f":"IF(C50<=0,0,IF(C50<D49,C50,'Tabla Amortización Liquidez'!O63))","v":2821.9399999999987},null,{"$f":"'Tabla Amortización Liquidez'!P63","v":19447.13},{"$f":"'Tabla Amortización Liquidez'!Q63","v":3111.54},25380.61,null,1771.2755760000005,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y63+'Tabla Amortización Liquidez'!Z63","v":282.32},399,{"$f":"IF(C50=0,0,'Tabla Amortización Liquidez'!Z63+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.46115466666666},28182.673947333333,null,2211272.5300000003,28034.212792666665]
[44,{"$f":"'Tabla Amortización Fijo'!C57","v":"2028-12-04"},2211272.5300000003,{"$f":"IF(C51<=0,0,IF(C51<D50,C51,'Tabla Amortización Liquidez'!O64))","v":3579.7199999999993},null,{"$f":"'Tabla Amortización Liquidez'!P64","v":18795.82},{"$f":"'Tabla Amortización Liquidez'!Q64","v":3007.33},25382.870000000003,null,1769.0180240000002,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y64+'Tabla Amortización Liquidez'!Z64","v":283.5},399,{"$f":"IF(C51=0,0,'Tabla Amortización Liquidez'!Z64+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.62115466666668},28184.016395333336,null,2207692.81,28035.395240666669]
[45,{"$f":"'Tabla Amortización Fijo'!C58","v":"2029-01-04"},2207692.81,{"$f":"IF(C52<=0,0,IF(C52<D51,C52,'Tabla Amortización Liquidez'!O65))","v":2892.2999999999984},null,{"$f":"'Tabla Amortización Liquidez'!P65","v":19390.900000000001},{"$f":"'Tabla Amortización Liquidez'!Q65","v":3102.54},25385.74,null,1766.1542480000001,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y65+'Tabla Amortización Liquidez'!Z65","v":282.41000000000003},399,{"$f":"IF(C52=0,0,'Tabla Amortización Liquidez'!Z65+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.47115466666668},28182.782619333331,null,2204800.5100000002,28034.311464666665]
[46,{"$f":"'Tabla Amortización Fijo'!C59","v":"2029-02-04"},2204800.5100000002,{"$f":"IF(C53<=0,0,IF(C53<D52,C53,'Tabla Amortización Liquidez'!O66))","v":2924.0699999999993},null,{"$f":"'Tabla Amortización Liquidez'!P66","v":19365.5},{"$f":"'Tabla Amortización Liquidez'!Q66","v":3098.48},25388.05,null,1763.8404080000003,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y66+'Tabla Amortización Liquidez'!Z66","v":282.45999999999998},399,{"$f":"IF(C53=0,0,'Tabla Amortización Liquidez'!Z66+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.48115466666667},28182.838779333331,null,2201876.4400000004,28034.357624666663]
[47,{"$f":"'Tabla Amortización Fijo'!C60","v":"2029-03-04"},2201876.4400000004,{"$f":"IF(C54<=0,0,IF(C54<D53,C54,'Tabla Amortización Liquidez'!O67))","v":5127.2499999999982},null,{"$f":"'Tabla Amortización Liquidez'!P67","v":17468.22},{"$f":"'Tabla Amortización Liquidez'!Q67","v":2794.92},25390.39,null,1761.5011520000005,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y67+'Tabla Amortización Liquidez'!Z67","v":285.91999999999996},399,{"$f":"IF(C54=0,0,'Tabla Amortización Liquidez'!Z67+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.96115466666666},28186.779523333331,null,2196749.1900000004,28037.818368666663]
[48,{"$f":"'Tabla Amortización Fijo'!C61","v":"2029-04-04"},2196749.1900000004,{"$f":"IF(C55<=0,0,IF(C55<D54,C55,'Tabla Amortización Liquidez'!O68))","v":3012.5500000000011},null,{"$f":"'Tabla Amortización Liquidez'!P68","v":19294.78},{"$f":"'Tabla Amortización Liquidez'!Q68","v":3087.16},25394.489999999998,null,1757.3993520000004,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y68+'Tabla Amortización Liquidez'!Z68","v":282.60000000000002},399,{"$f":"IF(C55=0,0,'Tabla Amortización Liquidez'!Z68+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.50115466666668},28182.99772333333,null,2193736.6400000006,28034.496568666662]
[49,{"$f":"'Tabla Amortización Fijo'!C62","v":"2029-05-04"},2193736.6400000006,{"$f":"IF(C56<=0,0,IF(C56<D55,C56,'Tabla Amortización Liquidez'!O69))","v":3766.6600000000012},null,{"$f":"'Tabla Amortización Liquidez'!P69","v":18646.759999999998},{"$f":"'Tabla Amortización Liquidez'!Q69","v":2983.48},25396.899999999998,null,1754.9893120000006,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y69+'Tabla Amortización Liquidez'!Z69","v":283.77},399,{"$f":"IF(C56=0,0,'Tabla Amortización Liquidez'!Z69+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.66115466666668},28184.327683333333,null,2189969.9800000004,28035.666528666665]
[50,{"$f":"'Tabla Amortización Fijo'!C63","v":"2029-06-04"},2189969.9800000004,{"$f":"IF(C57<=0,0,IF(C57<D56,C57,'Tabla Amortización Liquidez'!O70))","v":3087.0299999999984},null,{"$f":"'Tabla Amortización Liquidez'!P70","v":19235.240000000002},{"$f":"'Tabla Amortización Liquidez'!Q70","v":3077.64},25399.91,null,1751.9759840000004,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y70+'Tabla Amortización Liquidez'!Z70","v":282.7},399,{"$f":"IF(C57=0,0,'Tabla Amortización Liquidez'!Z70+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.51115466666667},28183.104355333333,null,2186882.9500000007,28034.593200666666]
[51,{"$f":"'Tabla Amortización Fijo'!C64","v":"2029-07-04"},2186882.9500000007,{"$f":"IF(C58<=0,0,IF(C58<D57,C58,'Tabla Amortización Liquidez'!O71))","v":3839.7100000000009},null,{"$f":"'Tabla Amortización Liquidez'!P71","v":18588.509999999998},{"$f":"'Tabla Amortización Liquidez'!Q71","v":2974.16},25402.379999999997,null,1749.5063600000005,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y71+'Tabla Amortización Liquidez'!Z71","v":283.88},399,{"$f":"IF(C58=0,0,'Tabla Amortización Liquidez'!Z71+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.68115466666666},28184.454731333328,null,2183043.2400000007,28035.773576666663]
[52,{"$f":"'Tabla Amortización Fijo'!C65","v":"2029-08-04"},2183043.2400000007,{"$f":"IF(C59<=0,0,IF(C59<D58,C59,'Tabla Amortización Liquidez'!O72))","v":3163.1599999999976},null,{"$f":"'Tabla Amortización Liquidez'!P72","v":19174.400000000001},{"$f":"'Tabla Amortización Liquidez'!Q72","v":3067.9},25405.46,null,1746.4345920000007,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y72+'Tabla Amortización Liquidez'!Z72","v":282.81},399,{"$f":"IF(C59=0,0,'Tabla Amortización Liquidez'!Z72+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.53115466666668},28183.242963333334,null,2179880.0800000005,28034.711808666667]
[53,{"$f":"'Tabla Amortización Fijo'!C66","v":"2029-09-04"},2179880.0800000005,{"$f":"IF(C60<=0,0,IF(C60<D59,C60,'Tabla Amortización Liquidez'!O73))","v":3197.9199999999992},null,{"$f":"'Tabla Amortización Liquidez'!P73","v":19146.61},{"$f":"'Tabla Amortización Liquidez'!Q73","v":3063.46},25407.989999999998,null,1743.9040640000005,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y73+'Tabla Amortización Liquidez'!Z73","v":282.87},399,{"$f":"IF(C60=0,0,'Tabla Amortización Liquidez'!Z73+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.54115466666667},28183.31243533333,null,2176682.1600000006,28034.771280666664]
[54,{"$f":"'Tabla Amortización Fijo'!C67","v":"2029-10-04"},2176682.1600000006,{"$f":"IF(C61<=0,0,IF(C61<D60,C61,'Tabla Amortización Liquidez'!O74))","v":3948.45},null,{"$f":"'Tabla Amortización Liquidez'!P74","v":18501.8},{"$f":"'Tabla Amortización Liquidez'!Q74","v":2960.29},25410.54,null,1741.3457280000007,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y74+'Tabla Amortización Liquidez'!Z74","v":284.04000000000002},399,{"$f":"IF(C61=0,0,'Tabla Amortización Liquidez'!Z74+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.70115466666667},28184.634099333332,null,2172733.7100000004,28035.932944666667]
[55,{"$f":"'Tabla Amortización Fijo'!C68","v":"2029-11-04"},2172733.7100000004,{"$f":"IF(C62<=0,0,IF(C62<D61,C62,'Tabla Amortización Liquidez'!O75))","v":3276.4499999999989},null,{"$f":"'Tabla Amortización Liquidez'!P75","v":19083.84},{"$f":"'Tabla Amortización Liquidez'!Q75","v":3053.41},25413.699999999997,null,1738.1869680000004,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y75+'Tabla Amortización Liquidez'!Z75","v":282.98},399,{"$f":"IF(C62=0,0,'Tabla Amortización Liquidez'!Z75+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.55115466666666},28183.425339333331,null,2169457.2600000002,28034.874184666663]
[56,{"$f":"'Tabla Amortización Fijo'!C69","v":"2029-12-04"},2169457.2600000002,{"$f":"IF(C63<=0,0,IF(C63<D62,C63,'Tabla Amortización Liquidez'!O76))","v":4025.4700000000003},null,{"$f":"'Tabla Amortización Liquidez'!P76","v":18440.39},{"$f":"'Tabla Amortización Liquidez'!Q76","v":2950.46},25416.32,null,1735.5658080000003,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y76+'Tabla Amortización Liquidez'!Z76","v":284.14999999999998},399,{"$f":"IF(C63=0,0,'Tabla Amortización Liquidez'!Z76+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.71115466666666},28184.754179333333,null,2165431.79,28036.043024666666]
[57,{"$f":"'Tabla Amortización Fijo'!C70","v":"2030-01-04"},2165431.79,{"$f":"IF(C64<=0,0,IF(C64<D63,C64,'Tabla Amortización Liquidez'!O77))","v":3356.68},null,{"$f":"'Tabla Amortización Liquidez'!P77","v":19019.71},{"$f":"'Tabla Amortización Liquidez'!Q77","v":3043.15},25419.54,null,1732.3454320000001,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y77+'Tabla Amortización Liquidez'!Z77","v":283.10000000000002},399,{"$f":"IF(C64=0,0,'Tabla Amortización Liquidez'!Z77+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.57115466666667},28183.563803333331,null,2162075.11,28034.992648666663]
[58,{"$f":"'Tabla Amortización Fijo'!C71","v":"2030-02-04"},2162075.11,{"$f":"IF(C65<=0,0,IF(C65<D64,C65,'Tabla Amortización Liquidez'!O78))","v":3393.56},null,{"$f":"'Tabla Amortización Liquidez'!P78","v":18990.23},{"$f":"'Tabla Amortización Liquidez'!Q78","v":3038.44},25422.23,null,1729.6600880000001,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y78+'Tabla Amortización Liquidez'!Z78","v":283.14},399,{"$f":"IF(C65=0,0,'Tabla Amortización Liquidez'!Z78+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.57115466666667},28183.608459333333,null,2158681.5499999998,28035.037304666665]
[59,{"$f":"'Tabla Amortización Fijo'!C72","v":"2030-03-04"},2158681.5499999998,{"$f":"IF(C66<=0,0,IF(C66<D65,C66,'Tabla Amortización Liquidez'!O79))","v":5559.3099999999977},null,{"$f":"'Tabla Amortización Liquidez'!P79","v":17125.54},{"$f":"'Tabla Amortización Liquidez'!Q79","v":2740.09},25424.94,null,1726.94524,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y79+'Tabla Amortización Liquidez'!Z79","v":286.54000000000002},399,{"$f":"IF(C66=0,0,'Tabla Amortización Liquidez'!Z79+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.04115466666667},28187.473611333331,null,2153122.2399999998,28038.432456666666]
[60,{"$f":"'Tabla Amortización Fijo'!C73","v":"2030-04-04"},2153122.2399999998,{"$f":"IF(C67<=0,0,IF(C67<D66,C67,'Tabla Amortización Liquidez'!O80))","v":3491.9499999999994},null,{"$f":"'Tabla Amortización Liquidez'!P80","v":18911.59},{"$f":"'Tabla Amortización Liquidez'!Q80","v":3025.85},25429.39,null,1722.4977919999999,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y80+'Tabla Amortización Liquidez'!Z80","v":283.3},399,{"$f":"IF(C67=0,0,'Tabla Amortización Liquidez'!Z80+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.60115466666667},28183.796163333329,null,2149630.2899999996,28035.195008666662]
[61,{"$f":"'Tabla Amortización Fijo'!C74","v":"2030-05-04"},2149630.2899999996,{"$f":"IF(C68<=0,0,IF(C68<D67,C68,'Tabla Amortización Liquidez'!O81))","v":4236.829999999999},null,{"$f":"'Tabla Amortización Liquidez'!P81","v":18271.86},{"$f":"'Tabla Amortización Liquidez'!Q81","v":2923.5},25432.19,null,1719.7042319999998,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y81+'Tabla Amortización Liquidez'!Z81","v":284.45999999999998},399,{"$f":"IF(C68=0,0,'Tabla Amortización Liquidez'!Z81+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.76115466666667},28185.12260333333,null,2145393.4599999995,28036.361448666663]
[62,{"$f":"'Tabla Amortización Fijo'!C75","v":"2030-06-04"},2145393.4599999995,{"$f":"IF(C69<=0,0,IF(C69<D68,C69,'Tabla Amortización Liquidez'!O82))","v":3576.880000000001},null,{"$f":"'Tabla Amortización Liquidez'!P82","v":18843.71},{"$f":"'Tabla Amortización Liquidez'!Q82","v":3014.99},25435.579999999998,null,1716.3147679999997,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y82+'Tabla Amortización Liquidez'!Z82","v":283.40999999999997},399,{"$f":"IF(C69=0,0,'Tabla Amortización Liquidez'!Z82+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.61115466666666},28183.923139333328,null,2141816.5799999996,28035.311984666663]
[63,{"$f":"'Tabla Amortización Fijo'!C76","v":"2030-07-04"},2141816.5799999996,{"$f":"IF(C70<=0,0,IF(C70<D69,C70,'Tabla Amortización Liquidez'!O83))","v":4320.130000000001},null,{"$f":"'Tabla Amortización Liquidez'!P83","v":18205.439999999999},{"$f":"'Tabla Amortización Liquidez'!Q83","v":2912.87},25438.44,null,1713.4532639999998,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y83+'Tabla Amortización Liquidez'!Z83","v":284.57},399,{"$f":"IF(C70=0,0,'Tabla Amortización Liquidez'!Z83+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.77115466666666},28185.241635333328,null,2137496.4499999997,28036.470480666663]
[64,{"$f":"'Tabla Amortización Fijo'!C77","v":"2030-08-04"},2137496.4499999997,{"$f":"IF(C71<=0,0,IF(C71<D70,C71,'Tabla Amortización Liquidez'!O84))","v":3663.6599999999994},null,{"$f":"'Tabla Amortización Liquidez'!P84","v":18774.34},{"$f":"'Tabla Amortización Liquidez'!Q84","v":3003.89},25441.89,null,1709.9971599999999,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y84+'Tabla Amortización Liquidez'!Z84","v":283.54000000000002},399,{"$f":"IF(C71=0,0,'Tabla Amortización Liquidez'!Z84+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.63115466666667},28184.06553133333,null,2133832.7899999996,28035.434376666664]
[65,{"$f":"'Tabla Amortización Fijo'!C78","v":"2030-09-04"},2133832.7899999996,{"$f":"IF(C72<=0,0,IF(C72<D71,C72,'Tabla Amortización Liquidez'!O85))","v":3703.91},null,{"$f":"'Tabla Amortización Liquidez'!P85","v":18742.16},{"$f":"'Tabla Amortización Liquidez'!Q85","v":2998.75},25444.82,null,1707.0662319999999,{"$f":"SD_PRIM_CUOTA","v":201.00721666666666},{"$f":"'Tabla Amortización Liquidez'!Y85+'Tabla Amortización Liquidez'!Z85","v":283.59999999999997},399,{"$f":"IF(C72=0,0,'Tabla Amortización Liquidez'!Z85+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.64115466666667},28184.134603333332,null,2130128.8799999994,28035.493448666664]
[66,{"$f":"'Tabla Amortización Fijo'!C79","v":"2030-10-04"},2130128.8799999994,{"$f":"IF(C73<=0,0,IF(C73<D72,C73,'Tabla Amortización Liquidez'!O86))","v":4444.7100000000009},null,{"$f":"'Tabla Amortización Liquidez'!P86","v":18106.099999999999},{"$f":"'Tabla Amortización Liquidez'!Q86","v":2896.98},{"$f":"+G73+F73+D73","v":25447.79},null,{"$f":"IF(C73<=0,0,(C73*0.8/1000))","v":1704.1031039999996},201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y86+'Tabla Amortización Liquidez'!Z86","v":284.76},399,{"$f":"IF(C73=0,0,'Tabla Amortización Liquidez'!Z86+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.80115466666666},28185.46147533333,null,2125684.1699999995,28036.660320666662]
[67,{"$f":"'Tabla Amortización Fijo'!C80","v":"2030-11-04"},2125684.1699999995,{"$f":"IF(C74<=0,0,IF(C74<D73,C74,'Tabla Amortización Liquidez'!O87))","v":3793.4599999999991},null,{"$f":"'Tabla Amortización Liquidez'!P87","v":18670.59},{"$f":"'Tabla Amortización Liquidez'!Q87","v":2987.29},25451.34,null,1700.5473359999996,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y87+'Tabla Amortización Liquidez'!Z87","v":283.72000000000003},{"$f":"IF(OR($M$8=0,C74<=0),0,399)","v":399},{"$f":"IF(C74=0,0,'Tabla Amortización Liquidez'!Z87+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.65115466666668},28184.265707333332,null,{"$f":"C74-D74-E74-I74","v":2121890.7099999995},{"$f":"O74-N74+I74+E74","v":28035.614552666666}]
[68,{"$f":"'Tabla Amortización Fijo'!C81","v":"2030-12-04"},{"$f":"IF(Q74<=0.01,0,Q74)","v":2121890.7099999995},{"$f":"IF(C75<=0,0,IF(C75<D74,C75,'Tabla Amortización Liquidez'!O88))","v":4532.5399999999991},null,{"$f":"'Tabla Amortización Liquidez'!P88","v":18036.07},{"$f":"'Tabla Amortización Liquidez'!Q88","v":2885.77},25454.379999999997,null,1697.5125679999996,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y88+'Tabla Amortización Liquidez'!Z88","v":284.88},399,{"$f":"IF(C75=0,0,'Tabla Amortización Liquidez'!Z88+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.81115466666668},28185.590939333328,null,2117358.1699999995,28036.779784666662]
[69,{"$f":"'Tabla Amortización Fijo'!C82","v":"2031-01-04"},2117358.1699999995,{"$f":"IF(C76<=0,0,IF(C76<D75,C76,'Tabla Amortización Liquidez'!O89))","v":3884.95},null,{"$f":"'Tabla Amortización Liquidez'!P89","v":18597.46},{"$f":"'Tabla Amortización Liquidez'!Q89","v":2975.59},25458,null,1693.8865359999995,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y89+'Tabla Amortización Liquidez'!Z89","v":283.86},399,{"$f":"IF(C76=0,0,'Tabla Amortización Liquidez'!Z89+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.67115466666667},{"$f":"H76+L76+K76+M76+N76+J76","v":28184.42490733333},null,2113473.2199999993,28035.753752666664]
[70,{"$f":"'Tabla Amortización Fijo'!C83","v":"2031-02-04"},2113473.2199999993,{"$f":"IF(C77<=0,0,IF(C77<D76,C77,'Tabla Amortización Liquidez'!O90))","v":3927.6399999999994},null,{"$f":"'Tabla Amortización Liquidez'!P90","v":18563.34},{"$f":"'Tabla Amortización Liquidez'!Q90","v":2970.13},25461.11,null,1690.7785759999995,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y90+'Tabla Amortización Liquidez'!Z90","v":283.91999999999996},399,{"$f":"IF(C77=0,0,'Tabla Amortización Liquidez'!Z90+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.68115466666666},28184.496947333329,null,2109545.5799999991,28035.815792666664]
[71,{"$f":"'Tabla Amortización Fijo'!C84","v":"2031-03-04"},2109545.5799999991,{"$f":"IF(C78<=0,0,IF(C78<D77,C78,'Tabla Amortización Liquidez'!O91))","v":6050.8000000000011},null,{"$f":"'Tabla Amortización Liquidez'!P91","v":16735.73},{"$f":"'Tabla Amortización Liquidez'!Q91","v":2677.72},25464.25,null,1687.6364639999995,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y91+'Tabla Amortización Liquidez'!Z91","v":287.25},399,{"$f":"IF(C78=0,0,'Tabla Amortización Liquidez'!Z91+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.14115466666667},28188.284835333332,null,2103494.7799999993,28039.143680666664]
[72,{"$f":"'Tabla Amortización Fijo'!C85","v":"2031-04-04"},2103494.7799999993,{"$f":"IF(C79<=0,0,IF(C79<D78,C79,'Tabla Amortización Liquidez'!O92))","v":4037.2799999999984},null,{"$f":"'Tabla Amortización Liquidez'!P92","v":18475.7},{"$f":"'Tabla Amortización Liquidez'!Q92","v":2956.11},25469.09,null,1682.7958239999996,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y92+'Tabla Amortización Liquidez'!Z92","v":284.08},399,{"$f":"IF(C79=0,0,'Tabla Amortización Liquidez'!Z92+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.70115466666667},28184.674195333333,null,2099457.4999999995,28035.973040666668]
[73,{"$f":"'Tabla Amortización Fijo'!C86","v":"2031-05-04"},2099457.4999999995,{"$f":"IF(C80<=0,0,IF(C80<D79,C80,'Tabla Amortización Liquidez'!O93))","v":4771.67},null,{"$f":"'Tabla Amortización Liquidez'!P93","v":17845.39},{"$f":"'Tabla Amortización Liquidez'!Q93","v":2855.26},25472.32,null,1679.5659999999998,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y93+'Tabla Amortización Liquidez'!Z93","v":285.23},399,{"$f":"IF(C80=0,0,'Tabla Amortización Liquidez'!Z93+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.86115466666666},28185.984371333328,null,2094685.8299999996,28037.123216666663]
[74,{"$f":"'Tabla Amortización Fijo'!C87","v":"2031-06-04"},2094685.8299999996,{"$f":"IF(C81<=0,0,IF(C81<D80,C81,'Tabla Amortización Liquidez'!O94))","v":4134.09},null,{"$f":"'Tabla Amortización Liquidez'!P94","v":18398.32},{"$f":"'Tabla Amortización Liquidez'!Q94","v":2943.73},25476.14,null,1675.748664,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y94+'Tabla Amortización Liquidez'!Z94","v":284.22000000000003},399,{"$f":"IF(C81=0,0,'Tabla Amortización Liquidez'!Z94+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.72115466666668},28184.83703533333,null,2090551.7399999995,28036.115880666664]
[75,{"$f":"'Tabla Amortización Fijo'!C88","v":"2031-07-04"},2090551.7399999995,{"$f":"IF(C82<=0,0,IF(C82<D81,C82,'Tabla Amortización Liquidez'!O95))","v":4866.6100000000006},null,{"$f":"'Tabla Amortización Liquidez'!P95","v":17769.689999999999},{"$f":"'Tabla Amortización Liquidez'!Q95","v":2843.15},25479.45,null,1672.4413919999997,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y95+'Tabla Amortización Liquidez'!Z95","v":285.37},399,{"$f":"IF(C82=0,0,'Tabla Amortización Liquidez'!Z95+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.88115466666667},28186.149763333331,null,2085685.1299999994,28037.268608666665]
[76,{"$f":"'Tabla Amortización Fijo'!C89","v":"2031-08-04"},2085685.1299999994,{"$f":"IF(C83<=0,0,IF(C83<D82,C83,'Tabla Amortización Liquidez'!O96))","v":4232.9899999999989},null,{"$f":"'Tabla Amortización Liquidez'!P96","v":18319.27},{"$f":"'Tabla Amortización Liquidez'!Q96","v":2931.08},25483.339999999997,null,1668.5481039999995,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y96+'Tabla Amortización Liquidez'!Z96","v":284.37},399,{"$f":"IF(C83=0,0,'Tabla Amortización Liquidez'!Z96+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.74115466666666},28185.006475333328,null,2081452.1399999994,28036.265320666662]
[77,{"$f":"'Tabla Amortización Fijo'!C90","v":"2031-09-04"},2081452.1399999994,{"$f":"IF(C84<=0,0,IF(C84<D83,C84,'Tabla Amortización Liquidez'!O97))","v":4279.5099999999993},null,{"$f":"'Tabla Amortización Liquidez'!P97","v":18282.09},{"$f":"'Tabla Amortización Liquidez'!Q97","v":2925.13},25486.73,null,1665.1617119999996,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y97+'Tabla Amortización Liquidez'!Z97","v":284.43},399,{"$f":"IF(C84=0,0,'Tabla Amortización Liquidez'!Z97+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.75115466666668},28185.080083333334,null,2077172.6299999994,28036.328928666666]
[78,{"$f":"'Tabla Amortización Fijo'!C91","v":"2031-10-04"},2077172.6299999994,{"$f":"IF(C85<=0,0,IF(C85<D84,C85,'Tabla Amortización Liquidez'!O98))","v":5009.2199999999984},null,{"$f":"'Tabla Amortización Liquidez'!P98","v":17655.97},{"$f":"'Tabla Amortización Liquidez'!Q98","v":2824.96},25490.149999999998,null,1661.7381039999996,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y98+'Tabla Amortización Liquidez'!Z98","v":285.58},399,{"$f":"IF(C85=0,0,'Tabla Amortización Liquidez'!Z98+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.91115466666668},28186.386475333333,null,2072163.4099999995,28037.475320666665]
[79,{"$f":"'Tabla Amortización Fijo'!C92","v":"2031-11-04"},2072163.4099999995,{"$f":"IF(C86<=0,0,IF(C86<D85,C86,'Tabla Amortización Liquidez'!O99))","v":4381.58},null,{"$f":"'Tabla Amortización Liquidez'!P99","v":18200.5},{"$f":"'Tabla Amortización Liquidez'!Q99","v":2912.08},25494.160000000003,null,1657.7307279999995,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y99+'Tabla Amortización Liquidez'!Z99","v":284.58000000000004},399,{"$f":"IF(C86=0,0,'Tabla Amortización Liquidez'!Z99+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.77115466666666},28185.249099333334,null,2067781.8299999994,28036.477944666669]
[80,{"$f":"'Tabla Amortización Fijo'!C93","v":"2031-12-04"},2067781.8299999994,{"$f":"IF(C87<=0,0,IF(C87<D86,C87,'Tabla Amortización Liquidez'!O100))","v":5109.3299999999981},null,{"$f":"'Tabla Amortización Liquidez'!P100","v":17576.150000000001},{"$f":"'Tabla Amortización Liquidez'!Q100","v":2812.18},25497.66,null,1654.2254639999996,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y100+'Tabla Amortización Liquidez'!Z100","v":285.72000000000003},399,{"$f":"IF(C87=0,0,'Tabla Amortización Liquidez'!Z100+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.93115466666666},28186.54383533333,null,2062672.4999999993,28037.612680666665]
[81,{"$f":"'Tabla Amortización Fijo'!C94","v":"2032-01-04"},2062672.4999999993,{"$f":"IF(C88<=0,0,IF(C88<D87,C88,'Tabla Amortización Liquidez'!O101))","v":4485.87},null,{"$f":"'Tabla Amortización Liquidez'!P101","v":18117.14},{"$f":"'Tabla Amortización Liquidez'!Q101","v":2898.74},25501.749999999996,null,1650.1379999999995,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y101+'Tabla Amortización Liquidez'!Z101","v":284.73},399,{"$f":"IF(C88=0,0,'Tabla Amortización Liquidez'!Z101+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.79115466666667},28185.416371333326,null,2058186.6299999992,28036.62521666666]
[82,{"$f":"'Tabla Amortización Fijo'!C95","v":"2032-02-04"},2058186.6299999992,{"$f":"IF(C89<=0,0,IF(C89<D88,C89,'Tabla Amortización Liquidez'!O102))","v":4535.159999999998},null,{"$f":"'Tabla Amortización Liquidez'!P102","v":18077.740000000002},{"$f":"'Tabla Amortización Liquidez'!Q102","v":2892.44},25505.339999999997,null,1646.5493039999994,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y102+'Tabla Amortización Liquidez'!Z102","v":284.8},399,{"$f":"IF(C89=0,0,'Tabla Amortización Liquidez'!Z102+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.80115466666666},28185.497675333329,null,2053651.4699999993,28036.696520666661]
[83,{"$f":"'Tabla Amortización Fijo'!C96","v":"2032-03-04"},2053651.4699999993,{"$f":"IF(C90<=0,0,IF(C90<D89,C90,'Tabla Amortización Liquidez'!O103))","v":5934.9300000000012},null,{"$f":"'Tabla Amortización Liquidez'!P103","v":16874.169999999998},{"$f":"'Tabla Amortización Liquidez'!Q103","v":2699.87},25508.969999999998,null,1642.9211759999996,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y103+'Tabla Amortización Liquidez'!Z103","v":287},399,{"$f":"IF(C90=0,0,'Tabla Amortización Liquidez'!Z103+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.11115466666666},28188.009547333328,null,2047716.5399999993,28038.898392666662]
[84,{"$f":"'Tabla Amortización Fijo'!C97","v":"2032-04-04"},2047716.5399999993,{"$f":"IF(C91<=0,0,IF(C91<D90,C91,'Tabla Amortización Liquidez'!O104))","v":4650.2200000000012},null,{"$f":"'Tabla Amortización Liquidez'!P104","v":17985.78},{"$f":"'Tabla Amortización Liquidez'!Q104","v":2877.72},25513.72,null,1638.1732319999996,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y104+'Tabla Amortización Liquidez'!Z104","v":284.98},399,{"$f":"IF(C91=0,0,'Tabla Amortización Liquidez'!Z104+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.83115466666666},28185.711603333333,null,2043066.3199999994,28036.880448666667]
[85,{"$f":"'Tabla Amortización Fijo'!C98","v":"2032-05-04"},2043066.3199999994,{"$f":"IF(C92<=0,0,IF(C92<D91,C92,'Tabla Amortización Liquidez'!O105))","v":5372.8099999999977},null,{"$f":"'Tabla Amortización Liquidez'!P105","v":17366.060000000001},{"$f":"'Tabla Amortización Liquidez'!Q105","v":2778.57},25517.439999999999,null,1634.4530559999996,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y105+'Tabla Amortización Liquidez'!Z105","v":286.09999999999997},399,{"$f":"IF(C92=0,0,'Tabla Amortización Liquidez'!Z105+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.98115466666667},28186.981427333329,null,2037693.5099999993,28038.000272666661]
[86,{"$f":"'Tabla Amortización Fijo'!C99","v":"2032-06-04"},2037693.5099999993,{"$f":"IF(C93<=0,0,IF(C93<D92,C93,'Tabla Amortización Liquidez'!O106))","v":4760.3599999999988},null,{"$f":"'Tabla Amortización Liquidez'!P106","v":17897.740000000002},{"$f":"'Tabla Amortización Liquidez'!Q106","v":2863.64},25521.739999999998,null,1630.1548079999995,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y106+'Tabla Amortización Liquidez'!Z106","v":285.14},399,{"$f":"IF(C93=0,0,'Tabla Amortización Liquidez'!Z106+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.85115466666667},28185.893179333329,null,2032933.1499999992,28037.042024666662]
[87,{"$f":"'Tabla Amortización Fijo'!C100","v":"2032-07-04"},2032933.1499999992,{"$f":"IF(C94<=0,0,IF(C94<D93,C94,'Tabla Amortización Liquidez'!O107))","v":5480.8199999999988},null,{"$f":"'Tabla Amortización Liquidez'!P107","v":17279.93},{"$f":"'Tabla Amortización Liquidez'!Q107","v":2764.79},25525.54,null,1626.3465199999996,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y107+'Tabla Amortización Liquidez'!Z107","v":286.25},399,{"$f":"IF(C94=0,0,'Tabla Amortización Liquidez'!Z107+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.00115466666668},28187.144891333333,null,2027452.3299999991,28038.143736666665]
[88,{"$f":"'Tabla Amortización Fijo'!C101","v":"2032-08-04"},2027452.3299999991,{"$f":"IF(C95<=0,0,IF(C95<D94,C95,'Tabla Amortización Liquidez'!O108))","v":4872.8899999999985},null,{"$f":"'Tabla Amortización Liquidez'!P108","v":17807.79},{"$f":"'Tabla Amortización Liquidez'!Q108","v":2849.25},25529.93,null,1621.9618639999994,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y108+'Tabla Amortización Liquidez'!Z108","v":285.3},399,{"$f":"IF(C95=0,0,'Tabla Amortización Liquidez'!Z108+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.87115466666668},28186.070235333333,null,2022579.4399999992,28037.199080666665]
[89,{"$f":"'Tabla Amortización Fijo'!C102","v":"2032-09-04"},2022579.4399999992,{"$f":"IF(C96<=0,0,IF(C96<D95,C96,'Tabla Amortización Liquidez'!O109))","v":4926.4399999999987},null,{"$f":"'Tabla Amortización Liquidez'!P109","v":17764.990000000002},{"$f":"'Tabla Amortización Liquidez'!Q109","v":2842.4},25533.83,null,1618.0635519999994,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y109+'Tabla Amortización Liquidez'!Z109","v":285.37},399,{"$f":"IF(C96=0,0,'Tabla Amortización Liquidez'!Z109+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.88115466666667},28186.151923333331,null,2017652.9999999993,28037.270768666665]
[90,{"$f":"'Tabla Amortización Fijo'!C103","v":"2032-10-04"},2017652.9999999993,{"$f":"IF(C97<=0,0,IF(C97<D96,C97,'Tabla Amortización Liquidez'!O110))","v":5643.7100000000009},null,{"$f":"'Tabla Amortización Liquidez'!P110","v":17150.05},{"$f":"'Tabla Amortización Liquidez'!Q110","v":2744.01},25537.769999999997,null,1614.1223999999995,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y110+'Tabla Amortización Liquidez'!Z110","v":286.5},399,{"$f":"IF(C97=0,0,'Tabla Amortización Liquidez'!Z110+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.04115466666667},28187.440771333328,null,2012009.2899999993,28038.399616666662]
[91,{"$f":"'Tabla Amortización Fijo'!C104","v":"2032-11-04"},2012009.2899999993,{"$f":"IF(C98<=0,0,IF(C98<D97,C98,'Tabla Amortización Liquidez'!O111))","v":5042.5899999999983},null,{"$f":"'Tabla Amortización Liquidez'!P111","v":17672.150000000001},{"$f":"'Tabla Amortización Liquidez'!Q111","v":2827.54},25542.28,null,1609.6074319999996,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y111+'Tabla Amortización Liquidez'!Z111","v":285.55},399,{"$f":"IF(C98=0,0,'Tabla Amortización Liquidez'!Z111+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.91115466666668},28186.355803333332,null,2006966.6999999993,28037.444648666664]
[92,{"$f":"'Tabla Amortización Fijo'!C105","v":"2032-12-04"},2006966.6999999993,{"$f":"IF(C99<=0,0,IF(C99<D98,C99,'Tabla Amortización Liquidez'!O112))","v":5757.619999999999},null,{"$f":"'Tabla Amortización Liquidez'!P112","v":17059.22},{"$f":"'Tabla Amortización Liquidez'!Q112","v":2729.48},25546.32,null,1605.5733599999994,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y112+'Tabla Amortización Liquidez'!Z112","v":286.66000000000003},399,{"$f":"IF(C99=0,0,'Tabla Amortización Liquidez'!Z112+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.06115466666668},28187.621731333329,null,2001209.0799999991,28038.560576666663]
[93,{"$f":"'Tabla Amortización Fijo'!C106","v":"2033-01-04"},2001209.0799999991,{"$f":"IF(C100<=0,0,IF(C100<D99,C100,'Tabla Amortización Liquidez'!O113))","v":5161.2599999999984},null,{"$f":"'Tabla Amortización Liquidez'!P113","v":17577.29},{"$f":"'Tabla Amortización Liquidez'!Q113","v":2812.37},25550.92,null,1600.9672639999994,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y113+'Tabla Amortización Liquidez'!Z113","v":285.72000000000003},399,{"$f":"IF(C100=0,0,'Tabla Amortización Liquidez'!Z113+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.93115466666666},28186.545635333328,null,1996047.8199999991,28037.614480666663]
[94,{"$f":"'Tabla Amortización Fijo'!C107","v":"2033-02-04"},1996047.8199999991,{"$f":"IF(C101<=0,0,IF(C101<D100,C101,'Tabla Amortización Liquidez'!O114))","v":5217.989999999998},null,{"$f":"'Tabla Amortización Liquidez'!P114","v":17531.95},{"$f":"'Tabla Amortización Liquidez'!Q114","v":2805.11},25555.05,null,1596.8382559999993,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y114+'Tabla Amortización Liquidez'!Z114","v":285.8},399,{"$f":"IF(C101=0,0,'Tabla Amortización Liquidez'!Z114+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.94115466666668},28186.63662733333,null,1990829.8299999991,28037.695472666663]
[95,{"$f":"'Tabla Amortización Fijo'!C108","v":"2033-03-04"},1990829.8299999991,{"$f":"IF(C102<=0,0,IF(C102<D101,C102,'Tabla Amortización Liquidez'!O115))","v":7238.2799999999988},null,{"$f":"'Tabla Amortización Liquidez'!P115","v":15793.92},{"$f":"'Tabla Amortización Liquidez'!Q115","v":2527.0300000000002},25559.23,null,1592.6638639999994,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y115+'Tabla Amortización Liquidez'!Z115","v":288.95999999999998},399,{"$f":"IF(C102=0,0,'Tabla Amortización Liquidez'!Z115+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.38115466666667},28190.242235333328,null,1983591.5499999991,28040.861080666662]
[96,{"$f":"'Tabla Amortización Fijo'!C109","v":"2033-04-04"},1983591.5499999991,{"$f":"IF(C103<=0,0,IF(C103<D102,C103,'Tabla Amortización Liquidez'!O116))","v":5354.8600000000006},null,{"$f":"'Tabla Amortización Liquidez'!P116","v":17422.55},{"$f":"'Tabla Amortización Liquidez'!Q116","v":2787.61},25565.02,null,1586.8732399999992,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y116+'Tabla Amortización Liquidez'!Z116","v":286},399,{"$f":"IF(C103=0,0,'Tabla Amortización Liquidez'!Z116+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.97115466666668},28186.871611333332,null,1978236.689999999,28037.900456666666]
[97,{"$f":"'Tabla Amortización Fijo'!C110","v":"2033-05-04"},1978236.689999999,{"$f":"IF(C104<=0,0,IF(C104<D103,C104,'Tabla Amortización Liquidez'!O117))","v":6063.8900000000012},null,{"$f":"'Tabla Amortización Liquidez'!P117","v":16815.009999999998},{"$f":"'Tabla Amortización Liquidez'!Q117","v":2690.4},25569.300000000003,null,1582.5893519999993,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y117+'Tabla Amortización Liquidez'!Z117","v":287.10000000000002},399,{"$f":"IF(C104=0,0,'Tabla Amortización Liquidez'!Z117+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.12115466666668},28188.117723333333,null,1972172.7999999991,28038.996568666666]
[98,{"$f":"'Tabla Amortización Fijo'!C111","v":"2033-06-04"},1972172.7999999991,{"$f":"IF(C105<=0,0,IF(C105<D104,C105,'Tabla Amortización Liquidez'!O118))","v":5480.34},null,{"$f":"'Tabla Amortización Liquidez'!P118","v":17322.25},{"$f":"'Tabla Amortización Liquidez'!Q118","v":2771.56},25574.15,null,1577.7382399999992,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y118+'Tabla Amortización Liquidez'!Z118","v":286.18},399,{"$f":"IF(C105=0,0,'Tabla Amortización Liquidez'!Z118+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":148.99115466666666},28187.066611333332,null,1966692.459999999,28038.075456666666]
[99,{"$f":"'Tabla Amortización Fijo'!C112","v":"2033-07-04"},1966692.459999999,{"$f":"IF(C106<=0,0,IF(C106<D105,C106,'Tabla Amortización Liquidez'!O119))","v":6186.95},null,{"$f":"'Tabla Amortización Liquidez'!P119","v":16716.89},{"$f":"'Tabla Amortización Liquidez'!Q119","v":2674.7},25578.54,null,1573.3539679999994,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y119+'Tabla Amortización Liquidez'!Z119","v":287.29000000000002},399,{"$f":"IF(C106=0,0,'Tabla Amortización Liquidez'!Z119+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.15115466666668},28188.342339333332,null,1960505.5099999991,28039.191184666666]
[100,{"$f":"'Tabla Amortización Fijo'!C113","v":"2033-08-04"},1960505.5099999991,{"$f":"IF(C107<=0,0,IF(C107<D106,C107,'Tabla Amortización Liquidez'!O120))","v":5608.5599999999995},null,{"$f":"'Tabla Amortización Liquidez'!P120","v":17219.77},{"$f":"'Tabla Amortización Liquidez'!Q120","v":2755.16},25583.489999999998,null,1568.4044079999994,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y120+'Tabla Amortización Liquidez'!Z120","v":286.37},399,{"$f":"IF(C107=0,0,'Tabla Amortización Liquidez'!Z120+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.02115466666666},28187.292779333326,null,1954896.949999999,28038.271624666661]
[101,{"$f":"'Tabla Amortización Fijo'!C114","v":"2033-09-04"},1954896.949999999,{"$f":"IF(C108<=0,0,IF(C108<D107,C108,'Tabla Amortización Liquidez'!O121))","v":5670.18},null,{"$f":"'Tabla Amortización Liquidez'!P121","v":17170.509999999998},{"$f":"'Tabla Amortización Liquidez'!Q121","v":2747.28},25587.969999999998,null,1563.9175599999994,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y121+'Tabla Amortización Liquidez'!Z121","v":286.45999999999998},399,{"$f":"IF(C108=0,0,'Tabla Amortización Liquidez'!Z121+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.03115466666668},28187.385931333327,null,1949226.7699999991,28038.35477666666]
[102,{"$f":"'Tabla Amortización Fijo'!C115","v":"2033-10-04"},1949226.7699999991,{"$f":"IF(C109<=0,0,IF(C109<D108,C109,'Tabla Amortización Liquidez'!O122))","v":6373.1299999999983},null,{"$f":"'Tabla Amortización Liquidez'!P122","v":16568.43},{"$f":"'Tabla Amortización Liquidez'!Q122","v":2650.95},25592.51,null,1559.3814159999993,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y122+'Tabla Amortización Liquidez'!Z122","v":287.54999999999995},399,{"$f":"IF(C109=0,0,'Tabla Amortización Liquidez'!Z122+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.18115466666666},28188.629787333328,null,1942853.6399999992,28039.448632666663]
[103,{"$f":"'Tabla Amortización Fijo'!C116","v":"2033-11-04"},1942853.6399999992,{"$f":"IF(C110<=0,0,IF(C110<D109,C110,'Tabla Amortización Liquidez'!O123))","v":5802.5199999999986},null,{"$f":"'Tabla Amortización Liquidez'!P123","v":17064.73},{"$f":"'Tabla Amortización Liquidez'!Q123","v":2730.36},25597.61,null,1554.2829119999994,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y123+'Tabla Amortización Liquidez'!Z123","v":286.65000000000003},399,{"$f":"IF(C110=0,0,'Tabla Amortización Liquidez'!Z123+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.06115466666668},28187.611283333332,null,1937051.1199999992,28038.550128666666]
[104,{"$f":"'Tabla Amortización Fijo'!C117","v":"2033-12-04"},1937051.1199999992,{"$f":"IF(C111<=0,0,IF(C111<D110,C111,'Tabla Amortización Liquidez'!O124))","v":6502.93},null,{"$f":"'Tabla Amortización Liquidez'!P124","v":16464.93},{"$f":"'Tabla Amortización Liquidez'!Q124","v":2634.39},25602.25,null,1549.6408959999994,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y124+'Tabla Amortización Liquidez'!Z124","v":287.74},399,{"$f":"IF(C111=0,0,'Tabla Amortización Liquidez'!Z124+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.21115466666666},28188.849267333335,null,1930548.1899999992,28039.638112666667]
[105,{"$f":"'Tabla Amortización Fijo'!C118","v":"2034-01-04"},1930548.1899999992,{"$f":"IF(C112<=0,0,IF(C112<D111,C112,'Tabla Amortización Liquidez'!O125))","v":5937.739999999998},null,{"$f":"'Tabla Amortización Liquidez'!P125","v":16956.650000000001},{"$f":"'Tabla Amortización Liquidez'!Q125","v":2713.06},25607.45,null,1544.4385519999994,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y125+'Tabla Amortización Liquidez'!Z125","v":286.84000000000003},399,{"$f":"IF(C112=0,0,'Tabla Amortización Liquidez'!Z125+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.08115466666666},28187.816923333332,null,1924610.4499999993,28038.735768666666]
[106,{"$f":"'Tabla Amortización Fijo'!C119","v":"2034-02-04"},1924610.4499999993,{"$f":"IF(C113<=0,0,IF(C113<D112,C113,'Tabla Amortización Liquidez'!O126))","v":6002.98},null,{"$f":"'Tabla Amortización Liquidez'!P126","v":16904.5},{"$f":"'Tabla Amortización Liquidez'!Q126","v":2704.72},25612.2,null,1539.6883599999994,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y126+'Tabla Amortización Liquidez'!Z126","v":286.94},399,{"$f":"IF(C113=0,0,'Tabla Amortización Liquidez'!Z126+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.10115466666667},28187.936731333331,null,1918607.4699999993,28038.835576666665]
[107,{"$f":"'Tabla Amortización Fijo'!C120","v":"2034-03-04"},1918607.4699999993,{"$f":"IF(C114<=0,0,IF(C114<D113,C114,'Tabla Amortización Liquidez'!O127))","v":7960.6999999999989},null,{"$f":"'Tabla Amortización Liquidez'!P127","v":15220.95},{"$f":"'Tabla Amortización Liquidez'!Q127","v":2435.35},25617,null,1534.8859759999996,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y127+'Tabla Amortización Liquidez'!Z127","v":290},399,{"$f":"IF(C114=0,0,'Tabla Amortización Liquidez'!Z127+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.52115466666666},28191.414347333332,null,1910646.7699999993,28041.893192666666]
[108,{"$f":"'Tabla Amortización Fijo'!C121","v":"2034-04-04"},1910646.7699999993,{"$f":"IF(C115<=0,0,IF(C115<D114,C115,'Tabla Amortización Liquidez'!O128))","v":6156.42},null,{"$f":"'Tabla Amortización Liquidez'!P128","v":16781.849999999999},{"$f":"'Tabla Amortización Liquidez'!Q128","v":2685.1},25623.369999999995,null,1528.5174159999995,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y128+'Tabla Amortización Liquidez'!Z128","v":287.17},399,{"$f":"IF(C115=0,0,'Tabla Amortización Liquidez'!Z128+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.13115466666667},28188.195787333323,null,1904490.3499999994,28039.064632666657]
[109,{"$f":"'Tabla Amortización Fijo'!C122","v":"2034-05-04"},1904490.3499999994,{"$f":"IF(C116<=0,0,IF(C116<D115,C116,'Tabla Amortización Liquidez'!O129))","v":6850.0199999999986},null,{"$f":"'Tabla Amortización Liquidez'!P129","v":16188.17},{"$f":"'Tabla Amortización Liquidez'!Q129","v":2590.11},25628.299999999996,null,1523.5922799999996,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y129+'Tabla Amortización Liquidez'!Z129","v":288.25},399,{"$f":"IF(C116=0,0,'Tabla Amortización Liquidez'!Z129+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.28115466666668},28189.430651333329,null,1897640.3299999994,28040.149496666661]
[110,{"$f":"'Tabla Amortización Fijo'!C123","v":"2034-06-04"},1897640.3299999994,{"$f":"IF(C117<=0,0,IF(C117<D116,C117,'Tabla Amortización Liquidez'!O130))","v":6299.3499999999985},null,{"$f":"'Tabla Amortización Liquidez'!P130","v":16667.61},{"$f":"'Tabla Amortización Liquidez'!Q130","v":2666.82},25633.78,null,1518.1122639999994,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y130+'Tabla Amortización Liquidez'!Z130","v":287.37},399,{"$f":"IF(C117=0,0,'Tabla Amortización Liquidez'!Z130+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.16115466666668},28188.43063533333,null,1891340.9799999993,28039.269480666662]
[111,{"$f":"'Tabla Amortización Fijo'!C124","v":"2034-07-04"},1891340.9799999993,{"$f":"IF(C118<=0,0,IF(C118<D117,C118,'Tabla Amortización Liquidez'!O131))","v":6990.2000000000007},null,{"$f":"'Tabla Amortización Liquidez'!P131","v":16076.4},{"$f":"'Tabla Amortización Liquidez'!Q131","v":2572.2199999999998},25638.82,null,1513.0727839999995,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y131+'Tabla Amortización Liquidez'!Z131","v":288.45},399,{"$f":"IF(C118=0,0,'Tabla Amortización Liquidez'!Z131+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.31115466666668},28189.661155333331,null,1884350.7799999993,28040.350000666665]
[112,{"$f":"'Tabla Amortización Fijo'!C125","v":"2034-08-04"},1884350.7799999993,{"$f":"IF(C119<=0,0,IF(C119<D118,C119,'Tabla Amortización Liquidez'!O132))","v":6445.3899999999994},null,{"$f":"'Tabla Amortización Liquidez'!P132","v":16550.88},{"$f":"'Tabla Amortización Liquidez'!Q132","v":2648.14},25644.41,null,1507.4806239999996,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y132+'Tabla Amortización Liquidez'!Z132","v":287.58999999999997},399,{"$f":"IF(C119=0,0,'Tabla Amortización Liquidez'!Z132+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.19115466666668},28188.678995333332,null,1877905.3899999994,28039.487840666665]
[113,{"$f":"'Tabla Amortización Fijo'!C126","v":"2034-09-04"},1877905.3899999994,{"$f":"IF(C120<=0,0,IF(C120<D119,C120,'Tabla Amortización Liquidez'!O133))","v":6516.2199999999993},null,{"$f":"'Tabla Amortización Liquidez'!P133","v":16494.27},{"$f":"'Tabla Amortización Liquidez'!Q133","v":2639.08},25649.57,null,1502.3243119999997,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y133+'Tabla Amortización Liquidez'!Z133","v":287.69},399,{"$f":"IF(C120=0,0,'Tabla Amortización Liquidez'!Z133+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.20115466666667},28188.792683333329,null,1871389.1699999995,28039.591528666664]
[114,{"$f":"'Tabla Amortización Fijo'!C127","v":"2034-10-04"},1871389.1699999995,{"$f":"IF(C121<=0,0,IF(C121<D120,C121,'Tabla Amortización Liquidez'!O134))","v":7202.8799999999992},null,{"$f":"'Tabla Amortización Liquidez'!P134","v":15906.81},{"$f":"'Tabla Amortización Liquidez'!Q134","v":2545.09},25654.78,null,1497.1113359999997,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y134+'Tabla Amortización Liquidez'!Z134","v":288.76},399,{"$f":"IF(C121=0,0,'Tabla Amortización Liquidez'!Z134+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.35115466666667},28190.009707333327,null,1864186.2899999996,28040.65855266666]
[115,{"$f":"'Tabla Amortización Fijo'!C128","v":"2034-11-04"},1864186.2899999996,{"$f":"IF(C122<=0,0,IF(C122<D121,C122,'Tabla Amortización Liquidez'!O135))","v":6666.9699999999984},null,{"$f":"'Tabla Amortización Liquidez'!P135","v":16373.77},{"$f":"'Tabla Amortización Liquidez'!Q135","v":2619.8000000000002},25660.539999999997,null,1491.3490319999996,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y135+'Tabla Amortización Liquidez'!Z135","v":287.90999999999997},399,{"$f":"IF(C122=0,0,'Tabla Amortización Liquidez'!Z135+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.23115466666667},28189.037403333328,null,1857519.3199999996,28039.80624866666]
[116,{"$f":"'Tabla Amortización Fijo'!C129","v":"2034-12-04"},1857519.3199999996,{"$f":"IF(C123<=0,0,IF(C123<D122,C123,'Tabla Amortización Liquidez'!O136))","v":7350.73},null,{"$f":"'Tabla Amortización Liquidez'!P136","v":15788.91},{"$f":"'Tabla Amortización Liquidez'!Q136","v":2526.23},25665.87,null,1486.0154559999999,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y136+'Tabla Amortización Liquidez'!Z136","v":288.97000000000003},399,{"$f":"IF(C123=0,0,'Tabla Amortización Liquidez'!Z136+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.38115466666667},28190.243827333332,null,1850168.5899999996,28040.862672666666]
[117,{"$f":"'Tabla Amortización Fijo'!C130","v":"2035-01-04"},1850168.5899999996,{"$f":"IF(C124<=0,0,IF(C124<D123,C124,'Tabla Amortización Liquidez'!O137))","v":6821.01},null,{"$f":"'Tabla Amortización Liquidez'!P137","v":16250.65},{"$f":"'Tabla Amortización Liquidez'!Q137","v":2600.1},25671.760000000002,null,1480.1348719999996,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y137+'Tabla Amortización Liquidez'!Z137","v":288.13},399,{"$f":"IF(C124=0,0,'Tabla Amortización Liquidez'!Z137+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.26115466666667},28189.293243333334,null,1843347.5799999996,28040.032088666667]
[118,{"$f":"'Tabla Amortización Fijo'!C131","v":"2035-02-04"},1843347.5799999996,{"$f":"IF(C125<=0,0,IF(C125<D124,C125,'Tabla Amortización Liquidez'!O138))","v":6895.9499999999989},null,{"$f":"'Tabla Amortización Liquidez'!P138","v":16190.74},{"$f":"'Tabla Amortización Liquidez'!Q138","v":2590.52},25677.21,null,1474.6780639999997,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y138+'Tabla Amortización Liquidez'!Z138","v":288.24},399,{"$f":"IF(C125=0,0,'Tabla Amortización Liquidez'!Z138+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.28115466666668},28189.416435333333,null,1836451.6299999997,28040.135280666665]
[119,{"$f":"'Tabla Amortización Fijo'!C132","v":"2035-03-04"},1836451.6299999997,{"$f":"IF(C126<=0,0,IF(C126<D125,C126,'Tabla Amortización Liquidez'!O139))","v":8782.48},null,{"$f":"'Tabla Amortización Liquidez'!P139","v":14569.18},{"$f":"'Tabla Amortización Liquidez'!Q139","v":2331.0700000000002},25682.73,null,1469.1613039999997,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y139+'Tabla Amortización Liquidez'!Z139","v":291.19},399,{"$f":"IF(C126=0,0,'Tabla Amortización Liquidez'!Z139+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.68115466666666},28192.769675333329,null,1827669.1499999997,28043.088520666664]
[120,{"$f":"'Tabla Amortización Fijo'!C133","v":"2035-04-04"},1827669.1499999997,{"$f":"IF(C127<=0,0,IF(C127<D126,C127,'Tabla Amortización Liquidez'!O140))","v":7068.24},null,{"$f":"'Tabla Amortización Liquidez'!P140","v":16053.03},{"$f":"'Tabla Amortización Liquidez'!Q140","v":2568.48},25689.75,null,1462.1353199999999,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y140+'Tabla Amortización Liquidez'!Z140","v":288.49},399,{"$f":"IF(C127=0,0,'Tabla Amortización Liquidez'!Z140+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.31115466666668},28189.693691333334,null,1820600.9099999997,28040.382536666668]
[121,{"$f":"'Tabla Amortización Fijo'!C134","v":"2035-05-04"},1820600.9099999997,{"$f":"IF(C128<=0,0,IF(C128<D127,C128,'Tabla Amortización Liquidez'!O141))","v":7744.2799999999988},null,{"$f":"'Tabla Amortización Liquidez'!P141","v":15475.11},{"$f":"'Tabla Amortización Liquidez'!Q141","v":2476.02},25695.41,null,1456.480728,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y141+'Tabla Amortización Liquidez'!Z141","v":289.53999999999996},399,{"$f":"IF(C128=0,0,'Tabla Amortización Liquidez'!Z141+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.46115466666666},28190.899099333332,null,1812856.6299999997,28041.437944666664]
[122,{"$f":"'Tabla Amortización Fijo'!C135","v":"2035-06-04"},1812856.6299999997,{"$f":"IF(C129<=0,0,IF(C129<D128,C129,'Tabla Amortización Liquidez'!O142))","v":7231.01},null,{"$f":"'Tabla Amortización Liquidez'!P142","v":15922.92},{"$f":"'Tabla Amortización Liquidez'!Q142","v":2547.67},25701.599999999999,null,1450.2853039999998,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y142+'Tabla Amortización Liquidez'!Z142","v":288.72000000000003},399,{"$f":"IF(C129=0,0,'Tabla Amortización Liquidez'!Z142+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.34115466666668},28189.953675333334,null,1805625.6199999996,28040.612520666666]
[123,{"$f":"'Tabla Amortización Fijo'!C136","v":"2035-07-04"},1805625.6199999996,{"$f":"IF(C130<=0,0,IF(C130<D129,C130,'Tabla Amortización Liquidez'!O143))","v":7903.92},null,{"$f":"'Tabla Amortización Liquidez'!P143","v":15347.82},{"$f":"'Tabla Amortización Liquidez'!Q143","v":2455.65},25707.39,null,1444.5004959999999,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y143+'Tabla Amortización Liquidez'!Z143","v":289.77},399,{"$f":"IF(C130=0,0,'Tabla Amortización Liquidez'!Z143+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.49115466666666},28191.158867333332,null,1797721.6999999997,28041.667712666665]
[124,{"$f":"'Tabla Amortización Fijo'!C137","v":"2035-08-04"},1797721.6999999997,{"$f":"IF(C131<=0,0,IF(C131<D130,C131,'Tabla Amortización Liquidez'!O144))","v":7397.32},null,{"$f":"'Tabla Amortización Liquidez'!P144","v":15789.99},{"$f":"'Tabla Amortización Liquidez'!Q144","v":2526.4},25713.71,null,1438.1773599999999,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y144+'Tabla Amortización Liquidez'!Z144","v":288.97000000000003},399,{"$f":"IF(C131=0,0,'Tabla Amortización Liquidez'!Z144+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.38115466666667},28190.245731333333,null,1790324.3799999997,28040.864576666667]
[125,{"$f":"'Tabla Amortización Fijo'!C138","v":"2035-09-04"},1790324.3799999997,{"$f":"IF(C132<=0,0,IF(C132<D131,C132,'Tabla Amortización Liquidez'!O145))","v":7478.6099999999988},null,{"$f":"'Tabla Amortización Liquidez'!P145","v":15725.02},{"$f":"'Tabla Amortización Liquidez'!Q145","v":2516},25719.629999999997,null,1432.2595039999997,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y145+'Tabla Amortización Liquidez'!Z145","v":289.08},399,{"$f":"IF(C132=0,0,'Tabla Amortización Liquidez'!Z145+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.39115466666667},28190.36787533333,null,1782845.7699999996,28040.976720666662]
[126,{"$f":"'Tabla Amortización Fijo'!C139","v":"2035-10-04"},1782845.7699999996,{"$f":"IF(C133<=0,0,IF(C133<D132,C133,'Tabla Amortización Liquidez'!O146))","v":8146.7499999999982},null,{"$f":"'Tabla Amortización Liquidez'!P146","v":15154.19},{"$f":"'Tabla Amortización Liquidez'!Q146","v":2424.67},25725.61,null,1426.2766159999996,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y146+'Tabla Amortización Liquidez'!Z146","v":290.13},399,{"$f":"IF(C133=0,0,'Tabla Amortización Liquidez'!Z146+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.54115466666667},28191.564987333331,null,1774699.0199999996,28042.023832666666]
[127,{"$f":"'Tabla Amortización Fijo'!C140","v":"2035-11-04"},1774699.0199999996,{"$f":"IF(C134<=0,0,IF(C134<D133,C134,'Tabla Amortización Liquidez'!O147))","v":7650.3199999999988},null,{"$f":"'Tabla Amortización Liquidez'!P147","v":15587.77},{"$f":"'Tabla Amortización Liquidez'!Q147","v":2494.04},25732.13,null,1419.7592159999997,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y147+'Tabla Amortización Liquidez'!Z147","v":289.34000000000003},399,{"$f":"IF(C134=0,0,'Tabla Amortización Liquidez'!Z147+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.43115466666666},28190.66758733333,null,1767048.6999999995,28041.236432666665]
[128,{"$f":"'Tabla Amortización Fijo'!C141","v":"2035-12-04"},1767048.6999999995,{"$f":"IF(C135<=0,0,IF(C135<D134,C135,'Tabla Amortización Liquidez'!O148))","v":8315.15},null,{"$f":"'Tabla Amortización Liquidez'!P148","v":15019.91},{"$f":"'Tabla Amortización Liquidez'!Q148","v":2403.19},25738.25,null,1413.6389599999998,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y148+'Tabla Amortización Liquidez'!Z148","v":290.37},399,{"$f":"IF(C135=0,0,'Tabla Amortización Liquidez'!Z148+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.57115466666667},28191.837331333332,null,1758733.5499999996,28042.266176666664]
[129,{"$f":"'Tabla Amortización Fijo'!C142","v":"2036-01-04"},1758733.5499999996,{"$f":"IF(C136<=0,0,IF(C136<D135,C136,'Tabla Amortización Liquidez'!O149))","v":7825.7499999999982},null,{"$f":"'Tabla Amortización Liquidez'!P149","v":15447.54},{"$f":"'Tabla Amortización Liquidez'!Q149","v":2471.61},25744.9,null,1406.9868399999998,{"$f":"SD_PRIM_CUOTA","v":201.00721666666666},{"$f":"'Tabla Amortización Liquidez'!Y149+'Tabla Amortización Liquidez'!Z149","v":289.59000000000003},399,{"$f":"IF(C136=0,0,'Tabla Amortización Liquidez'!Z149+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.46115466666666},28190.945211333335,null,1750907.7999999996,28041.484056666668]
[130,{"$f":"'Tabla Amortización Fijo'!C143","v":"2036-02-04"},1750907.7999999996,{"$f":"IF(C137<=0,0,IF(C137<D136,C137,'Tabla Amortización Liquidez'!O150))","v":7911.74},null,{"$f":"'Tabla Amortización Liquidez'!P150","v":15378.81},{"$f":"'Tabla Amortización Liquidez'!Q150","v":2460.61},{"$f":"+G137+F137+D137","v":25751.159999999996},null,{"$f":"IF(C137<=0,0,(C137*0.8/1000))","v":1400.7262399999997},201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y150+'Tabla Amortización Liquidez'!Z150","v":289.71999999999997},399,{"$f":"IF(C137=0,0,'Tabla Amortización Liquidez'!Z150+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.48115466666667},28191.09461133333,null,1742996.0599999996,28041.613456666662]
[131,{"$f":"'Tabla Amortización Fijo'!C144","v":"2036-03-04"},1742996.0599999996,{"$f":"IF(C138<=0,0,IF(C138<D137,C138,'Tabla Amortización Liquidez'!O151))","v":9144.41},null,{"$f":"'Tabla Amortización Liquidez'!P151","v":14321.62},{"$f":"'Tabla Amortización Liquidez'!Q151","v":2291.46},25757.49,null,1394.3968479999999,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y151+'Tabla Amortización Liquidez'!Z151","v":291.64},{"$f":"IF(OR($M$8=0,C138<=0),0,399)","v":399},{"$f":"IF(C138=0,0,'Tabla Amortización Liquidez'!Z151+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.75115466666668},28193.285219333335,null,{"$f":"C138-D138-E138-I138","v":1733851.6499999997},{"$f":"O138-N138+I138+E138","v":28043.534064666666}]
[132,{"$f":"'Tabla Amortización Fijo'!C145","v":"2036-04-04"},{"$f":"IF(Q138<=0.01,0,Q138)","v":1733851.6499999997},{"$f":"IF(C139<=0,0,IF(C139<D138,C139,'Tabla Amortización Liquidez'!O152))","v":8099.17},null,{"$f":"'Tabla Amortización Liquidez'!P152","v":15229},{"$f":"'Tabla Amortización Liquidez'!Q152","v":2436.64},25764.809999999998,null,1387.0813199999998,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y152+'Tabla Amortización Liquidez'!Z152","v":289.99},399,{"$f":"IF(C139=0,0,'Tabla Amortización Liquidez'!Z152+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.52115466666666},28191.409691333331,null,1725752.4799999997,28041.888536666665]
[133,{"$f":"'Tabla Amortización Fijo'!C146","v":"2036-05-04"},1725752.4799999997,{"$f":"IF(C140<=0,0,IF(C140<D139,C140,'Tabla Amortización Liquidez'!O153))","v":8755.369999999999},null,{"$f":"'Tabla Amortización Liquidez'!P153","v":14668.9},{"$f":"'Tabla Amortización Liquidez'!Q153","v":2347.02},25771.289999999997,null,1380.6019839999999,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y153+'Tabla Amortización Liquidez'!Z153","v":291.01},399,{"$f":"IF(C140=0,0,'Tabla Amortización Liquidez'!Z153+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.66115466666668},{"$f":"H140+L140+K140+M140+N140+J140","v":28192.57035533333},null,1716997.1099999996,28042.909200666661]
[134,{"$f":"'Tabla Amortización Fijo'!C147","v":"2036-06-04"},1716997.1099999996,{"$f":"IF(C141<=0,0,IF(C141<D140,C141,'Tabla Amortización Liquidez'!O154))","v":8284.380000000001},null,{"$f":"'Tabla Amortización Liquidez'!P154","v":15080.96},{"$f":"'Tabla Amortización Liquidez'!Q154","v":2412.9499999999998},25778.29,null,1373.5976879999998,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y154+'Tabla Amortización Liquidez'!Z154","v":290.26},399,{"$f":"IF(C141=0,0,'Tabla Amortización Liquidez'!Z154+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.56115466666668},28191.716059333332,null,1708712.7299999997,28042.154904666666]
[135,{"$f":"'Tabla Amortización Fijo'!C148","v":"2036-07-04"},1708712.7299999997,{"$f":"IF(C142<=0,0,IF(C142<D141,C142,'Tabla Amortización Liquidez'!O155))","v":8937.01},null,{"$f":"'Tabla Amortización Liquidez'!P155","v":14524.06},{"$f":"'Tabla Amortización Liquidez'!Q155","v":2323.85},25784.92,null,1366.9701839999998,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y155+'Tabla Amortización Liquidez'!Z155","v":291.27999999999997},399,{"$f":"IF(C142=0,0,'Tabla Amortización Liquidez'!Z155+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.70115466666667},28192.878555333329,null,1699775.7199999997,28043.177400666664]
[136,{"$f":"'Tabla Amortización Fijo'!C149","v":"2036-08-04"},1699775.7199999997,{"$f":"IF(C143<=0,0,IF(C143<D142,C143,'Tabla Amortización Liquidez'!O156))","v":8473.619999999999},null,{"$f":"'Tabla Amortización Liquidez'!P156","v":14929.7},{"$f":"'Tabla Amortización Liquidez'!Q156","v":2388.75},25792.07,null,1359.8205759999998,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y156+'Tabla Amortización Liquidez'!Z156","v":290.53000000000003},399,{"$f":"IF(C143=0,0,'Tabla Amortización Liquidez'!Z156+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.59115466666668},28192.01894733333,null,1691302.0999999996,28042.427792666662]
[137,{"$f":"'Tabla Amortización Fijo'!C150","v":"2036-09-04"},1691302.0999999996,{"$f":"IF(C144<=0,0,IF(C144<D143,C144,'Tabla Amortización Liquidez'!O157))","v":8566.739999999998},null,{"$f":"'Tabla Amortización Liquidez'!P157","v":14855.27},{"$f":"'Tabla Amortización Liquidez'!Q157","v":2376.84},25798.85,null,1353.0416799999998,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y157+'Tabla Amortización Liquidez'!Z157","v":290.67},399,{"$f":"IF(C144=0,0,'Tabla Amortización Liquidez'!Z157+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.61115466666666},28192.180051333326,null,1682735.3599999996,28042.56889666666]
[138,{"$f":"'Tabla Amortización Fijo'!C151","v":"2036-10-04"},1682735.3599999996,{"$f":"IF(C145<=0,0,IF(C145<D144,C145,'Tabla Amortización Liquidez'!O158))","v":9213.9299999999985},null,{"$f":"'Tabla Amortización Liquidez'!P158","v":14303.25},{"$f":"'Tabla Amortización Liquidez'!Q158","v":2288.52},25805.699999999997,null,1346.1882879999996,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y158+'Tabla Amortización Liquidez'!Z158","v":291.67},399,{"$f":"IF(C145=0,0,'Tabla Amortización Liquidez'!Z158+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.75115466666668},28193.31665933333,null,1673521.4299999997,28043.565504666662]
[139,{"$f":"'Tabla Amortización Fijo'!C152","v":"2036-11-04"},1673521.4299999997,{"$f":"IF(C146<=0,0,IF(C146<D145,C146,'Tabla Amortización Liquidez'!O159))","v":8762.1099999999988},null,{"$f":"'Tabla Amortización Liquidez'!P159","v":14699.1},{"$f":"'Tabla Amortización Liquidez'!Q159","v":2351.86},25813.07,null,1338.8171439999999,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y159+'Tabla Amortización Liquidez'!Z159","v":290.95},399,{"$f":"IF(C146=0,0,'Tabla Amortización Liquidez'!Z159+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.65115466666668},28192.495515333332,null,1664759.3199999996,28042.844360666666]
[140,{"$f":"'Tabla Amortización Fijo'!C153","v":"2036-12-04"},1664759.3199999996,{"$f":"IF(C147<=0,0,IF(C147<D146,C147,'Tabla Amortización Liquidez'!O160))","v":9405.56},null,{"$f":"'Tabla Amortización Liquidez'!P160","v":14150.45},{"$f":"'Tabla Amortización Liquidez'!Q160","v":2264.0700000000002},25820.080000000002,null,1331.8074559999998,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y160+'Tabla Amortización Liquidez'!Z160","v":291.95},399,{"$f":"IF(C147=0,0,'Tabla Amortización Liquidez'!Z160+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.79115466666667},28193.635827333332,null,1655353.7599999995,28043.844672666666]
[141,{"$f":"'Tabla Amortización Fijo'!C154","v":"2037-01-04"},1655353.7599999995,{"$f":"IF(C148<=0,0,IF(C148<D147,C148,'Tabla Amortización Liquidez'!O161))","v":8961.7699999999986},null,{"$f":"'Tabla Amortización Liquidez'!P161","v":14539.52},{"$f":"'Tabla Amortización Liquidez'!Q161","v":2326.3200000000002},25827.61,null,1324.2830079999997,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y161+'Tabla Amortización Liquidez'!Z161","v":291.24},399,{"$f":"IF(C148=0,0,'Tabla Amortización Liquidez'!Z161+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.69115466666668},28192.831379333333,null,1646391.9899999995,28043.140224666666]
[142,{"$f":"'Tabla Amortización Fijo'!C155","v":"2037-02-04"},1646391.9899999995,{"$f":"IF(C149<=0,0,IF(C149<D148,C149,'Tabla Amortización Liquidez'!O162))","v":9060.24},null,{"$f":"'Tabla Amortización Liquidez'!P162","v":14460.81},{"$f":"'Tabla Amortización Liquidez'!Q162","v":2313.73},25834.78,null,1317.1135919999997,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y162+'Tabla Amortización Liquidez'!Z162","v":291.39},399,{"$f":"IF(C149=0,0,'Tabla Amortización Liquidez'!Z162+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.71115466666666},28193.001963333329,null,1637331.7499999995,28043.290808666661]
[143,{"$f":"'Tabla Amortización Fijo'!C156","v":"2037-03-04"},1637331.7499999995,{"$f":"IF(C150<=0,0,IF(C150<D149,C150,'Tabla Amortización Liquidez'!O163))","v":10774.2},null,{"$f":"'Tabla Amortización Liquidez'!P163","v":12989.5},{"$f":"'Tabla Amortización Liquidez'!Q163","v":2078.3200000000002},25842.02,null,1309.8653999999997,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y163+'Tabla Amortización Liquidez'!Z163","v":294.06},399,{"$f":"IF(C150=0,0,'Tabla Amortización Liquidez'!Z163+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.08115466666666},28196.033771333332,null,1626557.5499999996,28045.952616666666]
[144,{"$f":"'Tabla Amortización Fijo'!C157","v":"2037-04-04"},1626557.5499999996,{"$f":"IF(C151<=0,0,IF(C151<D150,C151,'Tabla Amortización Liquidez'!O164))","v":9278.1799999999985},null,{"$f":"'Tabla Amortización Liquidez'!P164","v":14286.6},{"$f":"'Tabla Amortización Liquidez'!Q164","v":2285.86},25850.639999999999,null,1301.2460399999998,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y164+'Tabla Amortización Liquidez'!Z164","v":291.70999999999998},399,{"$f":"IF(C151=0,0,'Tabla Amortización Liquidez'!Z164+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.76115466666667},28193.364411333328,null,1617279.3699999996,28043.603256666662]
[145,{"$f":"'Tabla Amortización Fijo'!C158","v":"2037-05-04"},1617279.3699999996,{"$f":"IF(C152<=0,0,IF(C152<D151,C152,'Tabla Amortización Liquidez'!O165))","v":9911.6999999999989},null,{"$f":"'Tabla Amortización Liquidez'!P165","v":13746.87},{"$f":"'Tabla Amortización Liquidez'!Q165","v":2199.5},25858.07,null,1293.8234959999997,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y165+'Tabla Amortización Liquidez'!Z165","v":292.68},399,{"$f":"IF(C152=0,0,'Tabla Amortización Liquidez'!Z165+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.89115466666667},28194.471867333334,null,1607367.6699999997,28044.580712666666]
[146,{"$f":"'Tabla Amortización Fijo'!C159","v":"2037-06-04"},1607367.6699999997,{"$f":"IF(C153<=0,0,IF(C153<D152,C153,'Tabla Amortización Liquidez'!O166))","v":9489.0600000000013},null,{"$f":"'Tabla Amortización Liquidez'!P166","v":14118.05},{"$f":"'Tabla Amortización Liquidez'!Q166","v":2258.89},25866,null,1285.8941359999999,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y166+'Tabla Amortización Liquidez'!Z166","v":292.01},399,{"$f":"IF(C153=0,0,'Tabla Amortización Liquidez'!Z166+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.80115466666666},28193.71250733333,null,1597878.6099999996,28043.911352666662]
[147,{"$f":"'Tabla Amortización Fijo'!C160","v":"2037-07-04"},1597878.6099999996,{"$f":"IF(C154<=0,0,IF(C154<D153,C154,'Tabla Amortización Liquidez'!O167))","v":10118.5},null,{"$f":"'Tabla Amortización Liquidez'!P167","v":13581.97},{"$f":"'Tabla Amortización Liquidez'!Q167","v":2173.12},25873.59,null,1278.3028879999997,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y167+'Tabla Amortización Liquidez'!Z167","v":292.98},399,{"$f":"IF(C154=0,0,'Tabla Amortización Liquidez'!Z167+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.93115466666666},28194.811259333328,null,1587760.1099999996,28044.880104666663]
[148,{"$f":"'Tabla Amortización Fijo'!C161","v":"2037-08-04"},1587760.1099999996,{"$f":"IF(C155<=0,0,IF(C155<D154,C155,'Tabla Amortización Liquidez'!O168))","v":9704.5199999999986},null,{"$f":"'Tabla Amortización Liquidez'!P168","v":13945.83},{"$f":"'Tabla Amortización Liquidez'!Q168","v":2231.33},25881.68,null,1270.2080879999999,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y168+'Tabla Amortización Liquidez'!Z168","v":292.32},399,{"$f":"IF(C155=0,0,'Tabla Amortización Liquidez'!Z168+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.84115466666668},28194.056459333333,null,1578055.5899999996,28044.215304666664]
[149,{"$f":"'Tabla Amortización Fijo'!C162","v":"2037-09-04"},1578055.5899999996,{"$f":"IF(C156<=0,0,IF(C156<D155,C156,'Tabla Amortización Liquidez'!O169))","v":9811.1699999999983},null,{"$f":"'Tabla Amortización Liquidez'!P169","v":13860.59},{"$f":"'Tabla Amortización Liquidez'!Q169","v":2217.69},25889.449999999997,null,1262.4444719999999,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y169+'Tabla Amortización Liquidez'!Z169","v":292.48},399,{"$f":"IF(C156=0,0,'Tabla Amortización Liquidez'!Z169+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.86115466666666},28194.242843333326,null,1568244.4199999997,28044.381688666661]
[150,{"$f":"'Tabla Amortización Fijo'!C163","v":"2037-10-04"},1568244.4199999997,{"$f":"IF(C157<=0,0,IF(C157<D156,C157,'Tabla Amortización Liquidez'!O170))","v":10434.4},null,{"$f":"'Tabla Amortización Liquidez'!P170","v":13330.08},{"$f":"'Tabla Amortización Liquidez'!Q170","v":2132.81},25897.29,null,1254.5955359999998,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y170+'Tabla Amortización Liquidez'!Z170","v":293.45},399,{"$f":"IF(C157=0,0,'Tabla Amortización Liquidez'!Z170+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.00115466666668},28195.343907333336,null,1557810.0199999998,28045.342752666667]
[151,{"$f":"'Tabla Amortización Fijo'!C164","v":"2037-11-04"},1557810.0199999998,{"$f":"IF(C158<=0,0,IF(C158<D157,C158,'Tabla Amortización Liquidez'!O171))","v":10033.64},null,{"$f":"'Tabla Amortización Liquidez'!P171","v":13682.76},{"$f":"'Tabla Amortización Liquidez'!Q171","v":2189.2399999999998},25905.64,null,1246.2480159999998,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y171+'Tabla Amortización Liquidez'!Z171","v":292.81},399,{"$f":"IF(C158=0,0,'Tabla Amortización Liquidez'!Z171+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.91115466666668},28194.616387333335,null,1547776.38,28044.705232666667]
[152,{"$f":"'Tabla Amortización Fijo'!C165","v":"2037-12-04"},1547776.38,{"$f":"IF(C159<=0,0,IF(C159<D158,C159,'Tabla Amortización Liquidez'!O172))","v":10652.59},null,{"$f":"'Tabla Amortización Liquidez'!P172","v":13156.1},{"$f":"'Tabla Amortización Liquidez'!Q172","v":2104.98},25913.67,null,1238.221104,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y172+'Tabla Amortización Liquidez'!Z172","v":293.76},399,{"$f":"IF(C159=0,0,'Tabla Amortización Liquidez'!Z172+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.04115466666667},28195.699475333327,null,1537123.7899999998,28045.658320666662]
[153,{"$f":"'Tabla Amortización Fijo'!C166","v":"2038-01-04"},1537123.7899999998,{"$f":"IF(C160<=0,0,IF(C160<D159,C160,'Tabla Amortización Liquidez'!O173))","v":10260.949999999999},null,{"$f":"'Tabla Amortización Liquidez'!P173","v":13501.07},{"$f":"'Tabla Amortización Liquidez'!Q173","v":2160.17},25922.19,null,1229.699032,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y173+'Tabla Amortización Liquidez'!Z173","v":293.13},399,{"$f":"IF(C160=0,0,'Tabla Amortización Liquidez'!Z173+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.95115466666667},28194.977403333331,null,1526862.8399999999,28045.026248666665]
[154,{"$f":"'Tabla Amortización Fijo'!C167","v":"2038-02-04"},1526862.8399999999,{"$f":"IF(C161<=0,0,IF(C161<D160,C161,'Tabla Amortización Liquidez'!O174))","v":10373.699999999999},null,{"$f":"'Tabla Amortización Liquidez'!P174","v":13410.95},{"$f":"'Tabla Amortización Liquidez'!Q174","v":2145.75},25930.400000000001,null,1221.4902719999998,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y174+'Tabla Amortización Liquidez'!Z174","v":293.29000000000002},399,{"$f":"IF(C161=0,0,'Tabla Amortización Liquidez'!Z174+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":149.97115466666668},28195.158643333332,null,1516489.14,28045.187488666666]
[155,{"$f":"'Tabla Amortización Fijo'!C168","v":"2038-03-04"},1516489.14,{"$f":"IF(C162<=0,0,IF(C162<D161,C162,'Tabla Amortización Liquidez'!O175))","v":11982.96},null,{"$f":"'Tabla Amortización Liquidez'!P175","v":12030.81},{"$f":"'Tabla Amortización Liquidez'!Q175","v":1924.93},25938.699999999997,null,1213.1913119999999,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y175+'Tabla Amortización Liquidez'!Z175","v":295.81},399,{"$f":"IF(C162=0,0,'Tabla Amortización Liquidez'!Z175+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.32115466666667},28198.02968333333,null,1504506.18,28047.708528666662]
[156,{"$f":"'Tabla Amortización Fijo'!C169","v":"2038-04-04"},1504506.18,{"$f":"IF(C163<=0,0,IF(C163<D162,C163,'Tabla Amortización Liquidez'!O176))","v":10619.38},null,{"$f":"'Tabla Amortización Liquidez'!P176","v":13214.58},{"$f":"'Tabla Amortización Liquidez'!Q176","v":2114.33},25948.29,null,1203.6049439999999,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y176+'Tabla Amortización Liquidez'!Z176","v":293.64999999999998},399,{"$f":"IF(C163=0,0,'Tabla Amortización Liquidez'!Z176+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.02115466666666},28195.573315333331,null,1493886.8,28045.552160666666]
[157,{"$f":"'Tabla Amortización Fijo'!C170","v":"2038-05-04"},1493886.8,{"$f":"IF(C164<=0,0,IF(C164<D163,C164,'Tabla Amortización Liquidez'!O177))","v":11227.049999999997},null,{"$f":"'Tabla Amortización Liquidez'!P177","v":12698.04},{"$f":"'Tabla Amortización Liquidez'!Q177","v":2031.69},25956.78,null,1195.1094400000002,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y177+'Tabla Amortización Liquidez'!Z177","v":294.59000000000003},399,{"$f":"IF(C164=0,0,'Tabla Amortización Liquidez'!Z177+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.15115466666668},28196.63781133333,null,1482659.75,28046.486656666664]
[158,{"$f":"'Tabla Amortización Fijo'!C171","v":"2038-06-04"},1482659.75,{"$f":"IF(C165<=0,0,IF(C165<D164,C165,'Tabla Amortización Liquidez'!O178))","v":10859.439999999999},null,{"$f":"'Tabla Amortización Liquidez'!P178","v":13022.69},{"$f":"'Tabla Amortización Liquidez'!Q178","v":2083.63},25965.759999999998,null,1186.1278,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y178+'Tabla Amortización Liquidez'!Z178","v":294},399,{"$f":"IF(C165=0,0,'Tabla Amortización Liquidez'!Z178+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.07115466666667},28195.96617133333,null,1471800.31,28045.895016666662]
[159,{"$f":"'Tabla Amortización Fijo'!C172","v":"2038-07-04"},1471800.31,{"$f":"IF(C166<=0,0,IF(C166<D165,C166,'Tabla Amortización Liquidez'!O179))","v":11462.5},null,{"$f":"'Tabla Amortización Liquidez'!P179","v":12510.3},{"$f":"'Tabla Amortización Liquidez'!Q179","v":2001.65},25974.449999999997,null,1177.4402480000001,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y179+'Tabla Amortización Liquidez'!Z179","v":294.93},399,{"$f":"IF(C166=0,0,'Tabla Amortización Liquidez'!Z179+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.20115466666667},28197.028619333327,null,1460337.81,28046.827464666661]
[160,{"$f":"'Tabla Amortización Fijo'!C173","v":"2038-08-04"},1460337.81,{"$f":"IF(C167<=0,0,IF(C167<D166,C167,'Tabla Amortización Liquidez'!O180))","v":11104.73},null,{"$f":"'Tabla Amortización Liquidez'!P180","v":12826.63},{"$f":"'Tabla Amortización Liquidez'!Q180","v":2052.2600000000002},25983.62,null,1168.270248,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y180+'Tabla Amortización Liquidez'!Z180","v":294.36},399,{"$f":"IF(C167=0,0,'Tabla Amortización Liquidez'!Z180+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.12115466666668},28196.378619333333,null,1449233.08,28046.257464666665]
[161,{"$f":"'Tabla Amortización Fijo'!C174","v":"2038-09-04"},1449233.08,{"$f":"IF(C168<=0,0,IF(C168<D167,C168,'Tabla Amortización Liquidez'!O181))","v":11226.74},null,{"$f":"'Tabla Amortización Liquidez'!P181","v":12729.1},{"$f":"'Tabla Amortización Liquidez'!Q181","v":2036.66},25992.5,null,1159.3864640000002,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y181+'Tabla Amortización Liquidez'!Z181","v":294.54000000000002},399,{"$f":"IF(C168=0,0,'Tabla Amortización Liquidez'!Z181+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.15115466666668},28196.584835333331,null,1438006.34,28046.433680666665]
[162,{"$f":"'Tabla Amortización Fijo'!C175","v":"2038-10-04"},1438006.34,{"$f":"IF(C169<=0,0,IF(C169<D168,C169,'Tabla Amortización Liquidez'!O182))","v":11822.74},null,{"$f":"'Tabla Amortización Liquidez'!P182","v":12223.05},{"$f":"'Tabla Amortización Liquidez'!Q182","v":1955.69},26001.48,null,1150.4050720000002,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y182+'Tabla Amortización Liquidez'!Z182","v":295.45},399,{"$f":"IF(C169=0,0,'Tabla Amortización Liquidez'!Z182+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.27115466666666},28197.613443333332,null,1426183.6,28047.342288666667]
[163,{"$f":"'Tabla Amortización Fijo'!C176","v":"2038-11-04"},1426183.6,{"$f":"IF(C170<=0,0,IF(C170<D169,C170,'Tabla Amortización Liquidez'!O183))","v":11480.029999999999},null,{"$f":"'Tabla Amortización Liquidez'!P183","v":12526.65},{"$f":"'Tabla Amortización Liquidez'!Q183","v":2004.26},26010.94,null,1140.9468800000002,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y183+'Tabla Amortización Liquidez'!Z183","v":294.90999999999997},399,{"$f":"IF(C170=0,0,'Tabla Amortización Liquidez'!Z183+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.20115466666667},28197.005251333328,null,1414703.57,28046.804096666663]
[164,{"$f":"'Tabla Amortización Fijo'!C177","v":"2038-12-04"},1414703.57,{"$f":"IF(C171<=0,0,IF(C171<D170,C171,'Tabla Amortización Liquidez'!O184))","v":12071.15},null,{"$f":"'Tabla Amortización Liquidez'!P184","v":12024.98},{"$f":"'Tabla Amortización Liquidez'!Q184","v":1924},26020.129999999997,null,1131.7628560000001,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y184+'Tabla Amortización Liquidez'!Z184","v":295.81},399,{"$f":"IF(C171=0,0,'Tabla Amortización Liquidez'!Z184+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.32115466666667},28198.031227333333,null,1402632.4200000002,28047.710072666665]
[165,{"$f":"'Tabla Amortización Fijo'!C178","v":"2039-01-04"},1402632.4200000002,{"$f":"IF(C172<=0,0,IF(C172<D171,C172,'Tabla Amortización Liquidez'!O185))","v":11738.819999999998},null,{"$f":"'Tabla Amortización Liquidez'!P185","v":12319.79},{"$f":"'Tabla Amortización Liquidez'!Q185","v":1971.17},26029.78,null,1122.1059360000002,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y185+'Tabla Amortización Liquidez'!Z185","v":295.28000000000003},399,{"$f":"IF(C172=0,0,'Tabla Amortización Liquidez'!Z185+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.25115466666668},28197.424307333331,null,1390893.6,28047.173152666663]
[166,{"$f":"'Tabla Amortización Fijo'!C179","v":"2039-02-04"},1390893.6,{"$f":"IF(C173<=0,0,IF(C173<D172,C173,'Tabla Amortización Liquidez'!O186))","v":11867.83},null,{"$f":"'Tabla Amortización Liquidez'!P186","v":12216.68},{"$f":"'Tabla Amortización Liquidez'!Q186","v":1954.67},26039.18,null,1112.7148800000002,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y186+'Tabla Amortización Liquidez'!Z186","v":295.46000000000004},399,{"$f":"IF(C173=0,0,'Tabla Amortización Liquidez'!Z186+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.27115466666666},28197.633251333329,null,1379025.77,28047.362096666664]
[167,{"$f":"'Tabla Amortización Fijo'!C180","v":"2039-03-04"},1379025.77,{"$f":"IF(C174<=0,0,IF(C174<D173,C174,'Tabla Amortización Liquidez'!O187))","v":13357.96},null,{"$f":"'Tabla Amortización Liquidez'!P187","v":10940.27},{"$f":"'Tabla Amortización Liquidez'!Q187","v":1750.44},26048.67,null,1103.2206160000001,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y187+'Tabla Amortización Liquidez'!Z187","v":297.8},399,{"$f":"IF(C174=0,0,'Tabla Amortización Liquidez'!Z187+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.60115466666667},28200.298987333328,null,1365667.81,28049.697832666661]
[168,{"$f":"'Tabla Amortización Fijo'!C181","v":"2039-04-04"},1365667.81,{"$f":"IF(C175<=0,0,IF(C175<D174,C175,'Tabla Amortización Liquidez'!O188))","v":12145.019999999999},null,{"$f":"'Tabla Amortización Liquidez'!P188","v":11995.12},{"$f":"'Tabla Amortización Liquidez'!Q188","v":1919.22},26059.360000000001,null,1092.5342480000002,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y188+'Tabla Amortización Liquidez'!Z188","v":295.87},399,{"$f":"IF(C175=0,0,'Tabla Amortización Liquidez'!Z188+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.33115466666666},28198.102619333331,null,1353522.79,28047.771464666665]
[169,{"$f":"'Tabla Amortización Fijo'!C182","v":"2039-05-04"},1353522.79,{"$f":"IF(C176<=0,0,IF(C176<D175,C176,'Tabla Amortización Liquidez'!O189))","v":12723.34},null,{"$f":"'Tabla Amortización Liquidez'!P189","v":11504.94},{"$f":"'Tabla Amortización Liquidez'!Q189","v":1840.79},26069.07,null,1082.8182320000001,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y189+'Tabla Amortización Liquidez'!Z189","v":296.76},399,{"$f":"IF(C176=0,0,'Tabla Amortización Liquidez'!Z189+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.45115466666667},28199.10660333333,null,1340799.45,28048.655448666665]
[170,{"$f":"'Tabla Amortización Fijo'!C183","v":"2039-06-04"},1340799.45,{"$f":"IF(C177<=0,0,IF(C177<D176,C177,'Tabla Amortización Liquidez'!O190))","v":12418.289999999999},null,{"$f":"'Tabla Amortización Liquidez'!P190","v":11776.69},{"$f":"'Tabla Amortización Liquidez'!Q190","v":1884.27},26079.25,null,1072.6395600000001,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y190+'Tabla Amortización Liquidez'!Z190","v":296.26},399,{"$f":"IF(C177=0,0,'Tabla Amortización Liquidez'!Z190+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.38115466666667},28198.537931333329,null,1328381.1599999999,28048.156776666663]
[171,{"$f":"'Tabla Amortización Fijo'!C184","v":"2039-07-04"},1328381.1599999999,{"$f":"IF(C178<=0,0,IF(C178<D177,C178,'Tabla Amortización Liquidez'!O191))","v":12991.349999999999},null,{"$f":"'Tabla Amortización Liquidez'!P191","v":11291.24},{"$f":"'Tabla Amortización Liquidez'!Q191","v":1806.6},26089.19,null,1062.7049280000001,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y191+'Tabla Amortización Liquidez'!Z191","v":297.16000000000003},399,{"$f":"IF(C178=0,0,'Tabla Amortización Liquidez'!Z191+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.51115466666667},28199.573299333329,null,1315389.8099999998,28049.062144666663]
[172,{"$f":"'Tabla Amortización Fijo'!C185","v":"2039-08-04"},1315389.8099999998,{"$f":"IF(C179<=0,0,IF(C179<D178,C179,'Tabla Amortización Liquidez'!O192))","v":12697.51},null,{"$f":"'Tabla Amortización Liquidez'!P192","v":11553.51},{"$f":"'Tabla Amortización Liquidez'!Q192","v":1848.56},26099.58,null,1052.3118480000001,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y192+'Tabla Amortización Liquidez'!Z192","v":296.67},399,{"$f":"IF(C179=0,0,'Tabla Amortización Liquidez'!Z192+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.44115466666668},28199.010219333333,null,1302692.2999999998,28048.569064666666]
[173,{"$f":"'Tabla Amortización Fijo'!C186","v":"2039-09-04"},1302692.2999999998,{"$f":"IF(C180<=0,0,IF(C180<D179,C180,'Tabla Amortización Liquidez'!O193))","v":12837.04},null,{"$f":"'Tabla Amortización Liquidez'!P193","v":11441.98},{"$f":"'Tabla Amortización Liquidez'!Q193","v":1830.72},26109.739999999998,null,1042.1538399999999,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y193+'Tabla Amortización Liquidez'!Z193","v":296.88},399,{"$f":"IF(C180=0,0,'Tabla Amortización Liquidez'!Z193+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.47115466666668},28199.252211333329,null,1289855.2599999998,28048.781056666663]
[174,{"$f":"'Tabla Amortización Fijo'!C187","v":"2039-10-04"},1289855.2599999998,{"$f":"IF(C181<=0,0,IF(C181<D180,C181,'Tabla Amortización Liquidez'!O194))","v":13402.039999999997},null,{"$f":"'Tabla Amortización Liquidez'!P194","v":10963.77},{"$f":"'Tabla Amortización Liquidez'!Q194","v":1754.2},26120.01,null,1031.8842079999999,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y194+'Tabla Amortización Liquidez'!Z194","v":297.75},399,{"$f":"IF(C181=0,0,'Tabla Amortización Liquidez'!Z194+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.59115466666668},28200.242579333331,null,1276453.2199999997,28049.651424666663]
[175,{"$f":"'Tabla Amortización Fijo'!C188","v":"2039-11-04"},1276453.2199999997,{"$f":"IF(C182<=0,0,IF(C182<D181,C182,'Tabla Amortización Liquidez'!O195))","v":13125.38},null,{"$f":"'Tabla Amortización Liquidez'!P195","v":11211.51},{"$f":"'Tabla Amortización Liquidez'!Q195","v":1793.84},26130.73,null,1021.1625759999998,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y195+'Tabla Amortización Liquidez'!Z195","v":297.3},399,{"$f":"IF(C182=0,0,'Tabla Amortización Liquidez'!Z195+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.53115466666668},28199.73094733333,null,1263327.8399999999,28049.199792666663]
[176,{"$f":"'Tabla Amortización Fijo'!C189","v":"2039-12-04"},1263327.8399999999,{"$f":"IF(C183<=0,0,IF(C183<D182,C183,'Tabla Amortización Liquidez'!O196))","v":13684.809999999998},null,{"$f":"'Tabla Amortización Liquidez'!P196","v":10738.29},{"$f":"'Tabla Amortización Liquidez'!Q196","v":1718.13},26141.23,null,1010.6622719999999,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y196+'Tabla Amortización Liquidez'!Z196","v":298.14999999999998},399,{"$f":"IF(C183=0,0,'Tabla Amortización Liquidez'!Z196+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.64115466666667},28200.690643333335,null,1249643.0299999998,28050.049488666667]
[177,{"$f":"'Tabla Amortización Fijo'!C190","v":"2040-01-04"},1249643.0299999998,{"$f":"IF(C184<=0,0,IF(C184<D183,C184,'Tabla Amortización Liquidez'!O197))","v":13419.989999999998},null,{"$f":"'Tabla Amortización Liquidez'!P197","v":10976.03},{"$f":"'Tabla Amortización Liquidez'!Q197","v":1756.16},26152.18,null,999.71442399999989,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y197+'Tabla Amortización Liquidez'!Z197","v":297.73},399,{"$f":"IF(C184=0,0,'Tabla Amortización Liquidez'!Z197+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.59115466666668},28200.222795333335,null,1236223.0399999998,28049.631640666666]
[178,{"$f":"'Tabla Amortización Fijo'!C191","v":"2040-02-04"},1236223.0399999998,{"$f":"IF(C185<=0,0,IF(C185<D184,C185,'Tabla Amortización Liquidez'!O198))","v":13567.44},null,{"$f":"'Tabla Amortización Liquidez'!P198","v":10858.16},{"$f":"'Tabla Amortización Liquidez'!Q198","v":1737.31},26162.91,null,988.97843199999988,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y198+'Tabla Amortización Liquidez'!Z198","v":297.92999999999995},399,{"$f":"IF(C185=0,0,'Tabla Amortización Liquidez'!Z198+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.61115466666666},28200.43680333333,null,1222655.5999999999,28049.825648666665]
[179,{"$f":"'Tabla Amortización Fijo'!C192","v":"2040-03-04"},1222655.5999999999,{"$f":"IF(C186<=0,0,IF(C186<D185,C186,'Tabla Amortización Liquidez'!O199))","v":14520.239999999998},null,{"$f":"'Tabla Amortización Liquidez'!P199","v":10046.15},{"$f":"'Tabla Amortización Liquidez'!Q199","v":1607.38},26173.769999999997,null,978.12447999999995,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y199+'Tabla Amortización Liquidez'!Z199","v":299.42},399,{"$f":"IF(C186=0,0,'Tabla Amortización Liquidez'!Z199+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.82115466666667},28202.142851333327,null,1208135.3599999999,28051.321696666659]
[180,{"$f":"'Tabla Amortización Fijo'!C193","v":"2040-04-04"},1208135.3599999999,{"$f":"IF(C187<=0,0,IF(C187<D186,C187,'Tabla Amortización Liquidez'!O200))","v":13876.09},null,{"$f":"'Tabla Amortización Liquidez'!P200","v":10611.46},{"$f":"'Tabla Amortización Liquidez'!Q200","v":1697.83},26185.379999999997,null,966.50828799999999,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y200+'Tabla Amortización Liquidez'!Z200","v":298.39},399,{"$f":"IF(C187=0,0,'Tabla Amortización Liquidez'!Z200+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.68115466666666},28200.966659333328,null,1194259.2699999998,28050.285504666663]
[181,{"$f":"'Tabla Amortización Fijo'!C194","v":"2040-05-04"},1194259.2699999998,{"$f":"IF(C188<=0,0,IF(C188<D187,C188,'Tabla Amortización Liquidez'!O201))","v":14421.089999999998},null,{"$f":"'Tabla Amortización Liquidez'!P201","v":10151.200000000001},{"$f":"'Tabla Amortización Liquidez'!Q201","v":1624.19},26196.48,null,955.4074159999999,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y201+'Tabla Amortización Liquidez'!Z201","v":299.21999999999997},399,{"$f":"IF(C188=0,0,'Tabla Amortización Liquidez'!Z201+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.79115466666667},28201.905787333329,null,1179838.1799999997,28051.114632666664]
[182,{"$f":"'Tabla Amortización Fijo'!C195","v":"2040-06-04"},1179838.1799999997,{"$f":"IF(C189<=0,0,IF(C189<D188,C189,'Tabla Amortización Liquidez'!O202))","v":14187.039999999999},null,{"$f":"'Tabla Amortización Liquidez'!P202","v":10362.91},{"$f":"'Tabla Amortización Liquidez'!Q202","v":1658.07},26208.019999999997,null,943.87054399999977,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y202+'Tabla Amortización Liquidez'!Z202","v":298.84000000000003},399,{"$f":"IF(C189=0,0,'Tabla Amortización Liquidez'!Z202+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.74115466666666},28201.478915333329,null,1165651.1399999997,28050.737760666663]
[183,{"$f":"'Tabla Amortización Fijo'!C196","v":"2040-07-04"},1165651.1399999997,{"$f":"IF(C190<=0,0,IF(C190<D189,C190,'Tabla Amortización Liquidez'!O203))","v":14726.06},null,{"$f":"'Tabla Amortización Liquidez'!P203","v":9908.0300000000007},{"$f":"'Tabla Amortización Liquidez'!Q203","v":1585.28},26219.370000000003,null,932.52091199999973,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y203+'Tabla Amortización Liquidez'!Z203","v":299.65999999999997},399,{"$f":"IF(C190=0,0,'Tabla Amortización Liquidez'!Z203+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.85115466666667},28202.409283333334,null,1150925.0799999996,28051.558128666667]
[184,{"$f":"'Tabla Amortización Fijo'!C197","v":"2040-08-04"},1150925.0799999996,{"$f":"IF(C191<=0,0,IF(C191<D190,C191,'Tabla Amortización Liquidez'!O204))","v":14504.76},null,{"$f":"'Tabla Amortización Liquidez'!P204","v":10108.959999999999},{"$f":"'Tabla Amortización Liquidez'!Q204","v":1617.43},26231.15,null,920.74006399999973,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y204+'Tabla Amortización Liquidez'!Z204","v":299.29999999999995},399,{"$f":"IF(C191=0,0,'Tabla Amortización Liquidez'!Z204+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.80115466666666},28201.998435333335,null,1136420.3199999996,28051.197280666667]
[185,{"$f":"'Tabla Amortización Fijo'!C198","v":"2040-09-04"},1136420.3199999996,{"$f":"IF(C192<=0,0,IF(C192<D191,C192,'Tabla Amortización Liquidez'!O205))","v":14664.140000000003},null,{"$f":"'Tabla Amortización Liquidez'!P205","v":9981.56},{"$f":"'Tabla Amortización Liquidez'!Q205","v":1597.05},26242.75,null,909.13625599999966,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y205+'Tabla Amortización Liquidez'!Z205","v":299.54000000000002},399,{"$f":"IF(C192=0,0,'Tabla Amortización Liquidez'!Z205+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.84115466666668},28202.274627333332,null,1121756.1799999997,28051.433472666664]
[186,{"$f":"'Tabla Amortización Fijo'!C199","v":"2040-10-04"},1121756.1799999997,{"$f":"IF(C193<=0,0,IF(C193<D192,C193,'Tabla Amortización Liquidez'!O206))","v":15193.969999999998},null,{"$f":"'Tabla Amortización Liquidez'!P206","v":9534.93},{"$f":"'Tabla Amortización Liquidez'!Q206","v":1525.59},26254.489999999998,null,897.40494399999977,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y206+'Tabla Amortización Liquidez'!Z206","v":300.35000000000002},399,{"$f":"IF(C193=0,0,'Tabla Amortización Liquidez'!Z206+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.95115466666667},28203.203315333325,null,1106562.2099999997,28052.25216066666]
[187,{"$f":"'Tabla Amortización Fijo'!C200","v":"2040-11-04"},1106562.2099999997,{"$f":"IF(C194<=0,0,IF(C194<D193,C194,'Tabla Amortización Liquidez'!O207))","v":14992.25},null,{"$f":"'Tabla Amortización Liquidez'!P207","v":9719.2999999999993},{"$f":"'Tabla Amortización Liquidez'!Q207","v":1555.09},26266.639999999999,null,885.24976799999979,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y207+'Tabla Amortización Liquidez'!Z207","v":300.01},399,{"$f":"IF(C194=0,0,'Tabla Amortización Liquidez'!Z207+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.90115466666668},28202.80813933333,null,1091569.9599999997,28051.906984666664]
[188,{"$f":"'Tabla Amortización Fijo'!C201","v":"2040-12-04"},1091569.9599999997,{"$f":"IF(C195<=0,0,IF(C195<D194,C195,'Tabla Amortización Liquidez'!O208))","v":15515.76},null,{"$f":"'Tabla Amortización Liquidez'!P208","v":9278.34},{"$f":"'Tabla Amortización Liquidez'!Q208","v":1484.53},26278.63,null,873.25596799999983,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y208+'Tabla Amortización Liquidez'!Z208","v":300.81},399,{"$f":"IF(C195=0,0,'Tabla Amortización Liquidez'!Z208+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":151.01115466666667},28203.714339333335,null,1076054.1999999997,28052.703184666669]
[189,{"$f":"'Tabla Amortización Fijo'!C202","v":"2041-01-04"},1076054.1999999997,{"$f":"IF(C196<=0,0,IF(C196<D195,C196,'Tabla Amortización Liquidez'!O209))","v":15327.5},null,{"$f":"'Tabla Amortización Liquidez'!P209","v":9451.34},{"$f":"'Tabla Amortización Liquidez'!Q209","v":1512.21},26291.05,null,860.84335999999985,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y209+'Tabla Amortización Liquidez'!Z209","v":300.5},399,{"$f":"IF(C196=0,0,'Tabla Amortización Liquidez'!Z209+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":150.97115466666668},28203.371731333329,null,1060726.6999999997,28052.400576666663]
[190,{"$f":"'Tabla Amortización Fijo'!C203","v":"2041-02-04"},1060726.6999999997,{"$f":"IF(C197<=0,0,IF(C197<D196,C197,'Tabla Amortización Liquidez'!O210))","v":15495.909999999996},null,{"$f":"'Tabla Amortización Liquidez'!P210","v":9316.7199999999993},{"$f":"'Tabla Amortización Liquidez'!Q210","v":1490.68},26303.309999999998,null,848.5813599999999,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y210+'Tabla Amortización Liquidez'!Z210","v":300.74},399,{"$f":"IF(C197=0,0,'Tabla Amortización Liquidez'!Z210+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":151.00115466666668},28203.639731333333,null,1045230.7899999997,28052.638576666664]
[191,{"$f":"'Tabla Amortización Fijo'!C204","v":"2041-03-04"},1045230.7899999997,{"$f":"IF(C198<=0,0,IF(C198<D197,C198,'Tabla Amortización Liquidez'!O211))","v":16696.8},null,{"$f":"'Tabla Amortización Liquidez'!P211","v":8292.16},{"$f":"'Tabla Amortización Liquidez'!Q211","v":1326.75},26315.71,null,836.18463199999974,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y211+'Tabla Amortización Liquidez'!Z211","v":302.61},399,{"$f":"IF(C198=0,0,'Tabla Amortización Liquidez'!Z211+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":151.26115466666667},28205.773003333332,null,1028533.9899999996,28054.511848666665]
[192,{"$f":"'Tabla Amortización Fijo'!C205","v":"2041-04-04"},1028533.9899999996,{"$f":"IF(C199<=0,0,IF(C199<D198,C199,'Tabla Amortización Liquidez'!O212))","v":15849.669999999998},null,{"$f":"'Tabla Amortización Liquidez'!P212","v":9033.9599999999991},{"$f":"'Tabla Amortización Liquidez'!Q212","v":1445.43},26329.059999999998,null,822.82719199999985,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y212+'Tabla Amortización Liquidez'!Z212","v":301.25},399,{"$f":"IF(C199=0,0,'Tabla Amortización Liquidez'!Z212+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":151.07115466666667},28204.215563333331,null,1012684.3199999996,28053.144408666663]
[193,{"$f":"'Tabla Amortización Fijo'!C206","v":"2041-05-04"},1012684.3199999996,{"$f":"IF(C200<=0,0,IF(C200<D199,C200,'Tabla Amortización Liquidez'!O213))","v":16356.669999999998},null,{"$f":"'Tabla Amortización Liquidez'!P213","v":8607.82},{"$f":"'Tabla Amortización Liquidez'!Q213","v":1377.25},26341.739999999998,null,810.14745599999981,{"$f":"SD_PRIM_CUOTA","v":201.00721666666666},{"$f":"'Tabla Amortización Liquidez'!Y213+'Tabla Amortización Liquidez'!Z213","v":302.02999999999997},399,{"$f":"IF(C200=0,0,'Tabla Amortización Liquidez'!Z213+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":151.18115466666666},28205.105827333326,null,996327.64999999956,28053.924672666661]
[194,{"$f":"'Tabla Amortización Fijo'!C207","v":"2041-06-04"},996327.64999999956,{"$f":"IF(C201<=0,0,IF(C201<D200,C201,'Tabla Amortización Liquidez'!O214))","v":16203.579999999996},null,{"$f":"'Tabla Amortización Liquidez'!P214","v":8751.08},{"$f":"'Tabla Amortización Liquidez'!Q214","v":1400.17},{"$f":"+G201+F201+D201","v":26354.829999999994},null,{"$f":"IF(C201<=0,0,(C201*0.8/1000))","v":797.0621199999996},201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y214+'Tabla Amortización Liquidez'!Z214","v":301.77},399,{"$f":"IF(C201=0,0,'Tabla Amortización Liquidez'!Z214+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":151.14115466666667},28204.810491333326,null,980124.0699999996,28053.669336666659]
[195,{"$f":"'Tabla Amortización Fijo'!C208","v":"2041-07-04"},980124.0699999996,{"$f":"IF(C202<=0,0,IF(C202<D201,C202,'Tabla Amortización Liquidez'!O215))","v":16703.77},null,{"$f":"'Tabla Amortización Liquidez'!P215","v":8331.0499999999993},{"$f":"'Tabla Amortización Liquidez'!Q215","v":1332.97},26367.79,null,784.09925599999974,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y215+'Tabla Amortización Liquidez'!Z215","v":302.54000000000002},{"$f":"IF(OR($M$8=0,C202<=0),0,399)","v":399},{"$f":"IF(C202=0,0,'Tabla Amortización Liquidez'!Z215+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":151.25115466666668},28205.687627333336,null,{"$f":"C202-D202-E202-I202","v":963420.29999999958},{"$f":"O202-N202+I202+E202","v":28054.436472666668}]
[196,{"$f":"'Tabla Amortización Fijo'!C209","v":"2041-08-04"},{"$f":"IF(Q202<=0.01,0,Q202)","v":963420.29999999958},{"$f":"IF(C203<=0,0,IF(C203<D202,C203,'Tabla Amortización Liquidez'!O216))","v":16565.179999999997},null,{"$f":"'Tabla Amortización Liquidez'!P216","v":8462.0400000000009},{"$f":"'Tabla Amortización Liquidez'!Q216","v":1353.93},26381.149999999998,null,770.73623999999973,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y216+'Tabla Amortización Liquidez'!Z216","v":302.3},399,{"$f":"IF(C203=0,0,'Tabla Amortización Liquidez'!Z216+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":151.22115466666668},28205.414611333326,null,946855.11999999953,28054.19345666666]
[197,{"$f":"'Tabla Amortización Fijo'!C210","v":"2041-09-04"},946855.11999999953,{"$f":"IF(C204<=0,0,IF(C204<D203,C204,'Tabla Amortización Liquidez'!O217))","v":16747.219999999998},null,{"$f":"'Tabla Amortización Liquidez'!P217","v":8316.5400000000009},{"$f":"'Tabla Amortización Liquidez'!Q217","v":1330.65},26394.409999999996,null,757.48409599999968,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y217+'Tabla Amortización Liquidez'!Z217","v":302.56},399,{"$f":"IF(C204=0,0,'Tabla Amortización Liquidez'!Z217+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":151.25115466666668},{"$f":"H204+L204+K204+M204+N204+J204","v":28205.712467333331},null,930107.89999999956,28054.461312666663]
[198,{"$f":"'Tabla Amortización Fijo'!C211","v":"2041-10-04"},930107.89999999956,{"$f":"IF(C205<=0,0,IF(C205<D204,C205,'Tabla Amortización Liquidez'!O218))","v":17236.93},null,{"$f":"'Tabla Amortización Liquidez'!P218","v":7905.92},{"$f":"'Tabla Amortización Liquidez'!Q218","v":1264.95},26407.800000000003,null,744.08631999999966,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y218+'Tabla Amortización Liquidez'!Z218","v":303.31000000000006},399,{"$f":"IF(C205=0,0,'Tabla Amortización Liquidez'!Z218+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":151.36115466666666},28206.564691333333,null,912870.96999999951,28055.203536666668]
[199,{"$f":"'Tabla Amortización Fijo'!C212","v":"2041-11-04"},912870.96999999951,{"$f":"IF(C206<=0,0,IF(C206<D205,C206,'Tabla Amortización Liquidez'!O219))","v":17120.650000000001},null,{"$f":"'Tabla Amortización Liquidez'!P219","v":8018.05},{"$f":"'Tabla Amortización Liquidez'!Q219","v":1282.8900000000001},26421.590000000004,null,730.29677599999957,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y219+'Tabla Amortización Liquidez'!Z219","v":303.11},399,{"$f":"IF(C206=0,0,'Tabla Amortización Liquidez'!Z219+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":151.33115466666666},28206.335147333335,null,895750.31999999948,28055.003992666669]
[200,{"$f":"'Tabla Amortización Fijo'!C213","v":"2041-12-04"},895750.31999999948,{"$f":"IF(C207<=0,0,IF(C207<D206,C207,'Tabla Amortización Liquidez'!O220))","v":17603.189999999999},null,{"$f":"'Tabla Amortización Liquidez'!P220","v":7613.88},{"$f":"'Tabla Amortización Liquidez'!Q220","v":1218.22},26435.29,null,716.6002559999996,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y220+'Tabla Amortización Liquidez'!Z220","v":303.84000000000003},399,{"$f":"IF(C207=0,0,'Tabla Amortización Liquidez'!Z220+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":151.43115466666666},28207.168627333329,null,878147.12999999954,28055.737472666664]
[201,{"$f":"'Tabla Amortización Fijo'!C214","v":"2042-01-04"},878147.12999999954,{"$f":"IF(C208<=0,0,IF(C208<D207,C208,'Tabla Amortización Liquidez'!O221))","v":17502.219999999998},null,{"$f":"'Tabla Amortización Liquidez'!P221","v":7713.06},{"$f":"'Tabla Amortización Liquidez'!Q221","v":1234.0899999999999},26449.369999999995,null,702.51770399999964,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y221+'Tabla Amortización Liquidez'!Z221","v":303.65999999999997},399,{"$f":"IF(C208=0,0,'Tabla Amortización Liquidez'!Z221+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":151.40115466666668},28206.956075333324,null,860644.90999999957,28055.554920666658]
[202,{"$f":"'Tabla Amortización Fijo'!C215","v":"2042-02-04"},860644.90999999957,{"$f":"IF(C209<=0,0,IF(C209<D208,C209,'Tabla Amortización Liquidez'!O222))","v":17694.549999999996},null,{"$f":"'Tabla Amortización Liquidez'!P222","v":7559.33},{"$f":"'Tabla Amortización Liquidez'!Q222","v":1209.49},26463.369999999995,null,688.51592799999969,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y222+'Tabla Amortización Liquidez'!Z222","v":303.94},399,{"$f":"IF(C209=0,0,'Tabla Amortización Liquidez'!Z222+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":151.44115466666668},28207.274299333327,null,842950.35999999952,28055.83314466666]
[203,{"$f":"'Tabla Amortización Fijo'!C216","v":"2042-03-04"},842950.35999999952,{"$f":"IF(C210<=0,0,IF(C210<D209,C210,'Tabla Amortización Liquidez'!O223))","v":18720.129999999997},null,{"$f":"'Tabla Amortización Liquidez'!P223","v":6687.41},{"$f":"'Tabla Amortización Liquidez'!Q223","v":1069.99},26477.53,null,674.36028799999974,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y223+'Tabla Amortización Liquidez'!Z223","v":305.52},399,{"$f":"IF(C210=0,0,'Tabla Amortización Liquidez'!Z223+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":151.66115466666668},28209.078659333332,null,824230.22999999952,28057.417504666664]
[204,{"$f":"'Tabla Amortización Fijo'!C217","v":"2042-04-04"},824230.22999999952,{"$f":"IF(C211<=0,0,IF(C211<D210,C211,'Tabla Amortización Liquidez'!O224))","v":18094.7},null,{"$f":"'Tabla Amortización Liquidez'!P224","v":7239.49},{"$f":"'Tabla Amortización Liquidez'!Q224","v":1158.32},26492.510000000002,null,659.38418399999966,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y224+'Tabla Amortización Liquidez'!Z224","v":304.52},399,{"$f":"IF(C211=0,0,'Tabla Amortización Liquidez'!Z224+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":151.52115466666666},28207.942555333331,null,806135.52999999956,28056.421400666666]
[205,{"$f":"'Tabla Amortización Fijo'!C218","v":"2042-05-04"},806135.52999999956,{"$f":"IF(C212<=0,0,IF(C212<D211,C212,'Tabla Amortización Liquidez'!O225))","v":18558.489999999998},null,{"$f":"'Tabla Amortización Liquidez'!P225","v":6852.15},{"$f":"'Tabla Amortización Liquidez'!Q225","v":1096.3399999999999},26506.979999999996,null,644.90842399999963,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y225+'Tabla Amortización Liquidez'!Z225","v":305.23},399,{"$f":"IF(C212=0,0,'Tabla Amortización Liquidez'!Z225+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":151.62115466666668},28208.746795333329,null,787577.03999999957,28057.125640666662]
[206,{"$f":"'Tabla Amortización Fijo'!C219","v":"2042-06-04"},787577.03999999957,{"$f":"IF(C213<=0,0,IF(C213<D212,C213,'Tabla Amortización Liquidez'!O226))","v":18497.469999999998},null,{"$f":"'Tabla Amortización Liquidez'!P226","v":6917.55},{"$f":"'Tabla Amortización Liquidez'!Q226","v":1106.81},26521.829999999998,null,630.0616319999998,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y226+'Tabla Amortización Liquidez'!Z226","v":305.09999999999997},399,{"$f":"IF(C213=0,0,'Tabla Amortización Liquidez'!Z226+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":151.60115466666667},28208.600003333329,null,769079.5699999996,28056.998848666663]
[207,{"$f":"'Tabla Amortización Fijo'!C220","v":"2042-07-04"},769079.5699999996,{"$f":"IF(C214<=0,0,IF(C214<D213,C214,'Tabla Amortización Liquidez'!O227))","v":18953.5},null,{"$f":"'Tabla Amortización Liquidez'!P227","v":6537.18},{"$f":"'Tabla Amortización Liquidez'!Q227","v":1045.95},26536.63,null,615.26365599999974,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y227+'Tabla Amortización Liquidez'!Z227","v":305.8},399,{"$f":"IF(C214=0,0,'Tabla Amortización Liquidez'!Z227+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":151.70115466666667},28209.40202733333,null,750126.0699999996,28057.700872666665]
[208,{"$f":"'Tabla Amortización Fijo'!C221","v":"2042-08-04"},750126.0699999996,{"$f":"IF(C215<=0,0,IF(C215<D214,C215,'Tabla Amortización Liquidez'!O228))","v":18909},null,{"$f":"'Tabla Amortización Liquidez'!P228","v":6588.61},{"$f":"'Tabla Amortización Liquidez'!Q228","v":1054.18},26551.79,null,600.10085599999968,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y228+'Tabla Amortización Liquidez'!Z228","v":305.71000000000004},399,{"$f":"IF(C215=0,0,'Tabla Amortización Liquidez'!Z228+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":151.69115466666668},28209.299227333333,null,731217.0699999996,28057.608072666666]
[209,{"$f":"'Tabla Amortización Fijo'!C222","v":"2042-09-04"},731217.0699999996,{"$f":"IF(C216<=0,0,IF(C216<D215,C216,'Tabla Amortización Liquidez'!O229))","v":19116.8},null,{"$f":"'Tabla Amortización Liquidez'!P229","v":6422.52},{"$f":"'Tabla Amortización Liquidez'!Q229","v":1027.5999999999999},26566.92,null,584.97365599999978,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y229+'Tabla Amortización Liquidez'!Z229","v":306.01},399,{"$f":"IF(C216=0,0,'Tabla Amortización Liquidez'!Z229+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":151.73115466666667},28209.642027333328,null,712100.26999999955,28057.91087266666]
[210,{"$f":"'Tabla Amortización Fijo'!C223","v":"2042-10-04"},712100.26999999955,{"$f":"IF(C217<=0,0,IF(C217<D216,C217,'Tabla Amortización Liquidez'!O230))","v":19560.900000000001},null,{"$f":"'Tabla Amortización Liquidez'!P230","v":6052.85},{"$f":"'Tabla Amortización Liquidez'!Q230","v":968.46},26582.210000000003,null,569.68021599999963,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y230+'Tabla Amortización Liquidez'!Z230","v":306.68},399,{"$f":"IF(C217=0,0,'Tabla Amortización Liquidez'!Z230+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":151.82115466666667},28210.398587333337,null,692539.36999999953,28058.577432666669]
[211,{"$f":"'Tabla Amortización Fijo'!C224","v":"2042-11-04"},692539.36999999953,{"$f":"IF(C218<=0,0,IF(C218<D217,C218,'Tabla Amortización Liquidez'!O231))","v":19541.810000000001},null,{"$f":"'Tabla Amortización Liquidez'!P231","v":6082.8},{"$f":"'Tabla Amortización Liquidez'!Q231","v":973.25},26597.86,null,554.03149599999972,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y231+'Tabla Amortización Liquidez'!Z231","v":306.62},399,{"$f":"IF(C218=0,0,'Tabla Amortización Liquidez'!Z231+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":151.81115466666668},28210.32986733333,null,672997.55999999947,28058.518712666664]
[212,{"$f":"'Tabla Amortización Fijo'!C225","v":"2042-12-04"},672997.55999999947,{"$f":"IF(C219<=0,0,IF(C219<D218,C219,'Tabla Amortización Liquidez'!O232))","v":19977.73},null,{"$f":"'Tabla Amortización Liquidez'!P232","v":5720.48},{"$f":"'Tabla Amortización Liquidez'!Q232","v":915.28},26613.489999999998,null,538.39804799999956,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y232+'Tabla Amortización Liquidez'!Z232","v":307.27999999999997},399,{"$f":"IF(C219=0,0,'Tabla Amortización Liquidez'!Z232+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":151.90115466666668},28211.076419333327,null,653019.82999999949,28059.175264666661]
[213,{"$f":"'Tabla Amortización Fijo'!C226","v":"2043-01-04"},653019.82999999949,{"$f":"IF(C220<=0,0,IF(C220<D219,C220,'Tabla Amortización Liquidez'!O233))","v":19976.070000000003},null,{"$f":"'Tabla Amortización Liquidez'!P233","v":5735.69},{"$f":"'Tabla Amortización Liquidez'!Q233","v":917.71},26629.47,null,522.4158639999996,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y233+'Tabla Amortización Liquidez'!Z233","v":307.26},399,{"$f":"IF(C220=0,0,'Tabla Amortización Liquidez'!Z233+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":151.90115466666668},28211.054235333329,null,633043.75999999954,28059.153080666663]
[214,{"$f":"'Tabla Amortización Fijo'!C227","v":"2043-02-04"},633043.75999999954,{"$f":"IF(C221<=0,0,IF(C221<D220,C221,'Tabla Amortización Liquidez'!O234))","v":20195.580000000002},null,{"$f":"'Tabla Amortización Liquidez'!P234","v":5560.23},{"$f":"'Tabla Amortización Liquidez'!Q234","v":889.64},26645.45,null,506.4350079999997,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y234+'Tabla Amortización Liquidez'!Z234","v":307.57},399,{"$f":"IF(C221=0,0,'Tabla Amortización Liquidez'!Z234+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":151.94115466666668},28211.403379333333,null,612848.17999999959,28059.462224666666]
[215,{"$f":"'Tabla Amortización Fijo'!C228","v":"2043-03-04"},612848.17999999959,{"$f":"IF(C222<=0,0,IF(C222<D221,C222,'Tabla Amortización Liquidez'!O235))","v":21021.77},null,{"$f":"'Tabla Amortización Liquidez'!P235","v":4861.93},{"$f":"'Tabla Amortización Liquidez'!Q235","v":777.91},26661.61,null,490.27854399999973,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y235+'Tabla Amortización Liquidez'!Z235","v":308.85000000000002},399,{"$f":"IF(C222=0,0,'Tabla Amortización Liquidez'!Z235+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":152.12115466666668},28212.866915333332,null,591826.40999999957,28060.745760666665]
[216,{"$f":"'Tabla Amortización Fijo'!C229","v":"2043-04-04"},591826.40999999957,{"$f":"IF(C223<=0,0,IF(C223<D222,C223,'Tabla Amortización Liquidez'!O236))","v":20648.510000000002},null,{"$f":"'Tabla Amortización Liquidez'!P236","v":5198.21},{"$f":"'Tabla Amortización Liquidez'!Q236","v":831.71},26678.43,null,473.46112799999969,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y236+'Tabla Amortización Liquidez'!Z236","v":308.24},399,{"$f":"IF(C223=0,0,'Tabla Amortización Liquidez'!Z236+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":152.04115466666667},28212.179499333331,null,571177.89999999956,28060.138344666666]
[217,{"$f":"'Tabla Amortización Fijo'!C230","v":"2043-05-04"},571177.89999999956,{"$f":"IF(C224<=0,0,IF(C224<D223,C224,'Tabla Amortización Liquidez'!O237))","v":21063.14},null,{"$f":"'Tabla Amortización Liquidez'!P237","v":4855.01},{"$f":"'Tabla Amortización Liquidez'!Q237","v":776.8},26694.95,null,456.94231999999965,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y237+'Tabla Amortización Liquidez'!Z237","v":308.86},399,{"$f":"IF(C224=0,0,'Tabla Amortización Liquidez'!Z237+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":152.12115466666668},28212.880691333332,null,550114.75999999954,28060.759536666665]
[218,{"$f":"'Tabla Amortización Fijo'!C231","v":"2043-06-04"},550114.75999999954,{"$f":"IF(C225<=0,0,IF(C225<D224,C225,'Tabla Amortización Liquidez'!O238))","v":21106.87},null,{"$f":"'Tabla Amortización Liquidez'!P238","v":4831.84},{"$f":"'Tabla Amortización Liquidez'!Q238","v":773.09},26711.8,null,440.09180799999967,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y238+'Tabla Amortización Liquidez'!Z238","v":308.90000000000003},399,{"$f":"IF(C225=0,0,'Tabla Amortización Liquidez'!Z238+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":152.13115466666667},28212.930179333332,null,529007.88999999955,28060.799024666667]
[219,{"$f":"'Tabla Amortización Fijo'!C232","v":"2043-07-04"},529007.88999999955,{"$f":"IF(C226<=0,0,IF(C226<D225,C226,'Tabla Amortización Liquidez'!O239))","v":21512.66},null,{"$f":"'Tabla Amortización Liquidez'!P239","v":4496.57},{"$f":"'Tabla Amortización Liquidez'!Q239","v":719.45},26728.68,null,423.20631199999968,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y239+'Tabla Amortización Liquidez'!Z239","v":309.51},399,{"$f":"IF(C226=0,0,'Tabla Amortización Liquidez'!Z239+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":152.21115466666666},28213.61468333333,null,507495.22999999957,28061.403528666662]
[220,{"$f":"'Tabla Amortización Fijo'!C233","v":"2043-08-04"},507495.22999999957,{"$f":"IF(C227<=0,0,IF(C227<D226,C227,'Tabla Amortización Liquidez'!O240))","v":21575.19},null,{"$f":"'Tabla Amortización Liquidez'!P240","v":4457.5},{"$f":"'Tabla Amortización Liquidez'!Q240","v":713.2},26745.89,null,405.99618399999969,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y240+'Tabla Amortización Liquidez'!Z240","v":309.58},399,{"$f":"IF(C227=0,0,'Tabla Amortización Liquidez'!Z240+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":152.22115466666668},28213.694555333332,null,485920.03999999957,28061.473400666666]
[221,{"$f":"'Tabla Amortización Fijo'!C234","v":"2043-09-04"},485920.03999999957,{"$f":"IF(C228<=0,0,IF(C228<D227,C228,'Tabla Amortización Liquidez'!O241))","v":21812.269999999997},null,{"$f":"'Tabla Amortización Liquidez'!P241","v":4268},{"$f":"'Tabla Amortización Liquidez'!Q241","v":682.88},26763.149999999998,null,388.73603199999968,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y241+'Tabla Amortización Liquidez'!Z241","v":309.93},399,{"$f":"IF(C228=0,0,'Tabla Amortización Liquidez'!Z241+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":152.27115466666666},28214.094403333329,null,464107.76999999955,28061.823248666664]
[222,{"$f":"'Tabla Amortización Fijo'!C235","v":"2043-10-04"},464107.76999999955,{"$f":"IF(C229<=0,0,IF(C229<D228,C229,'Tabla Amortización Liquidez'!O242))","v":22204.49},null,{"$f":"'Tabla Amortización Liquidez'!P242","v":3944.92},{"$f":"'Tabla Amortización Liquidez'!Q242","v":631.19000000000005},26780.600000000002,null,371.28621599999968,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y242+'Tabla Amortización Liquidez'!Z242","v":310.51},399,{"$f":"IF(C229=0,0,'Tabla Amortización Liquidez'!Z242+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":152.35115466666667},28214.754587333333,null,441903.27999999956,28062.403432666666]
[223,{"$f":"'Tabla Amortización Fijo'!C236","v":"2043-11-04"},441903.27999999956,{"$f":"IF(C230<=0,0,IF(C230<D229,C230,'Tabla Amortización Liquidez'!O243))","v":22295.969999999998},null,{"$f":"'Tabla Amortización Liquidez'!P243","v":3881.38},{"$f":"'Tabla Amortización Liquidez'!Q243","v":621.02},26798.369999999995,null,353.52262399999967,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y243+'Tabla Amortización Liquidez'!Z243","v":310.62},399,{"$f":"IF(C230=0,0,'Tabla Amortización Liquidez'!Z243+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":152.36115466666666},28214.880995333326,null,419607.30999999959,28062.51984066666]
[224,{"$f":"'Tabla Amortización Fijo'!C237","v":"2043-12-04"},419607.30999999959,{"$f":"IF(C231<=0,0,IF(C231<D230,C231,'Tabla Amortización Liquidez'!O244))","v":22678.870000000003},null,{"$f":"'Tabla Amortización Liquidez'!P244","v":3566.66},{"$f":"'Tabla Amortización Liquidez'!Q244","v":570.66999999999996},26816.200000000004,null,335.68584799999968,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y244+'Tabla Amortización Liquidez'!Z244","v":311.2},399,{"$f":"IF(C231=0,0,'Tabla Amortización Liquidez'!Z244+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":152.44115466666668},28215.534219333338,null,396928.43999999959,28063.093064666671]
[225,{"$f":"'Tabla Amortización Fijo'!C238","v":"2044-01-04"},396928.43999999959,{"$f":"IF(C232<=0,0,IF(C232<D231,C232,'Tabla Amortización Liquidez'!O245))","v":22790.18},null,{"$f":"'Tabla Amortización Liquidez'!P245","v":3486.35},{"$f":"'Tabla Amortización Liquidez'!Q245","v":557.82000000000005},26834.35,null,317.54275199999967,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y245+'Tabla Amortización Liquidez'!Z245","v":311.33999999999997},399,{"$f":"IF(C232=0,0,'Tabla Amortización Liquidez'!Z245+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":152.46115466666666},28215.701123333332,null,374138.2599999996,28063.239968666665]
[226,{"$f":"'Tabla Amortización Fijo'!C239","v":"2044-02-04"},374138.2599999996,{"$f":"IF(C233<=0,0,IF(C233<D232,C233,'Tabla Amortización Liquidez'!O246))","v":23040.609999999997},null,{"$f":"'Tabla Amortización Liquidez'!P246","v":3286.18},{"$f":"'Tabla Amortización Liquidez'!Q246","v":525.79},26852.579999999998,null,299.31060799999972,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y246+'Tabla Amortización Liquidez'!Z246","v":311.72000000000003},399,{"$f":"IF(C233=0,0,'Tabla Amortización Liquidez'!Z246+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":152.52115466666666},28216.138979333329,null,351097.64999999962,28063.617824666664]
[227,{"$f":"'Tabla Amortización Fijo'!C240","v":"2044-03-04"},351097.64999999962,{"$f":"IF(C234<=0,0,IF(C234<D233,C234,'Tabla Amortización Liquidez'!O247))","v":23524.579999999998},null,{"$f":"'Tabla Amortización Liquidez'!P247","v":2884.85},{"$f":"'Tabla Amortización Liquidez'!Q247","v":461.58},26871.01,null,280.87811999999968,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y247+'Tabla Amortización Liquidez'!Z247","v":312.45000000000005},399,{"$f":"IF(C234=0,0,'Tabla Amortización Liquidez'!Z247+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":152.62115466666668},28216.966491333333,null,327573.0699999996,28064.345336666665]
[228,{"$f":"'Tabla Amortización Fijo'!C241","v":"2044-04-04"},327573.0699999996,{"$f":"IF(C235<=0,0,IF(C235<D234,C235,'Tabla Amortización Liquidez'!O248))","v":23552.3},null,{"$f":"'Tabla Amortización Liquidez'!P248","v":2877.18},{"$f":"'Tabla Amortización Liquidez'!Q248","v":460.35},26889.829999999998,null,262.05845599999969,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y248+'Tabla Amortización Liquidez'!Z248","v":312.46000000000004},399,{"$f":"IF(C235=0,0,'Tabla Amortización Liquidez'!Z248+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":152.62115466666668},28216.976827333328,null,304020.76999999961,28064.355672666661]
[229,{"$f":"'Tabla Amortización Fijo'!C242","v":"2044-05-04"},304020.76999999961,{"$f":"IF(C236<=0,0,IF(C236<D235,C236,'Tabla Amortización Liquidez'!O249))","v":23911.019999999997},null,{"$f":"'Tabla Amortización Liquidez'!P249","v":2584.1799999999998},{"$f":"'Tabla Amortización Liquidez'!Q249","v":413.47},26908.67,null,243.21661599999968,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y249+'Tabla Amortización Liquidez'!Z249","v":312.99},399,{"$f":"IF(C236=0,0,'Tabla Amortización Liquidez'!Z249+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":152.69115466666668},28217.57498733333,null,280109.74999999959,28064.883832666663]
[230,{"$f":"'Tabla Amortización Fijo'!C243","v":"2044-06-04"},280109.74999999959,{"$f":"IF(C237<=0,0,IF(C237<D236,C237,'Tabla Amortización Liquidez'!O250))","v":24073.85},null,{"$f":"'Tabla Amortización Liquidez'!P250","v":2460.3000000000002},{"$f":"'Tabla Amortización Liquidez'!Q250","v":393.65},26927.8,null,224.0877999999997,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y250+'Tabla Amortización Liquidez'!Z250","v":313.20999999999998},399,{"$f":"IF(C237=0,0,'Tabla Amortización Liquidez'!Z250+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":152.72115466666668},28217.82617133333,null,256035.89999999959,28065.105016666665]
[231,{"$f":"'Tabla Amortización Fijo'!C244","v":"2044-07-04"},256035.89999999959,{"$f":"IF(C238<=0,0,IF(C238<D237,C238,'Tabla Amortización Liquidez'!O251))","v":24422.539999999997},null,{"$f":"'Tabla Amortización Liquidez'!P251","v":2176.31},{"$f":"'Tabla Amortización Liquidez'!Q251","v":348.21},26947.059999999998,null,204.82871999999969,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y251+'Tabla Amortización Liquidez'!Z251","v":313.72999999999996},399,{"$f":"IF(C238=0,0,'Tabla Amortización Liquidez'!Z251+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":152.79115466666667},28218.417091333329,null,231613.35999999958,28065.625936666664]
[232,{"$f":"'Tabla Amortización Fijo'!C245","v":"2044-08-04"},231613.35999999958,{"$f":"IF(C239<=0,0,IF(C239<D238,C239,'Tabla Amortización Liquidez'!O252))","v":24606.769999999997},null,{"$f":"'Tabla Amortización Liquidez'!P252","v":2034.34},{"$f":"'Tabla Amortización Liquidez'!Q252","v":325.49},26966.6,null,185.29068799999968,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y252+'Tabla Amortización Liquidez'!Z252","v":313.99},399,{"$f":"IF(C239=0,0,'Tabla Amortización Liquidez'!Z252+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":152.83115466666666},28218.719059333333,null,207006.58999999959,28065.887904666666]
[233,{"$f":"'Tabla Amortización Fijo'!C246","v":"2044-09-04"},207006.58999999959,{"$f":"IF(C240<=0,0,IF(C240<D239,C240,'Tabla Amortización Liquidez'!O253))","v":24877.16},null,{"$f":"'Tabla Amortización Liquidez'!P253","v":1818.21},{"$f":"'Tabla Amortización Liquidez'!Q253","v":290.91000000000003},26986.28,null,165.60527199999967,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y253+'Tabla Amortización Liquidez'!Z253","v":314.38},399,{"$f":"IF(C240=0,0,'Tabla Amortización Liquidez'!Z253+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":152.88115466666667},28219.153643333331,null,182129.42999999959,28066.272488666666]
[234,{"$f":"'Tabla Amortización Fijo'!C247","v":"2044-10-04"},182129.42999999959,{"$f":"IF(C241<=0,0,IF(C241<D240,C241,'Tabla Amortización Liquidez'!O254))","v":25210.39},null,{"$f":"'Tabla Amortización Liquidez'!P254","v":1548.1},{"$f":"'Tabla Amortización Liquidez'!Q254","v":247.7},27006.19,null,145.70354399999968,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y254+'Tabla Amortización Liquidez'!Z254","v":314.87},399,{"$f":"IF(C241=0,0,'Tabla Amortización Liquidez'!Z254+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":152.95115466666667},28219.721915333328,null,156919.03999999957,28066.770760666663]
[235,{"$f":"'Tabla Amortización Fijo'!C248","v":"2044-11-04"},156919.03999999957,{"$f":"IF(C242<=0,0,IF(C242<D241,C242,'Tabla Amortización Liquidez'!O255))","v":25427.559999999998},null,{"$f":"'Tabla Amortización Liquidez'!P255","v":1378.27},{"$f":"'Tabla Amortización Liquidez'!Q255","v":220.52},27026.35,null,125.53523199999967,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y255+'Tabla Amortización Liquidez'!Z255","v":315.17999999999995},399,{"$f":"IF(C242=0,0,'Tabla Amortización Liquidez'!Z255+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":152.99115466666666},28220.063603333329,null,131491.47999999957,28067.072448666662]
[236,{"$f":"'Tabla Amortización Fijo'!C249","v":"2044-12-04"},131491.47999999957,{"$f":"IF(C243<=0,0,IF(C243<D242,C243,'Tabla Amortización Liquidez'!O256))","v":25750.19},null,{"$f":"'Tabla Amortización Liquidez'!P256","v":1117.68},{"$f":"'Tabla Amortización Liquidez'!Q256","v":178.83},27046.699999999997,null,105.19318399999966,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y256+'Tabla Amortización Liquidez'!Z256","v":315.66000000000003},399,{"$f":"IF(C243=0,0,'Tabla Amortización Liquidez'!Z256+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":153.06115466666668},28220.621555333328,null,105741.28999999957,28067.560400666662]
[237,{"$f":"'Tabla Amortización Fijo'!C250","v":"2045-01-04"},105741.28999999957,{"$f":"IF(C244<=0,0,IF(C244<D243,C244,'Tabla Amortización Liquidez'!O257))","v":25989.940000000002},null,{"$f":"'Tabla Amortización Liquidez'!P257","v":928.76},{"$f":"'Tabla Amortización Liquidez'!Q257","v":148.6},27067.300000000003,null,84.593031999999653,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y257+'Tabla Amortización Liquidez'!Z257","v":316},399,{"$f":"IF(C244=0,0,'Tabla Amortización Liquidez'!Z257+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":153.11115466666666},28221.011403333334,null,79751.349999999569,28067.900248666669]
[238,{"$f":"'Tabla Amortización Fijo'!C251","v":"2045-02-04"},79751.349999999569,{"$f":"IF(C245<=0,0,IF(C245<D244,C245,'Tabla Amortización Liquidez'!O258))","v":26275.53},null,{"$f":"'Tabla Amortización Liquidez'!P258","v":700.48},{"$f":"'Tabla Amortización Liquidez'!Q258","v":112.08},27088.09,null,63.801079999999658,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y258+'Tabla Amortización Liquidez'!Z258","v":316.40999999999997},399,{"$f":"IF(C245=0,0,'Tabla Amortización Liquidez'!Z258+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":153.16115466666668},28221.469451333334,null,53475.81999999957,28068.308296666666]
[239,{"$f":"'Tabla Amortización Fijo'!C252","v":"2045-03-04"},53475.81999999957,{"$f":"IF(C246<=0,0,IF(C246<D245,C246,'Tabla Amortización Liquidez'!O259))","v":26616.989999999998},null,{"$f":"'Tabla Amortización Liquidez'!P259","v":424.24},{"$f":"'Tabla Amortización Liquidez'!Q259","v":67.88},27109.109999999997,null,42.780655999999659,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y259+'Tabla Amortización Liquidez'!Z259","v":316.90999999999997},399,{"$f":"IF(C246=0,0,'Tabla Amortización Liquidez'!Z259+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":153.23115466666667},28222.039027333329,null,26858.829999999572,28068.807872666661]
[240,{"$f":"'Tabla Amortización Fijo'!C253","v":"2045-04-04"},26858.829999999572,{"$f":"IF(C247<=0,0,IF(C247<D246,C247,'Tabla Amortización Liquidez'!O260))","v":26858.83},null,{"$f":"'Tabla Amortización Liquidez'!P260","v":235.91},{"$f":"'Tabla Amortización Liquidez'!Q260","v":37.75},27132.49,null,21.487063999999659,201.00721666666666,{"$f":"'Tabla Amortización Liquidez'!Y260+'Tabla Amortización Liquidez'!Z260","v":317.27999999999997},399,{"$f":"IF(C247=0,0,'Tabla Amortización Liquidez'!Z260+IVA_SI_PRIM_CUOTA+IVA_SD_PRIM_CUOTA+IVA_COMISION_PRIM_CUOTA)","v":153.28115466666668},28224.545435333333,null,-4.2928149923682213E-10,28071.264280666666]
[null,null,null,{"$f":"SUM(D8:D247)","v":2320000},{"$f":"SUM(E8:E247)","v":0},{"$f":"SUM(F8:F247)","v":3340604.15},null,{"$f":"SUM(H8:H247)","v":6195100.79},{"$f":"SUM(I8:I247)","v":0},{"$f":"SUM(J8:J247)","v":310546.57840799959},48241.731999999756,70046.319999999992,95760,35946.627120000012,6755642.0475279996]

{"sheet":"Parametros Crec","index":5,"n_rows":59,"n_cols":17,"rows_kept":59,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Esquema","Tasa Base","Tasa Pago Puntual","% Diminución de Tasa","Incremento Tasa Crecientes","Inc Amort 20 años","Inc Amort 15 años","Incremento Amort 1",null,null,"Destinos",null,"Suma de Ingresos",null,"Excedente Pago Puntual"]
[null,null,null,null,null,null,null,null,null,null,null,"ADQUISICIÓN",null,"SI",null,"MENOS CUOTA"]
[null,9.9500000000000005E-2,9.9500000000000005E-2,9.9500000000000005E-2,{"$f":"C4-D4","v":0},0,1.2E-2,2.3E-2,{"$f":"IF(PLAZO_ANIOS>=20,G4,H4)","v":1.2E-2},null,null,"REMODELACIÓN",null,"NO",null,"MENOS PLAZO"]
[null,0.10150000000000001,0.10150000000000001,0.10150000000000001,{"$f":"C5-D5","v":0},0,1.4999999999999999E-2,2.5999999999999999E-2,{"$f":"IF(PLAZO_ANIOS>=20,G5,H5)","v":1.4999999999999999E-2},null,null,"CONSTRUCCIÓN"]
[null,0.10349999999999999,0.10349999999999999,0.10349999999999999,{"$f":"C6-D6","v":0},0,1.4E-2,2.5999999999999999E-2,{"$f":"IF(PLAZO_ANIOS>=20,G6,H6)","v":1.4E-2}]
[null,0.107,0.107,0.107,0,0,1.2E-2,2.3E-2,{"$f":"IF(PLAZO_ANIOS>=20,G7,H7)","v":1.2E-2},null,null,"SUSTITUCIÓN"]
[null,0.10199999999999999,0.10199999999999999,0.10199999999999999,0,0,0.02,2.5999999999999999E-2,0.02,null,null,"ADQ/REM"]
[null,0.106,0.106,0.106,{"$f":"C9-D9","v":0},0,0.02,2.5999999999999999E-2,{"$f":"IF(PLAZO_ANIOS>=20,G9,H9)","v":0.02}]
[null,0.1115,0.1115,0.1115,{"$f":"C10-D10","v":0},0,1.2E-2,2.3E-2,{"$f":"IF(PLAZO_ANIOS>=20,G10,H10)","v":1.2E-2}]
[null,0.1045,0.1045,0.1045,0,0,1.2E-2,2.3E-2,1.2E-2,null,null,"SUST/REM",null,null,null,"PLAZO SELECCIONADO",{"$f":"'Parametro Destino'!I4","v":20}]
[null,0.115,0.115,0.115,0,0,1.0999999999999999E-2,2.3E-2,{"$f":"IF(PLAZO_ANIOS>=20,G12,H12)","v":1.0999999999999999E-2},null,null,null,null,null,null,"tasa",{"$f":"'Parametro Destino'!I11","v":0.10199999999999999}]
[null,0.123,0.123,0.112,0,0,8.9999999999999993E-3,0.02,8.9999999999999993E-3]
[null,0.11,0.11,0.11,{"$f":"C14-D14","v":0},0,1.2E-2,2.3E-2,1.2E-2]
[null,0.1125,0.1125,0.1125,{"$f":"C15-D15","v":0},0,1.2E-2,2.3E-2,1.2E-2]
[null,0.10299999999999999,0.10299999999999999,0.10299999999999999,0,0,1.4E-2,2.5999999999999999E-2,1.4E-2]
[null,0.10249999999999999,0.10249999999999999,0.10249999999999999,{"$f":"C17-D17","v":0},0,1.4999999999999999E-2,2.5999999999999999E-2,1.4999999999999999E-2]
[null,0.113,0.113,0.113,0,0,1.2E-2,2.3E-2,1.2E-2]
[null,0.1065,0.1065,0.1065,0,0,1.2E-2,2.3E-2,1.2E-2]
[null,0.11650000000000001,0.11650000000000001,0.11650000000000001,0,0,0.01,2.1999999999999999E-2,0.01]
[null,0.12,0.12,0.12,{"$f":"C21-D21","v":0},0,0.01,0.02,0.01]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,",O,SI(Y(TASACREC=9.9%,Q8=20),\"0.07%\",\"2.40%\")"]
[null,"Parámetros Tasas de Intrerés",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q12=8.9%,D31,D32)","v":0}]
[null,"Tasa Anual Base",{"$f":"Q12","v":0.10199999999999999}]
[null,"% Disminución de Tasa",0,null,null,null,null,null,null,null,null,null,null,"terr a 15"]
[null,"Meses Beneficio Pago Puntual",12,null,null,null,null,null,null,null,null,null,null,"terr a 10"]
[null,"Meses Incremento Tasa Crecientes",60,null,"Esquemas Pago Puntual",null,"SI(Q9=8.55%,D15,SI(Q9=8.90%,D16,SI(Q9=9.90%,D17)))"]
[null,null,null,null,null,null,"Tramite Patrimonial 9.3",null,"Solo fijos",null,null,{"$f":"IF(Q12=9.6%,I3,IF(Q12=9.7%,I4,IF(Q12=9.8%,I5,IF(Q12=10.1%,I7,IF(Q12=10.2%,I8,IF(Q12=10.9%,I11,IF(Q12=11%,I12,IF(Q12=11.5%,I21,9))))))))","v":0.02}]
[null,"Parámetros Esquema Pagos Crecientes",null,null,null,null,"Trámite 9.8",null,"Fijos/Crecientes"]
[null,"Icremento Tasa",0,null,null,null,"Trámite Ordinario 10.55",null,"Fijos/Crecientes"]
[null,"Incremento Amort",{"$f":"VLOOKUP(ESQUEMACREC, B3:I21, 8,FALSE)","v":0.02},{"$f":"VLOOKUP(ESQUEMACREC, B3:I21, 8,FALSE)","v":0.02},"Tramites Especiales"]
[null,"Meses incremento",12,null,null,null,"Pemex"]
[null,null,null,null,null,null,"Villacero"]
[null,"Parámetros Seguro Vida (Saldo Deudor)",null,null,null,null,"Muncipios"]
[null,"Factor Seg. Deudor",8.0000000000000004E-4,null,"Terrenos"]
[null,null,null,null,null,null,"Tradicional"]
[null,"Parámetros Seguro de Daños",null,null,"Esquema",null,"Villacero"]
[null,"Factor Seg. Daños",{"$f":"IF(E38=\"TERRENO\",0,1.1)","v":0},null,{"$f":"Simulación!H21","v":"TERRENO"}]
[null,"Factor Seg. Daños Final",{"$f":"FACT_SEGURO_DANIOSCREC * 1.0802 / 12000","v":0}]
[null,"Factor Ajuste Seg Daños",0.7]
[null,"Suma Aseg. Calculada",{"$f":"VALOR_INMUEBLECREC * FACTOR_AJSTE_SEG_DAÑCREC","v":2029999.9999999998}]
[null,"Suma Aseg. Final",{"$f":"IF(SUMA_ASEG_AVALUOCREC > 0, SUMA_ASEG_AVALUOCREC, SUMA_ASEG_CALCCREC)","v":2029999.9999999998}]
[null,"Seguro Daños",{"$f":"SUMA_ASEGURADA_DAÑOSCREC * FACTOR_SEG_DANIOS_FINCREC","v":0}]
[]
[null,"Parámetro Seguro Desempleo"]
[null,"Factor Seguro Desempleo ",{"$f":"IF(SUMA_INGRESOSCREC= \"SI\", 0.0098, 0.0057)","v":9.7999999999999997E-3}]
[null,"Seguro Interiores",{"$f":"IF(E38=\"TERRENO\",0,(98/(1+IVA)))","v":0}]
[]
[null,"Parámetros Costo de Avalúo"]
[null,"Factor Avalúo",{"$f":"D50/1000","v":2.5000000000000001E-3},{"$f":"'Parametro Destino'!J27","v":2.5}]
[null,"Honorarios Avalúo",0]
[]
[null,"Parámetros Comisión Administración"]
[null,"Mto. Comisión Admon.",399]
[]
[null,"Otros Parámetros"]
[null,"Frecuencia Pago","MENSUAL"]
[null,"Dias Capital",30]
[null,"% IVA",0.16]

{"sheet":"Parametros Fijo","index":6,"n_rows":48,"n_cols":16,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,20,15]
[null,"Esquema","Tasa Base","Tasa Pago Puntual","% Diminución de Tasa","Incremento Tasa Crecientes","Inc Amort1","Inc Amort2","Incremento Amort 1",null,null,"Destinos",null,"Suma de Ingresos",null,"Excedente Pago Puntual"]
[null,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,{"$f":"C3-D3","v":0},0,{"$f":"E3-F3","v":0},0,{"$f":"IF(PLAZO_ANIOS>=20,G3,H3)","v":0},null,null,"ADQUISICIÓN",null,"SI",null,"MENOS CUOTA"]
[null,9.7000000000000003E-2,9.7000000000000003E-2,9.7000000000000003E-2,0,0,{"$f":"E4-F4","v":0},0,{"$f":"IF(PLAZO_ANIOS>=20,G4,H4)","v":0},null,null,"REMODELACIÓN",null,"NO",null,"MENOS PLAZO"]
[null,9.8000000000000004E-2,9.8000000000000004E-2,9.8000000000000004E-2,0,0,0,0,0,null,null,"CONSTRUCCIÓN"]
[null,0.10100000000000001,0.10100000000000001,0.10100000000000001,0,0,0,0,0,null,null,"SUSTITUCIÓN"]
[null,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,0,0,0,0,{"$f":"IF(PLAZO_ANIOS>=20,G7,H7)","v":0},null,null,"ADQ/REM"]
[null,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,0,0,0,0,0,null,null,"SUST/REM"]
[null,0.10150000000000001,0.10150000000000001,0.10150000000000001,0,0,0,0,{"$f":"IF(PLAZO_ANIOS>=20,G9,H9)","v":0}]
[null,0.115,0.115,0.115,{"$f":"C10-D10","v":0},0,0,0,0]
[]
[null,"Parámetros Tasas de Intrerés"]
[null,"Tasa Anual Base",{"$f":"Simulación!N25","v":0.10199999999999999}]
[null,"% Disminución de Tasa",0,",=BUSCARV(ESQUEMA, B3:I10, 4,FALSO)"]
[null,"Meses Beneficio Pago Puntual",12]
[null,"Meses Incremento Tasa Crecientes",60,null,"Esquemas Pago Puntual"]
[null,null,null,null,null,null,"Tramite Patrimonial 9.3",null,"Solo fijos"]
[null,"Parámetros Esquema Pagos Crecientes",null,null,null,null,"Trámite 9.8",null,"Fijos/Crecientes"]
[null,"Icremento Tasa",0,",=BUSCARV(ESQUEMA, B3:I10, 5,FALSO)",null,null,"Trámite Ordinario 10.55",null,"Fijos/Crecientes"]
[null,"Incremento Amort",0,",=BUSCARV(ESQUEMA, B3:I10, 8,FALSO)","Tramites Especiales"]
[null,"Meses incremento",12,null,null,null,"Pemex"]
[null,null,null,null,null,null,"Villacero"]
[null,"Parámetros Seguro Vida (Saldo Deudor)",null,null,null,null,"Muncipios"]
[null,"Factor Seg. Deudor",8.0000000000000004E-4,null,"Terrenos"]
[null,null,null,null,null,null,"Tradicional"]
[null,"Parámetros Seguro de Daños",null,null,"Esquema",null,"Villacero"]
[null,"Factor Seg. Daños",{"$f":"IF(E27=\"TERRENO\",0,1.1)","v":0},null,{"$f":"Simulación!H21","v":"TERRENO"}]
[null,"Factor Seg. Daños Final",{"$f":"FACT_SEGURO_DANIOS * 1.0802 / 12000","v":0}]
[null,"Factor Ajuste Seg Daños",0.7]
[null,"Suma Aseg. Calculada",{"$f":"VALOR_INMUEBLE * FACTOR_AJSTE_SEG_DAÑ","v":2029999.9999999998}]
[null,"Suma Aseg. Final",{"$f":"IF(SUMA_ASEG_AVALUO > 0, SUMA_ASEG_AVALUO, SUMA_ASEG_CALC)","v":2029999.9999999998}]
[null,"Seguro Daños",{"$f":"SUMA_ASEGURADA_DAÑOS * FACTOR_SEG_DANIOS_FIN","v":0}]
[]
[null,"Parámetro Seguro Desempleo"]
[null,"Factor Seguro Desempleo ",{"$f":"IF(SUMA_INGRESOS= \"SI\", 0.0098, 0.0057)","v":9.7999999999999997E-3}]
[null,"Seguro Interiores",{"$f":"IF(E27=\"TERRENO\",0,(98/(1+IVA)))","v":0}]
[]
[null,"Parámetros Costo de Avalúo"]
[null,"Factor Avalúo",{"$f":"D39/1000","v":2.5000000000000001E-3},{"$f":"'Parametro Destino'!J27","v":2.5}]
[null,"Honorarios Avalúo",0]
[]
[null,"Parámetros Comisión Administración"]
[null,"Mto. Comisión Admon.",{"$f":"IF(OR('Parametro Destino'!C2=11,'Parametro Destino'!C2=12),0,399)","v":399},{"$f":"IF(OR('Parametro Destino'!C2=11,'Parametro Destino'!C2=12),\"liquidez normal o gold com mens =0\",399)","v":399}]
[]
[null,"Otros Parámetros"]
[null,"Frecuencia Pago","MENSUAL"]
[null,"Dias Capital",30]
[null,"% IVA",0.16]

{"sheet":"Tabla Amortización Fijo","index":7,"n_rows":259,"n_cols":37,"rows_kept":259,"cut":false,"hidden":true,"merged":[[0,1,1,5]]}
[null,"Tabla de Amortización >> Hipotecario >> Tasas Pagos Puntuales>>Cuotas Fijas"]
[]
[null,"Monto Solicitado","Plazo años","Plazo  Meses","Tipo","¿Cómo aplicar el Beneficio PP?","Suma de Ingresos","Esquema",null,"Total Financiado","% Comisión Apert","Comisión Apertura","CAT"]
[null,{"$f":"IF(\nOR('Parametro Destino'!C2=8,'Parametro Destino'!C2=3,'Parametro Destino'!C2=4),\nMIN('Parametro Destino'!F3,Simulación!H25),\nMIN(Simulación!H25,'Parametro Destino'!C7,'Parametro Destino'!F2))","v":1300000},{"$f":"'Parametro Destino'!F4","v":20},{"$f":"PLAZO_ANIOS*12","v":240},"ADQUISICIÓN",0,"SI",{"$f":"IF(Simulación!J21=\"SI\",Simulación!N40,Simulación!N25)","v":0.10199999999999999},null,{"$f":"MTO_SOLICITADO","v":1300000},{"$f":"'Parametro Destino'!C8","v":0.01},{"$f":"COMISION_APERT *TOTAL_FINANCIADO","v":13000},{"$f":"(1+IRR(AJ13:AJ259,0))^(360/30)-1","v":0.12800354123819901}]
[]
[null,"Valor Inmueble","Presupuesto Construcción","Valor Inmueble actual","Suma Asegurada Daños",null,null,null,null,"Base Avalúo","Costo Avaluo Base","Subtotal Avalúo  (Base + Honorarios)","IVA Avalúo ","Total Avalúo "]
[null,{"$f":"Simulación!H23","v":2900000},1000000,2000000,{"$f":"VALOR_INMUEBLE*0.7","v":2029999.9999999998},null,null,null,null,{"$f":"IF(DESTINO =\"CONSTRUCCIÓN\",\n                 IF(VALOR_INMUEB_ACT> 0, VALOR_INMUEB_ACT, VALOR_INMUEBLE-PRES_CONSTRUCCION),\n         VALOR_INMUEBLE)","v":2900000},{"$f":"MTO_BASE_AVALUO*FACTOR_AVALUO","v":7250},{"$f":"MTO_AVALUO + HONORARIOS_AVALUO","v":7250},{"$f":"SUBTOT_AVALUO * IVA","v":1160},{"$f":"SUBTOT_AVALUO + IVA_AVALUO","v":8410}]
[]
[null,"Fecha Apertura","Fecha 1er Pago",null,null,null,null,null,null,null,"Suma Inversos","Cuota Nivelada Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monto Inicial CAT"]
[null,{"$f":"Simulación!N8","v":"2025-04-16"},{"$f":"IF(DAY(FECHA_APERTURA)<= 19,\n               DATE(YEAR(DATE(YEAR(FECHA_APERTURA),MONTH(FECHA_APERTURA)+2,)),\n                              MONTH(DATE(YEAR(FECHA_APERTURA),MONTH(FECHA_APERTURA)+2,)),\n                              4),\n               DATE(YEAR(DATE(YEAR(FECHA_APERTURA),MONTH(FECHA_APERTURA)+3,)),\n                               MONTH(DATE(YEAR(FECHA_APERTURA),MONTH(FECHA_APERTURA)+3,)),\n                               4))","v":"2025-05-04"},null,null,null,null,null,null,null,{"$f":"SUMIF(B14:B259, CONCATENATE(\"<\",PLAZO),K14:K259)","v":94.818391625993257},{"$f":"J4/K10","v":13710.420285631817},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MTO_SOLICITADO - MTO_COMISION_APERT - SUBTOT_AVALUO","v":1279750}]
[]
[null,"Pago","Fecha","Dias Reales","Tasa Periodo","Prorrateo","Potencia","Inverso","Aplica Incremento","Ajuste","Inverso Ajuste","Cuota Nivelada Periodo","Saldo","Capital","Interés           (Dias Reales)","Comision","IVA Comisión","Seguro Daños","IVA Seguro Daños","Seguro Vida","Seguro Interiores","IVA Seguro Interiores","Seguro Desempleo","IVA Seguro Desempleo","Total a Pagar Ordinario","Tasa Pago Puntual","Saldo Pago Puntual","Capital Pago Puntual","Interés","Seguro Vida Pago Puntual","Total Pago Puntual","Aportación Capital Pago Puntual","Prepago","Total a Pagar Pago Puntual",null,"Total CAT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ10*-1","v":-1279750}]
[null,0,{"$f":"IF(B14=0,FECHA_1ER_PAGO,DATE(YEAR(C13),MONTH(C13)+2,))","v":"2025-05-04"},{"$f":"IF(B14=0,C14-B10+1, C14-C13)","v":19},{"$f":"ESQUEMA","v":0.10199999999999999},{"$f":"1 + D14 * E14 / 360 + FACTOR_SEG_DEUD","v":1.0061833333333332},{"$f":"IF(B14 = 0, 0,\n            IF(G13=0, F14, G13 * F14 ))","v":0},{"$f":"IF(G14=0, 0, 1/G14)","v":0},{"$f":"MOD(B14, MESES_INC)=0","v":true},{"$f":"IF(B14=0, 1, IF(I14,J12*(1+INCREMENTO),J12))","v":1},{"$f":"H14*J14","v":0},{"$f":"CUOTA_INIT*J14","v":13710.420285631817},{"$f":"IF(B14=0,TOTAL_FINANCIADO, M12-N12)","v":1300000},{"$f":"IF(B14=0, 0, L14-O14-T14)","v":0},{"$f":"M14 * D14 * E14 /360","v":6998.333333333333},{"$f":"COMISION_AMORT","v":399},{"$f":"P14*IVA","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"R14*IVA","v":0},{"$f":"M14 * FACTOR_SEG_DEUD","v":1040},{"$f":"SEGURO_INTERIORES","v":0},{"$f":"U14*IVA","v":0},{"$f":"SUM(N14:V14) * FACTOR_SEG_DESEMPLEO","v":83.311498666666651},{"$f":"W14*IVA","v":13.329839786666664},{"$f":"IF(B14>=PLAZO, 0, SUM(N14:X14))","v":8597.8146717866657},{"$f":"ESQUEMA","v":0.10199999999999999},{"$f":"IF(B14=0,TOTAL_FINANCIADO, MAX(ROUND(AA13-N13-AF13-AG13,2), 0))","v":1300000},{"$f":"MIN(AA14,N14)","v":0},{"$f":"AA14 * D14 * Z14 /360","v":6998.333333333333},{"$f":"AA14 * FACTOR_SEG_DEUD","v":1040},{"$f":"IF(AA14>0, AB14+AC14+AD14+P14+Q14+R14+S14+U14+V14+W14+X14, 0)","v":8597.8146717866657},{"$f":"IF(ACCION_EXCEDENTE_PP=\"MENOS PLAZO\", IF(AA14>N14, ROUND(Y14-AE14, 2), 0), 0)","v":0},{"$f":"'Tabla Fijo'!E8+'Tabla Fijo'!H8","v":0},{"$f":"AE14+AF14","v":8597.8146717866657},null,{"$f":"IF(AA14> 0,AB14+AC14+AD14+P14+R14+U14+W14, 0)","v":8520.6448319999981}]
[null,1,{"$f":"IF(B15=0,FECHA_1ER_PAGO,DATE(YEAR(C14),MONTH(C14)+1,4))","v":"2025-06-04"},{"$f":"IF(B15=0,C15-C10+1, C15-C14)","v":31},{"$f":"IF(B15=0,TASA,IF(B15=MESES_INC_TASA,E14+INCREMENTO_TASA,E14))","v":0.10199999999999999},{"$f":"1 + D15 * E15 / 360 + FACTOR_SEG_DEUD","v":1.0095833333333333},{"$f":"IF(B15 = 0, 0,\n            IF(G14=0, F15, G14 * F15 ))","v":1.0095833333333333},{"$f":"IF(G15=0, 0, 1/G15)","v":0.99050763516302109},false,{"$f":"IF(B15=0, 1, IF(I15,J14*(1+INCREMENTO),J14))","v":1},0.99050763516302109,{"$f":"CUOTA_INIT*J15","v":13710.420285631817},{"$f":"IF(B15=0,TOTAL_FINANCIADO, M14-N14)","v":1300000},{"$f":"IF(B15=0, 0, L15-O15-T15)","v":1252.0869522984849},{"$f":"M15 * D15 * E15 /360","v":11418.333333333332},399,{"$f":"P15*IVA","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},0,{"$f":"M15 * FACTOR_SEG_DEUD","v":1040},0,0,{"$f":"SUM(N15:V15) * FACTOR_SEG_DESEMPLEO","v":138.89795079919179},22.223672127870685,14334.38190855888,0.10199999999999999,1300000,1252.0869522984849,{"$f":"AA15 * D15 * Z15 /360","v":11418.333333333332},1040,{"$f":"IF(AA15>0, AB15+AC15+AD15+P15+Q15+R15+S15+U15+V15+W15+X15, 0)","v":14334.38190855888},0,{"$f":"'Tabla Fijo'!E9+'Tabla Fijo'!H9","v":0},{"$f":"AE15+AF15","v":14334.38190855888},null,{"$f":"IF(AA15> 0,AB15+AC15+AD15+P15+R15+U15+W15, 0)","v":14248.318236431009}]
[null,2,"2025-07-04",{"$f":"IF(B16=0,C16-'Parametros Fijo'!C13+1, C16-C15)","v":30},{"$f":"IF(B16=0,TASA,IF(B16=MESES_INC_TASA,E15+INCREMENTO_TASA,E15))","v":0.10199999999999999},1.0092999999999999,1.0189724583333331,{"$f":"IF(G16=0, 0, 1/G16)","v":0.9813807937808593},false,1,0.9813807937808593,13710.420285631817,1298747.9130477016,{"$f":"IF(B16=0, 0, L16-O16-T16)","v":1632.0646942881913},11039.357260905464,399,63.84,0,0,1038.9983304381612,0,0,138.89795079919179,22.223672127870685,14334.381908558878,0.10199999999999999,1298747.9099999999,{"$f":"MIN(AA16,N16)","v":1632.0646942881913},11039.357234999998,1038.9983279999999,14334.381880215253,0,{"$f":"'Tabla Fijo'!E10+'Tabla Fijo'!H10","v":0},{"$f":"AE16+AF16","v":14334.381880215253},null,14248.318208087381]
[null,3,"2025-08-04",{"$f":"IF(B17=0,C17-'Parametros Fijo'!C19+1, C17-C16)","v":31},0.10199999999999999,1.0095833333333333,1.0287376110590274,0.97206516924228747,false,1,0.97206516924228747,13710.420285631817,1297115.8483534134,1279.7267389116068,11393.000868037479,399,63.84,0,0,1037.6926786827307,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,1297115.8500000001,1279.7267389116068,11393.0008825,1037.6926800000001,14334.38192433867,0,{"$f":"'Tabla Fijo'!E11+'Tabla Fijo'!H11","v":0},14334.38192433867,null,14248.318252210798]
[null,4,"2025-09-04",{"$f":"IF(B18=0,C18-'Parametros Fijo'!C20+1, C18-C17)","v":31},0.10199999999999999,1.0095833333333333,1.038596346498343,0.96283797201052013,false,1,0.96283797201052013,13710.420285631817,1295836.1216145018,1291.9907868261746,11381.760601514041,399,63.84,0,0,1036.6688972916015,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1295836.1200000001,1291.9907868261746,11381.760587333334,1036.6688960000001,14334.381893086573,0,{"$f":"'Tabla Fijo'!E12+'Tabla Fijo'!H12","v":0},14334.381893086573,null,14248.318220958701]
[null,5,"2025-10-04",{"$f":"IF(B19=0,C19-#REF!+1, C19-C18)","v":30},0.10199999999999999,1.0092999999999999,1.0482552925207775,0.95396608739772137,false,1,0.95396608739772137,13710.420285631817,1294544.1308276756,1671.1598689344357,11003.625112035241,399,63.84,0,0,1035.6353046621405,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1294544.1299999999,1671.1598689344357,11003.625104999999,1035.6353039999999,14334.381900861497,0,{"$f":"'Tabla Fijo'!E13+'Tabla Fijo'!H13","v":0},14334.381900861497,null,14248.318228733626]
[null,6,"2025-11-04",{"$f":"IF(B20=0,C20-C12+1, C20-C19)","v":31},0.10199999999999999,1.0095833333333333,1.0583010724074349,0.94491069325403687,false,1,0.94491069325403687,13710.420285631817,1292872.9709587411,1320.3876472772145,11355.73426158761,399,63.84,0,0,1034.298376766993,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,1292872.97,1320.3876472772145,11355.734253166667,1034.298376,14334.381899370946,0,{"$f":"'Tabla Fijo'!E14+'Tabla Fijo'!H14","v":0},14334.381899370946,null,14248.318227243075]
[null,7,"2025-12-04",30,0.10199999999999999,1.0092999999999999,1.068143272380824,0.93620399609039628,false,1,0.93620399609039628,13710.420285631817,1291552.5833114639,1698.9812608352036,{"$f":"M21 * D21 * E21 /360","v":10978.196958147442},399,63.84,0,0,1033.2420666491712,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1291552.58,1698.9812608352036,10978.196930000002,1033.242064,14334.381877762269,0,{"$f":"'Tabla Fijo'!E15+'Tabla Fijo'!H15","v":0},14334.381877762269,null,14248.318205634398]
[null,8,"2026-01-04",31,0.10199999999999999,1.0095833333333333,1.0783796454078067,0.92731720619766878,false,1,0.92731720619766878,13710.420285631817,1289853.6020506287,1349.3232659799605,11329.214138011353,399,63.84,0,0,1031.882881640503,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,1289853.6000000001,1349.3232659799605,11329.214119999999,1031.8828800000001,14334.381888907023,0,{"$f":"'Tabla Fijo'!E16+'Tabla Fijo'!H16","v":0},14334.381888907023,null,14248.318216779151]
[null,9,"2026-02-04",31,0.10199999999999999,1.0095833333333333,1.0887141170096315,0.91851477295683248,false,{"$f":"IF(B23=0, 1, IF(I23,J22*(1+INCREMENTO),J22))","v":1},0.91851477295683248,13710.420285631817,1288504.2787846487,1362.2542806122674,11317.362581991831,399,63.84,0,0,1030.803423027719,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1288504.28,1362.2542806122674,11317.362592666666,1030.8034240000002,14334.381920205997,0,{"$f":"'Tabla Fijo'!E17+'Tabla Fijo'!H17","v":0},14334.381920205997,null,14248.318248078125]
[null,10,"2026-03-04",28,0.10199999999999999,1.0087333333333333,1.0982222202981822,0.91056252688867145,false,1,0.91056252688867145,13710.420285631817,1287142.0245040364,2469.3799382965649,10211.326727732023,399,63.84,0,0,1029.7136196032293,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1287142.03,2469.3799382965649,10211.326771333333,1029.713624,14334.381956556961,0,{"$f":"'Tabla Fijo'!E18+'Tabla Fijo'!H18","v":0},14334.381956556961,null,14248.31828442909]
[null,11,"2026-04-04",31,0.10199999999999999,1.0095833333333333,1.1087468499093731,0.90191913517656275,false,1,0.90191913517656275,13710.420285631817,1284672.6445657399,1398.9741085434759,11283.708061435749,399,63.84,0,0,1027.7381156525919,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1284672.6499999999,1398.9741085434759,11283.708109166666,1027.73812,14334.381960637205,0,{"$f":"'Tabla Fijo'!E19+'Tabla Fijo'!H19","v":0},14334.381960637205,null,14248.318288509334]
[null,12,"2026-05-04",30,0.10199999999999999,1.0092999999999999,1.1190581956135301,0.8936085754251093,true,{"$f":"IF(B26=0, 1, IF(I26,J25*(1+INCREMENTO),J25))","v":1},0.8936085754251093,13710.420285631817,1283273.6704571964,1775.9751503798911,10907.826198886169,399,63.84,0,0,1026.6189363657572,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1283273.68,1775.9751503798911,10907.826279999999,1026.6189440000001,14334.381997306953,0,{"$f":"'Tabla Fijo'!E20+'Tabla Fijo'!H20","v":0},14334.381997306953,null,14248.318325179082]
[null,13,"2026-06-04",31,0.10199999999999999,1.0095833333333333,1.129782503321493,0.88512611680572129,false,1,0.88512611680572129,13710.420285631817,1281497.6953068166,1429.4007056081589,11255.821423778205,399,63.84,0,0,1025.1981562454532,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1281497.7,1429.4007056081589,11255.821464999997,1025.1981599999999,14334.38195353522,0,{"$f":"'Tabla Fijo'!E21+'Tabla Fijo'!H21","v":0},14334.38195353522,null,14248.318281407348]
[null,14,"2026-07-04",30,0.10199999999999999,1.0092999999999999,1.1402894806023827,0.87697029308007668,false,1,0.87697029308007668,13710.420285631817,1280068.2946012085,1805.785145840578,10880.580504110272,399,63.84,0,0,1024.0546356809668,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1280068.3,1805.785145840578,10880.580549999999,1024.0546400000001,14334.381958767641,0,{"$f":"'Tabla Fijo'!E22+'Tabla Fijo'!H22","v":0},14334.381958767641," ",14248.318286639769]
[null,15,"2026-08-04",31,0.10199999999999999,1.0095833333333333,1.1512172547914887,0.86864577110696839,false,1,0.86864577110696839,13710.420285631817,1278262.5094553679,1460.4045700178749,11227.405708049648,399,63.84,0,0,1022.6100075642944,0,0,138.89795079919179,22.223672127870685,14334.381908558878,0.10199999999999999,1278262.51,1460.4045700178749,11227.405712833333,1022.6100080000001,14334.381913778272,0,{"$f":"'Tabla Fijo'!E23+'Tabla Fijo'!H23","v":0},14334.381913778272,null,14248.318241650401]
[null,16,"2026-09-04",31,0.10199999999999999,1.0095833333333333,1.1622497534832403,0.86040026853352225,false,1,0.86040026853352225,13710.420285631817,1276802.10488535,1474.4001138138797,11214.578487909657,399,63.84,0,0,1021.4416839082801,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1276802.1100000001,1474.4001138138797,11214.578532833333,1021.4416880000001,14334.381957574276,0,{"$f":"'Tabla Fijo'!E24+'Tabla Fijo'!H24","v":0},14334.381957574276,null,14248.318285446405]
[null,17,"2026-10-04",30,0.10199999999999999,1.0092999999999999,1.1730586761906343,0.85247227636334322,false,1,0.85247227636334322,13710.420285631817,1275327.7047715362,1849.8726312565327,10840.285490558055,399,63.84,0,0,1020.262163817229,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1275327.71,1849.8726312565327,10840.285534999999,1020.262168,14334.381957183594,0,{"$f":"'Tabla Fijo'!E25+'Tabla Fijo'!H25","v":0},14334.381957183594,null,14248.318285055722]
[null,18,"2026-11-04",31,0.10199999999999999,1.0095833333333333,1.1843004885041277,0.84438029850269258,false,1,0.84438029850269258,13710.420285631817,1273477.8321402797,1506.2577276208044,11185.380292298789,399,63.84,0,0,1018.7822657122238,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1273477.8400000001,1506.2577276208044,11185.380361333333,1018.7822720000001,14334.381983881201,0,{"$f":"'Tabla Fijo'!E26+'Tabla Fijo'!H26","v":0},14334.381983881201,null,14248.31831175333]
[null,19,"2026-12-04",30,0.10199999999999999,1.0092999999999999,1.195314483047216,0.83659991925363386,false,1,0.83659991925363386,13710.420285631817,1271971.5744126588,1881.0846435940919,10811.758382507598,399,63.84,0,0,1017.5772595301271,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1271971.58,1881.0846435940919,10811.758430000002,1017.5772640000001,14334.381960521156,0,{"$f":"'Tabla Fijo'!E27+'Tabla Fijo'!H27","v":0},14334.381960521156,null,14248.318288393284]
[null,20,"2027-01-04",31,0.10199999999999999,1.0095833333333333,1.2067695801764184,0.82865860759749121,false,1,0.82865860759749121,13710.420285631817,1270090.4897690648,1538.7197586782793,11155.628135138286,399,63.84,0,0,1016.0723918152519,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1270090.5,1538.7197586782793,11155.628225,1016.0724,14334.382006605343,0,{"$f":"'Tabla Fijo'!E28+'Tabla Fijo'!H28","v":0},14334.382006605343,null,14248.318334477472]
[null,21,"2027-02-04",31,0.10199999999999999,1.0095833333333333,1.2183344553197757,0.82079267776887299,false,1,0.82079267776887299,13710.420285631817,1268551.7700103866,1553.4658230322812,11142.113046591227,399,63.84,0,0,1014.8414160083094,0,0,138.89795079919179,22.223672127870685,14334.381908558878,0.10199999999999999,1268551.78,1553.4658230322812,11142.113134333333,1014.8414240000001,14334.382004292678,0,{"$f":"'Tabla Fijo'!E29+'Tabla Fijo'!H29","v":0},14334.382004292678,null,14248.318332164807]
[null,22,"2027-03-04",28,0.10199999999999999,1.0087333333333333,1.2289745762295683,0.81368648248847364,false,1,0.81368648248847364,13710.420285631817,1266998.3041873544,2645.3017623955875,10051.519879886346,399,63.84,0,0,1013.5986433498836,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1266998.31,2645.3017623955875,10051.519925999999,1013.5986480000001,14334.381959322649,0,{"$f":"'Tabla Fijo'!E30+'Tabla Fijo'!H30","v":0},14334.381959322649,null,14248.318287194777]
[null,23,"2027-04-04",31,0.10199999999999999,1.0095833333333333,1.2407522492517682,0.80596267353377515,false,1,0.80596267353377515,13710.420285631817,1264353.0024249589,1593.7040123926276,11105.233871299222,399,63.84,0,0,1011.4824019399672,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1264353.01,1593.7040123926276,11105.233937833333,1011.4824080000001,14334.381981153023,0,{"$f":"'Tabla Fijo'!E31+'Tabla Fijo'!H31","v":0},14334.381981153023,null,14248.318309025151]
[null,24,"2027-05-04",30,0.10199999999999999,1.0092999999999999,1.2522912451698094,0.79853628607329363,true,1,0.79853628607329363,13710.420285631817,1262759.2984125663,1966.7588103949506,10733.454036506813,399,63.84,0,0,1010.2074387300531,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1262759.31,1966.7588103949506,10733.454135,1010.2074480000001,14334.382016322013,0,{"$f":"'Tabla Fijo'!E32+'Tabla Fijo'!H32","v":0},14334.382016322013,null,14248.318344194142]
[null,25,"2027-06-04",31,0.10199999999999999,1.0095833333333333,1.2642923696026866,0.79095628831031983,false,1,0.79095628831031983,13710.420285631817,1260792.5396021714,1627.8251144443398,11073.96113950574,399,63.84,0,0,1008.6340316817372,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1260792.55,1627.8251144443398,11073.961230833334,1008.6340400000001,14334.382008204739,0,{"$f":"'Tabla Fijo'!E33+'Tabla Fijo'!H33","v":0},14334.382008204739,null,14248.318336076867]
[null,26,"2027-07-04",30,0.10199999999999999,1.0092999999999999,1.2760502886399914,0.78366817428942825,false,1,0.78366817428942825,13710.420285631817,1259164.714487727,2000.1884408959554,10702.90007314568,399,63.84,0,0,1007.3317715901817,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1259164.72,2000.1884408959554,10702.900119999998,1007.331776,14334.381959823017,0,{"$f":"'Tabla Fijo'!E34+'Tabla Fijo'!H34","v":0},14334.381959823017,null,14248.318287695145]
[null,27,"2027-08-04",31,0.10199999999999999,1.0095833333333333,1.2882791039061245,0.77622931006794382,false,1,0.77622931006794382,13710.420285631817,1257164.5260468312,1662.5935776830174,11042.095087111335,399,63.84,0,0,1005.731620837465,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1257164.53,1662.5935776830174,11042.095121833332,1005.7316240000001,14334.381946443413,0,{"$f":"'Tabla Fijo'!E35+'Tabla Fijo'!H35","v":0},14334.381946443413,null,14248.318274315541]
[null,28,"2027-09-04",31,0.10199999999999999,1.0095833333333333,1.3006251119852248,0.76886105825962259,false,1,0.76886105825962259,13710.420285631817,1255501.9324691482,1678.5267661358143,11027.491973520684,399,63.84,0,0,1004.4015459753186,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1255501.94,1678.5267661358143,11027.492039666666,1004.401552,14334.381980729542,0,{"$f":"'Tabla Fijo'!E36+'Tabla Fijo'!H36","v":0},14334.381980729542,null,14248.318308601671]
[null,29,"2027-10-04",30,0.10199999999999999,1.0092999999999999,1.3127209255266872,0.76177653647044752,false,1,0.76177653647044752,13710.420285631817,1253823.4057030124,2049.8626125938026,10657.498948475604,399,63.84,0,0,1003.0587245624099,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1253823.4099999999,2049.8626125938026,10657.498984999998,1003.058728,14334.381948520864,0,{"$f":"'Tabla Fijo'!E37+'Tabla Fijo'!H37","v":0},14334.381948520864,null,14248.318276392993]
[null,30,"2027-11-04",31,0.10199999999999999,1.0095833333333333,1.3253011677296511,0.7545454756620199,false,1,0.7545454756620199,13710.420285631817,1251773.5430904184,1714.2571643486413,10994.744286810841,399,63.84,0,0,1001.4188344723348,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1251773.55,1714.2571643486413,10994.7443475,1001.41884,14334.381974775704,0,{"$f":"'Tabla Fijo'!E38+'Tabla Fijo'!H38","v":0},14334.381974775704,null,14248.318302647833]
[null,31,"2027-12-04",30,0.10199999999999999,1.0092999999999999,1.3376264685895367,0.74759286204500142,false,1,0.74759286204500142,13710.420285631817,1250059.2859260698,2084.868926519368,10625.503930371593,399,63.84,0,0,1000.0474287408559,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1250059.29,2084.868926519368,10625.503965,1000.0474320000001,14334.38194644643,0,{"$f":"'Tabla Fijo'!E39+'Tabla Fijo'!H39","v":0},14334.38194644643,null,14248.318274318559]
[null,32,"2028-01-04",31,0.10199999999999999,1.0095833333333333,1.3504453889135197,0.74049643784894903,false,1,0.74049643784894903,13710.420285631817,1247974.4169995505,1750.6654560527909,10961.375295979386,399,63.84,0,0,998.37953359964047,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1247974.42,1750.6654560527909,10961.375322333331,998.37953600000003,14334.381937313186,0,{"$f":"'Tabla Fijo'!E40+'Tabla Fijo'!H40","v":0},14334.381937313186,null,14248.318265185315]
[null,33,"2028-02-04",31,0.10199999999999999,1.0095833333333333,1.3633871572239409,0.73346737550040353,false,1,0.73346737550040353,13710.420285631817,1246223.7515434977,1767.4426666732984,10945.998617723721,399,63.84,0,0,996.97900123479815,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1246223.75,1767.4426666732984,10945.998604166665,996.97900000000004,14334.381893767026,0,{"$f":"'Tabla Fijo'!E41+'Tabla Fijo'!H41","v":0},14334.381893767026,null,14248.318221639154]
[null,34,"2028-03-04",29,0.10199999999999999,1.0090166666666667,1.3756803647582434,0.72691304289694936,false,1,0.72691304289694936,13710.420285631817,1244456.3088768243,2489.5725672591179,10225.282671271239,399,63.84,0,0,995.56504710145953,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1244456.31,2489.5725672591179,10225.2826805,995.56504800000005,14334.381918686182,0,{"$f":"'Tabla Fijo'!E42+'Tabla Fijo'!H42","v":0},14334.381918686182,null,14248.31824655831]
[null,35,"2028-04-04",31,0.10199999999999999,1.0095833333333333,1.3888639682538431,0.7200129190890131,false,1,0.7200129190890131,13710.420285631817,1241966.7363095651,1808.2390626651513,10908.607833919014,399,63.84,0,0,993.5733890476522,0,0,138.89795079919179,22.223672127870685,14334.381908558878,0.10199999999999999,1241966.74,1808.2390626651513,10908.607866333332,993.57339200000001,14334.381943925546,0,{"$f":"'Tabla Fijo'!E43+'Tabla Fijo'!H43","v":0},14334.381943925546,null,14248.318271797674]
[null,36,"2028-05-04",30,0.10199999999999999,1.0092999999999999,1.4017804031586036,0.71337849904786799,true,1,0.71337849904786799,13710.420285631817,1240158.4972468999,2176.9462612356479,10541.347226598649,399,63.84,0,0,992.12679779752,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1240158.5,2176.9462612356479,10541.347249999999,992.1268,14334.38193416271,0,{"$f":"'Tabla Fijo'!E44+'Tabla Fijo'!H44","v":0},14334.38193416271,null,14248.318262034838]
[null,37,"2028-06-04",31,0.10199999999999999,1.0095833333333333,1.4152141320222069,0.70660685006804924,false,1,0.70660685006804924,13710.420285631817,1237981.5509856641,1846.4304220192025,10873.604622824083,399,63.84,0,0,990.38524078853141,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1237981.55,1846.4304220192025,10873.604614166667,990.38524000000007,14334.381899112932,0,{"$f":"'Tabla Fijo'!E45+'Tabla Fijo'!H45","v":0},14334.381899112932,null,14248.31822698506]
[null,38,"2028-07-04",{"$f":"IF(B52=0,C52-C44+1, C52-C51)","v":30},0.10199999999999999,1.0092999999999999,1.4283756234500133,0.70009595766179455,false,1,0.70009595766179455,13710.420285631817,1236135.1205636449,2214.363664389919,10507.148524790982,399,63.84,0,0,988.90809645091599,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1236135.1200000001,2214.363664389919,10507.148519999999,988.90809600000011,14334.38190331698,0,{"$f":"'Tabla Fijo'!E46+'Tabla Fijo'!H46","v":0},14334.38190331698,null,14248.318231189109]
[null,39,"2028-08-04",31,0.10199999999999999,1.0095833333333333,1.4420642231747425,0.6934503914107748,false,1,0.6934503914107748,13710.420285631817,1233920.7568992551,1885.3463653472888,10837.937314765124,399,63.84,0,0,987.13660551940416,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1233920.76,1885.3463653472888,10837.937341999999,987.13660800000002,14334.381938274351,0,{"$f":"'Tabla Fijo'!E47+'Tabla Fijo'!H47","v":0},14334.381938274351,null,14248.31826614648]
[null,40,"2028-09-04",31,0.10199999999999999,1.0095833333333333,1.4558840053135003,0.68686790729915792,false,1,0.68686790729915792,13710.420285631817,1232035.4105339078,1903.4142680152004,10821.37768918949,399,63.84,0,0,985.62832842712635,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1232035.4099999999,1903.4142680152004,10821.377684499999,985.62832800000001,14334.381903442263,0,{"$f":"'Tabla Fijo'!E48+'Tabla Fijo'!H48","v":0},14334.381903442263,null,14248.318231314392]
[null,41,"2028-10-04",30,0.10199999999999999,1.0092999999999999,1.4694237265629155,0.68053889557035374,false,1,0.68053889557035374,13710.420285631817,1230131.9962658926,2270.1927203590171,10456.121968260086,399,63.84,0,0,984.10559701271416,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1230132,2270.1927203590171,10456.121999999999,984.10560000000009,14334.38194328608,0,{"$f":"'Tabla Fijo'!E49+'Tabla Fijo'!H49","v":0},14334.38194328608,null,14248.318271158209]
[null,42,"2028-11-04",31,0.10199999999999999,1.0095833333333333,1.4835057039424768,0.67407897208784517,false,1,0.67407897208784517,13710.420285631817,1227861.8035455337,1943.4113349871204,10784.71950780827,399,63.84,0,0,982.28944283642704,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1227861.81,1943.4113349871204,10784.719564499999,982.28944800000011,14334.381970414182,0,{"$f":"'Tabla Fijo'!E50+'Tabla Fijo'!H50","v":0},14334.381970414182,null,14248.318298286311]
[null,43,"2028-12-04",30,0.10199999999999999,1.0092999999999999,1.4973023069891416,0.66786780153358305,false,1,0.66786780153358305,13710.420285631817,1225918.3922105466,2309.3792380737341,10420.306333789646,399,63.84,0,0,980.73471376843736,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1225918.3999999999,2309.3792380737341,10420.306399999999,980.73471999999992,14334.381981000797,0,{"$f":"'Tabla Fijo'!E51+'Tabla Fijo'!H51","v":0},14334.381981000797,null,14248.318308872926]
[null,44,"2029-01-04",31,0.10199999999999999,1.0095833333333333,1.5116514540977875,0.66152815669855525,false,1,0.66152815669855525,13710.420285631817,1223609.0129724729,1984.1672446456189,10747.36583060822,399,63.84,0,0,978.88721037797836,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1223609.02,1984.1672446456189,10747.365892333331,978.88721600000008,14334.381975906015,0,{"$f":"'Tabla Fijo'!E52+'Tabla Fijo'!H52","v":0},14334.381975906015,null,14248.318303778144]
[null,45,"2029-02-04",31,0.10199999999999999,1.0095833333333333,1.5261381138662244,0.65524869008523845,false,1,0.65524869008523845,13710.420285631817,1221624.8457278274,2003.1821807401386,10729.938228309416,399,63.84,0,0,977.29987658226196,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1221624.8500000001,2003.1821807401386,10729.938265833334,977.29988000000014,14334.381949500537,0,{"$f":"'Tabla Fijo'!E53+'Tabla Fijo'!H53","v":0},14334.381949500537,null,14248.318277372666]
[null,46,"2029-03-04",28,0.10199999999999999,1.0087333333333333,1.5394663867273226,0.6495757287210745,false,1,0.6495757287210745,13710.420285631817,1219621.6635470872,3059.0577573205892,9675.6651974735578,399,63.84,0,0,975.69733083766982,0,0,138.89795079919179,22.223672127870685,14334.381908558878,0.10199999999999999,1219621.67,3059.0577573205892,9675.6652486666644,975.69733599999995,14334.381964914315,0,{"$f":"'Tabla Fijo'!E54+'Tabla Fijo'!H54","v":0},14334.381964914315,null,14248.318292786444]
[null,47,"2029-04-04",31,0.10199999999999999,1.0095833333333333,1.5542196062667928,0.64340971891480758,false,1,0.64340971891480758,13710.420285631817,1216562.6057897666,2051.6953134798869,10685.474887520117,399,63.84,0,0,973.25008463181337,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1216562.6100000001,2051.6953134798869,10685.4749245,973.25008800000012,14334.381948906952,0,{"$f":"'Tabla Fijo'!E55+'Tabla Fijo'!H55","v":0},14334.381948906952,null,14248.31827677908]
[null,48,"2029-05-04",30,0.10199999999999999,1.0092999999999999,1.5686738486050738,0.63748114427306812,true,1,0.63748114427306812,13710.420285631817,1214510.9104762867,2415.4688182023519,10323.342739048436,399,63.84,0,0,971.60872838102932,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,1214510.9099999999,2415.4688182023519,10323.342734999998,971.60872799999993,14334.381904129414,0,{"$f":"'Tabla Fijo'!E56+'Tabla Fijo'!H56","v":0},14334.381904129414,null,14248.318232001542]
[null,49,"2029-06-04",31,0.10199999999999999,1.0095833333333333,1.583706972987539,0.6314299406749333,false,1,0.6314299406749333,13710.420285631817,1212095.4416580843,2094.5056364085103,10646.238295896839,399,63.84,0,0,969.67635332646751,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1212095.44,2094.5056364085103,10646.238281333333,969.67635199999995,14334.381892668907,0,{"$f":"'Tabla Fijo'!E57+'Tabla Fijo'!H57","v":0},14334.381892668907,null,14248.318220541036]
[null,50,"2029-07-04",30,0.10199999999999999,1.0092999999999999,1.598435447836323,0.62561175138703395,false,1,0.62561175138703395,13710.420285631817,1210000.9360216758,2457.4115806302316,10285.007956184245,399,63.84,0,0,968.00074881734065,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1210000.93,2457.4115806302316,10285.007904999999,968.00074399999994,14334.381852557295,0,{"$f":"'Tabla Fijo'!E58+'Tabla Fijo'!H58","v":0},14334.381852557295,null,14248.318180429424]
[null,51,"2029-08-04",31,0.10199999999999999,1.0095833333333333,1.6137537875447543,0.61967321639656692,false,1,0.61967321639656692,13710.420285631817,1207543.5244410455,2138.1281764051314,10606.257289673849,399,63.84,0,0,966.03481955283644,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1207543.52,2138.1281764051314,10606.257250666666,966.03481600000009,14334.381865998859,0,{"$f":"'Tabla Fijo'!E59+'Tabla Fijo'!H59","v":0},14334.381865998859,null,14248.318193870988]
[null,52,"2029-09-04",31,0.10199999999999999,1.0095833333333333,1.6292189280087248,0.6137910521468265,false,1,0.6137910521468265,13710.420285631817,1205405.3962646404,2158.6185714290159,10587.477397191089,399,63.84,0,0,964.32431701171231,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,1205405.3899999999,2158.6185714290159,10587.477342166665,964.32431199999996,14334.381848522744,0,{"$f":"'Tabla Fijo'!E60+'Tabla Fijo'!H60","v":0},14334.381848522744,null,14248.318176394872]
[null,53,"2029-10-04",30,0.10199999999999999,1.0092999999999999,1.6443706640392057,0.60813539299200103,false,1,0.60813539299200103,13710.420285631817,1203246.7776932113,2520.2252530849528,10227.597610392295,399,63.84,0,0,962.59742215456913,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1203246.77,2520.2252530849528,10227.597545000001,962.59741600000007,14334.381837012017,0,{"$f":"'Tabla Fijo'!E61+'Tabla Fijo'!H61","v":0},14334.381837012017,null,14248.318164884146]
[null,54,"2029-11-04",31,0.10199999999999999,1.0095833333333333,1.660129216236248,0.60236274997144135,false,1,0.60236274997144135,13710.420285631817,1200726.5524401264,2203.4574914139407,10546.381552265775,399,63.84,0,0,960.58124195210121,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1200726.54,2203.4574914139407,10546.381443,960.58123200000011,14334.381789341005,0,{"$f":"'Tabla Fijo'!E62+'Tabla Fijo'!H62","v":0},14334.381789341005,null,14248.318117213134]
[null,55,"2029-12-04",30,0.10199999999999999,1.0092999999999999,1.6755684179472448,0.59681239470072478,false,1,0.59681239470072478,13710.420285631817,1198523.0949487125,2564.1555026087913,10187.446307064056,399,63.84,0,0,958.81847595897,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1198523.08,2564.1555026087913,10187.446180000001,958.81846400000006,14334.381769535856,0,{"$f":"'Tabla Fijo'!E63+'Tabla Fijo'!H63","v":0},14334.381769535856,null,14248.318097407984]
[null,56,"2030-01-04",31,0.10199999999999999,1.0095833333333333,1.6916259486192391,0.59114723371099442,false,1,0.59114723371099442,13710.420285631817,1195958.9394461038,2249.1471159399903,10504.506018134944,399,63.84,0,0,956.76715155688305,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1195958.92,2249.1471159399903,10504.505847333332,956.76713599999994,14334.381722200385,0,{"$f":"'Tabla Fijo'!E64+'Tabla Fijo'!H64","v":0},14334.381722200385,null,14248.318050072514]
[null,57,"2030-02-04",31,0.10199999999999999,1.0095833333333333,1.7078373639601734,0.58553584849623885,false,1,0.58553584849623885,13710.420285631817,1193709.7923301638,2270.7014424677477,10484.751009299938,399,63.84,0,0,954.96783386413108,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1193709.77,2270.7014424677477,10484.750813166665,954.96781600000008,14334.381694561476,0,{"$f":"'Tabla Fijo'!E65+'Tabla Fijo'!H65","v":0},14334.381694561476,null,14248.318022433605]
[null,58,"2030-03-04",28,0.10199999999999999,1.0087333333333333,1.7227524769387588,0.58046644157316651,false,1,0.58046644157316651,13710.420285631817,1191439.090887696,3305.1855585459393,9452.083454375721,399,63.84,0,0,953.15127271015683,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1191439.07,3305.1855585459393,9452.0832886666667,953.1512560000001,14334.381726139671,0,{"$f":"'Tabla Fijo'!E66+'Tabla Fijo'!H66","v":0},14334.381726139671,null,14248.318054011799]
[null,59,"2030-04-04",31,0.10199999999999999,1.0095833333333333,1.7392621881760884,0.57495644233413123,false,1,0.57495644233413123,13710.420285631817,1188133.9053291501,2324.1370262274631,10435.776135141034,399,63.84,0,0,950.50712426332018,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1188133.8799999999,2324.1370262274631,10435.775912666664,950.50710399999991,14334.381665821191,0,{"$f":"'Tabla Fijo'!E67+'Tabla Fijo'!H67","v":0},14334.381665821191,null,14248.317993693319]
[null,60,"2030-05-04",30,0.10199999999999999,1.0092999999999999,1.7554373265261258,0.56965861719422495,true,1,0.56965861719422495,13710.420285631817,1185809.7683029226,2682.3894404146354,10079.383030574843,399,63.84,0,0,948.64781464233818,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1185809.74,2682.3894404146354,10079.382790000001,948.64779199999998,14334.3816453417,0,{"$f":"'Tabla Fijo'!E68+'Tabla Fijo'!H68","v":0},14334.3816453417,null,14248.317973213829]
[null,61,"2030-06-04",31,0.10199999999999999,1.0095833333333333,1.7722602675720012,0.56425120976728849,false,1,0.56425120976728849,13710.420285631817,1183127.3788625079,2372.1162381994504,10391.80214434236,399,63.84,0,0,946.50190309000629,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1183127.3500000001,2372.1162381994504,10391.801890833332,946.50188000000014,14334.381631959846,0,{"$f":"'Tabla Fijo'!E69+'Tabla Fijo'!H69","v":0},14334.381631959846,null,14248.317959831975]
[null,62,"2030-07-04",30,0.10199999999999999,1.0092999999999999,1.7887422880604205,0.55905202592617509,false,1,0.55905202592617509,13710.420285631817,1180755.2626243085,2729.3963432257501,10036.41973230662,399,63.84,0,0,944.60421009944685,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1180755.23,2729.3963432257501,10036.419454999999,944.60418400000003,14334.381605152812,0,{"$f":"'Tabla Fijo'!E70+'Tabla Fijo'!H70","v":0},14334.381605152812,null,14248.31793302494]
[null,63,"2030-08-04",31,0.10199999999999999,1.0095833333333333,1.8058844016543327,0.55374530013323164,false,1,0.55374530013323164,13710.420285631817,1178025.8662810826,2421.0057337714438,10346.993858835507,399,63.84,0,0,942.42069302486618,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1178025.83,2421.0057337714438,10346.993540166668,942.4206640000001,14334.381560865175,0,{"$f":"'Tabla Fijo'!E71+'Tabla Fijo'!H71","v":0},14334.381560865175,null,14248.317888737303]
[null,64,"2030-09-04",31,{"$f":"IF(B78=0,TASA,IF(B78=MESES_INC_TASA,E77+INCREMENTO_TASA,E77))","v":0.10199999999999999},{"$f":"1 + D78 * E78 / 360 + FACTOR_SEG_DEUD","v":1.0095833333333333},1.8231907938368532,0.5484889477176047,{"$f":"MOD(B78, MESES_INC)=0","v":false},1,{"$f":"H78*J78","v":0.5484889477176047},{"$f":"CUOTA_INIT*J78","v":13710.420285631817},1175604.8605473111,2444.2070387200865,{"$f":"M78 * D78 * E78 /360","v":10325.729358473882},{"$f":"COMISION_AMORT","v":399},{"$f":"P78*IVA","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"R78*IVA","v":0},{"$f":"M78 * FACTOR_SEG_DEUD","v":940.48388843784892},{"$f":"SEGURO_INTERIORES","v":0},{"$f":"U78*IVA","v":0},{"$f":"SUM(N78:V78) * FACTOR_SEG_DESEMPLEO","v":138.89795079919179},{"$f":"W78*IVA","v":22.223672127870685},{"$f":"IF(B78>=PLAZO, 0, SUM(N78:X78))","v":14334.38190855888},{"$f":"ESQUEMA","v":0.10199999999999999},{"$f":"IF(B78=0,TOTAL_FINANCIADO, MAX(ROUND(AA77-N77-AF77-AG77,2), 0))","v":1175604.82},{"$f":"MIN(AA78,N78)","v":2444.2070387200865},{"$f":"AA78 * D78 * Z78 /360","v":10325.729002333333},{"$f":"AA78 * FACTOR_SEG_DEUD","v":940.48385600000006},{"$f":"IF(AA78>0, AB78+AC78+AD78+P78+Q78+R78+S78+U78+V78+W78+X78, 0)","v":14334.381519980485},{"$f":"IF(ACCION_EXCEDENTE_PP=\"MENOS PLAZO\", IF(AA78>N78, ROUND(Y78-AE78, 2), 0), 0)","v":0},{"$f":"'Tabla Fijo'!E72+'Tabla Fijo'!H72","v":0},14334.381519980485,null,{"$f":"IF(AA78> 0,AB78+AC78+AD78+P78+R78+U78+W78, 0)","v":14248.317847852613}]
[null,65,{"$f":"IF(B79=0,FECHA_1ER_PAGO,DATE(YEAR(C78),MONTH(C78)+1,4))","v":"2030-10-04"},{"$f":"IF(B79=0,C79-C71+1, C79-C78)","v":30},0.10199999999999999,1.0092999999999999,{"$f":"IF(B79 = 0, 0,\n            IF(G78=0, F79, G78 * F79 ))","v":1.8401464682195356},{"$f":"IF(G79=0, 0, 1/G79)","v":0.54343500219717111},false,{"$f":"IF(B79=0, 1, IF(I79,J78*(1+INCREMENTO),J78))","v":1},0.54343500219717111,13710.420285631817,{"$f":"IF(B79=0,TOTAL_FINANCIADO, M78-N78)","v":1173160.653508591},{"$f":"IF(B79=0, 0, L79-O79-T79)","v":2800.0262080019224},9971.8655548230217,399,63.84,0,0,938.52852280687284,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1173160.6100000001,2800.0262080019224,9971.8651850000006,938.52848800000015,14334.381503928986,0,{"$f":"'Tabla Fijo'!E73+'Tabla Fijo'!H73","v":0},{"$f":"AE79+AF79","v":14334.381503928986},null,14248.317831801114]
[null,66,"2030-11-04",31,0.10199999999999999,1.0095833333333333,1.8577812052066394,0.53827651889113115,false,1,0.53827651889113115,13710.420285631817,1170360.6273005891,2494.4642740011723,10279.667509790173,399,63.84,0,0,936.28850184047133,0,0,138.89795079919179,22.223672127870685,14334.381908558878,0.10199999999999999,1170360.58,2494.4642740011723,10279.667094333334,936.28846400000009,14334.381455261569,0,{"$f":"'Tabla Fijo'!E74+'Tabla Fijo'!H74","v":0},14334.381455261569,null,14248.317783133698]
[null,67,"2030-12-04",30,0.10199999999999999,1.0092999999999999,1.8750585704150609,0.53331667382456283,false,1,0.53331667382456283,13710.420285631817,1167866.163026588,2849.2649694845477,9926.862385725999,399,63.84,0,0,934.29293042127051,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1167866.1200000001,2849.2649694845477,9926.8620199999987,934.29289600000016,14334.38150841161,0,{"$f":"'Tabla Fijo'!E75+'Tabla Fijo'!H75","v":0},14334.38150841161,null,14248.317836283739]
[null,68,"2031-01-04",31,0.10199999999999999,1.0095833333333333,1.8930278817148718,0.52825423738297594,false,1,0.52825423738297594,13710.420285631817,1165016.8980571034,2545.6750125845761,10232.731754601558,399,63.84,0,0,932.01351844568273,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1165016.8600000001,2545.6750125845761,10232.731420333334,932.01348800000017,14334.381543844973,0,{"$f":"'Tabla Fijo'!E76+'Tabla Fijo'!H76","v":0},14334.381543844973,null,14248.317871717101]
[null,69,"2031-02-04",31,0.10199999999999999,1.0095833333333333,1.9111693989146392,0.52323985543505669,false,1,0.52323985543505669,13710.420285631817,1162471.2230445188,2570.0710647885126,10210.37224240769,399,63.84,0,0,929.97697843561514,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1162471.18,2570.0710647885126,10210.371864333332,929.976944,14334.381496048907,0,{"$f":"'Tabla Fijo'!E77+'Tabla Fijo'!H77","v":0},14334.381496048907,null,14248.317823921036]
[null,70,"2031-03-04",28,0.10199999999999999,1.0087333333333333,1.9278602783318268,0.51870978993627992,false,1,0.51870978993627992,13710.420285631817,1159901.1519797302,3580.6168916755064,9201.8824723725265,399,63.84,0,0,927.92092158378421,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1159901.1100000001,3580.6168916755064,9201.8821393333328,927.9208880000001,14334.381541935903,0,{"$f":"'Tabla Fijo'!E78+'Tabla Fijo'!H78","v":0},14334.381541935903,null,14248.317869808032]
[null,71,"2031-04-04",31,0.10199999999999999,1.0095833333333333,1.9463356059991734,0.51378600736569202,false,1,0.51378600736569202,13710.420285631817,1156320.5350880548,2629.0151577046254,10156.348699856748,399,63.84,0,0,925.05642807044387,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1156320.49,2629.0151577046254,10156.348303833332,925.05639200000007,14334.381476465021,0,{"$f":"'Tabla Fijo'!E79+'Tabla Fijo'!H79","v":0},14334.381476465021,null,14248.31780433715]
[null,72,"2031-05-04",30,0.10199999999999999,1.0092999999999999,1.9644365271349655,0.50905182538956906,true,1,0.50905182538956906,13710.420285631817,1153691.5199303501,2981.0891502795625,9806.3779194079743,399,63.84,0,0,922.95321594428015,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1153691.47,2981.0891502795625,9806.3774949999988,922.95317599999998,14334.381444206623,0,{"$f":"'Tabla Fijo'!E80+'Tabla Fijo'!H80","v":0},14334.381444206623,null,14248.317772078752]
[null,73,"2031-06-04",31,0.10199999999999999,1.0095833333333333,1.9832623771866755,0.50421971974204127,false,1,0.50421971974204127,13710.420285631817,1150710.4307800706,2682.7786573228077,10107.073283684953,399,63.84,0,0,920.56834462405652,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1150710.3799999999,2682.7786573228077,10107.072837666665,920.5683039999999,14334.381421916536,0,{"$f":"'Tabla Fijo'!E81+'Tabla Fijo'!H81","v":0},14334.381421916536,null,14248.317749788665]
[null,74,"2031-07-04",30,0.10199999999999999,1.0092999999999999,2.0017067172945113,0.49957368447641071,false,1,0.49957368447641071,13710.420285631817,1148027.6521227479,3033.7631208902626,9758.2350430433562,399,63.84,0,0,918.42212169819834,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1148027.6000000001,3033.7631208902626,9758.2345999999998,918.42208000000016,14334.381423817325,0,{"$f":"'Tabla Fijo'!E82+'Tabla Fijo'!H82","v":0},14334.381423817325,null,14248.317751689454]
[null,75,"2031-08-04",31,0.10199999999999999,1.0095833333333333,2.020889740001917,0.49483154880040681,false,1,0.49483154880040681,13710.420285631817,1144993.8890018575,2737.5621826973511,10056.86299173298,399,63.84,0,0,915.995111201486,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1144993.8400000001,2737.5621826973511,10056.862561333332,915.99507200000016,14334.381438957746,0,{"$f":"'Tabla Fijo'!E83+'Tabla Fijo'!H83","v":0},14334.381438957746,null,14248.317766829874]
[null,76,"2031-09-04",31,0.10199999999999999,1.0095833333333333,2.0402566000102684,0.49013442720634603,false,1,0.49013442720634603,13710.420285631817,1142256.32681916,2763.7971536148675,10032.818070561621,399,63.84,0,0,913.80506145532809,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1142256.28,2763.7971536148675,10032.817659333332,913.80502400000012,14334.381459875261,0,{"$f":"'Tabla Fijo'!E84+'Tabla Fijo'!H84","v":0},14334.381459875261,null,14248.31778774739]
[null,77,"2031-10-04",30,0.10199999999999999,1.0092999999999999,2.0592309863903635,0.48561817814955527,false,1,0.48561817814955527,13710.420285631817,1139492.5296655451,3113.139759742247,9685.6865021571339,399,63.84,0,0,911.59402373243609,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1139492.48,3113.139759742247,9685.6860799999977,911.59398399999998,14334.381446669307,0,{"$f":"'Tabla Fijo'!E85+'Tabla Fijo'!H85","v":0},14334.381446669307,null,14248.317774541436]
[null,78,"2031-11-04",31,0.10199999999999999,1.0095833333333333,2.0789652833432712,0.48100851323109067,false,1,0.48100851323109067,13710.420285631817,1136379.3899058029,2820.1177990345386,9981.1989746726358,399,63.84,0,0,909.10351192464236,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1136379.3400000001,2820.1177990345386,9981.1985363333333,909.10347200000012,14334.381430294936,0,{"$f":"'Tabla Fijo'!E86+'Tabla Fijo'!H86","v":0},14334.381430294936,null,14248.317758167064]
[null,79,"2031-12-04",30,0.10199999999999999,1.0092999999999999,2.0982996604783635,0.47657635314682523,false,1,0.47657635314682523,13710.420285631817,1133559.2721067683,3168.3190550388713,9635.253812907531,399,63.84,0,0,906.84741768541471,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1133559.22,3168.3190550388713,9635.2533700000004,906.84737600000005,14334.381423965935,0,{"$f":"'Tabla Fijo'!E87+'Tabla Fijo'!H87","v":0},14334.381423965935,null,14248.317751838063]
[null,80,"2032-01-04",31,0.10199999999999999,1.0095833333333333,2.1184083655579475,0.47205251653007868,false,1,0.47205251653007868,13710.420285631817,1130390.9530517294,2877.5069855527445,9928.6005376376888,399,63.84,0,0,904.31276244138348,0,0,138.89795079919179,22.223672127870685,14334.381908558878,0.10199999999999999,1130390.8999999999,2877.5069855527445,9928.6000716666658,904.31272000000001,14334.381400146474,0,{"$f":"'Tabla Fijo'!E88+'Tabla Fijo'!H88","v":0},14334.381400146474,null,14248.317728018603]
[null,81,"2032-02-04",31,0.10199999999999999,1.0095833333333333,2.1387097790612111,0.46757162182096118,false,1,0.46757162182096118,13710.420285631817,1127513.4460661765,2905.0830941642935,9903.3264346145825,399,63.84,0,0,902.01075685294131,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,1127513.3899999999,2905.0830941642935,9903.3259421666644,902.01071200000001,14334.381371258021,0,{"$f":"'Tabla Fijo'!E89+'Tabla Fijo'!H89","v":0},14334.381371258021,null,14248.31769913015]
[null,82,"2032-03-04",29,0.10199999999999999,1.0090166666666667,2.1579938122357465,0.46339335837296491,false,1,0.46339335837296491,13710.420285631817,1124608.3629720123,3570.2015461675073,9240.5320490866998,399,63.84,0,0,899.68669037760981,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1124608.31,3570.2015461675073,9240.5316138333328,899.6866480000001,14334.381430927904,0,{"$f":"'Tabla Fijo'!E90+'Tabla Fijo'!H90","v":0},14334.381430927904,null,14248.317758800033]
[null,83,"2032-04-04",31,0.10199999999999999,1.0095833333333333,2.1786745862696724,0.45899465955225577,false,1,0.45899465955225577,13710.420285631817,1121038.1614258448,2967.1379053008059,9846.4518511903352,399,63.84,0,0,896.83052914067582,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1121038.1100000001,2967.1379053008059,9846.4513994999998,896.83048800000017,14334.381415727868,0,{"$f":"'Tabla Fijo'!E91+'Tabla Fijo'!H91","v":0},14334.381415727868,null,14248.317743599997]
[null,84,"2032-05-04",30,0.10199999999999999,1.0092999999999999,2.1989362599219802,0.4547653418728384,true,1,0.4547653418728384,13710.420285631817,1118071.0235205439,3312.3597668907591,9503.6036999246226,399,63.84,0,0,894.4568188164352,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1118070.97,3312.3597668907591,9503.6032449999984,894.45677599999999,14334.381410817821,0,{"$f":"'Tabla Fijo'!E92+'Tabla Fijo'!H92","v":0},14334.381410817821,null,14248.31773868995]
[null,85,"2032-06-04",31,0.10199999999999999,1.0095833333333333,2.2200093990795655,0.45044854333256806,false,1,0.45044854333256806,13710.420285631817,1114758.6637536532,3027.3164246593074,9791.2969299695869,399,63.84,0,0,891.80693100292262,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1114758.6100000001,3027.3164246593074,9791.296457833334,891.80688800000007,14334.381393419704,0,{"$f":"'Tabla Fijo'!E93+'Tabla Fijo'!H93","v":0},14334.381393419704,null,14248.317721291833]
[null,86,"2032-07-04",30,0.10199999999999999,1.0092999999999999,2.2406554864910051,0.44629797219119005,false,1,0.44629797219119005,13710.420285631817,1111731.347328994,3371.3187554721735,9449.7164522964486,399,63.84,0,0,889.38507786319519,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1111731.29,3371.3187554721735,9449.7159650000012,889.38503200000002,14334.381375399238,0,{"$f":"'Tabla Fijo'!E94+'Tabla Fijo'!H94","v":0},14334.381375399238,null,14248.317703271367]
[null,87,"2032-08-04",31,0.10199999999999999,1.0095833333333333,2.2621284349032105,0.44206154901314743,false,1,0.44206154901314743,13710.420285631817,1108360.0285735219,3088.6366784688985,9735.0955843041011,399,63.84,0,0,886.68802285881759,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1108359.97,3088.6366784688985,9735.0950698333327,886.68797600000005,14334.381347229293,0,{"$f":"'Tabla Fijo'!E95+'Tabla Fijo'!H95","v":0},14334.381347229293,null,14248.317675101422]
[null,88,"2032-09-04",31,0.10199999999999999,1.0095833333333333,2.2838071657376995,0.43786533950951456,false,1,0.43786533950951456,13710.420285631817,1105271.391895053,3118.2361133042268,9707.9670588115478,399,63.84,0,0,884.21711351604245,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1105271.33,3118.2361133042268,9707.9665151666668,884.21706400000005,14334.381315397957,0,{"$f":"'Tabla Fijo'!E96+'Tabla Fijo'!H96","v":0},14334.381315397957,null,14248.317643270086]
[null,89,"2032-10-04",30,0.10199999999999999,1.0092999999999999,2.3050465723790596,0.43383071387051886,false,1,0.43383071387051886,13710.420285631817,1102153.1557817487,3460.3959368615551,9368.3018241448626,399,63.84,0,0,881.72252462539905,0,0,138.89795079919179,22.223672127870685,14334.381908558878,0.10199999999999999,1102153.0900000001,3460.3959368615551,9368.3012650000001,881.72247200000015,14334.381296788619,0,{"$f":"'Tabla Fijo'!E97+'Tabla Fijo'!H97","v":0},14334.381296788619,null,14248.317624660747]
[null,90,"2032-11-04",31,0.10199999999999999,1.0095833333333333,2.3271366020310253,0.42971263445697289,false,1,0.42971263445697289,13710.420285631817,1098692.7598448871,3181.2813371183147,9650.1847406375928,399,63.84,0,0,878.95420787590967,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1098692.69,3181.2813371183147,9650.1841271666672,878.95415200000002,14334.381239212045,0,{"$f":"'Tabla Fijo'!E98+'Tabla Fijo'!H98","v":0},14334.381239212045,null,14248.317567084174]
[null,91,"2032-12-04",30,0.10199999999999999,1.0092999999999999,2.3487789724299137,0.42575313034476658,false,1,0.42575313034476658,13710.420285631817,1095511.4785077688,3522.1635355095664,9311.8475673160356,399,63.84,0,0,876.40918280621509,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1095511.4099999999,3522.1635355095664,9311.8469849999983,876.40912800000001,14334.381271436627,0,{"$f":"'Tabla Fijo'!E99+'Tabla Fijo'!H99","v":0},14334.381271436627,null,14248.317599308755]
[null,92,"2033-01-04",31,0.10199999999999999,1.0095833333333333,2.3712881042490337,0.4217117263010482,false,1,0.4217117263010482,13710.420285631817,1091989.3149722593,3245.522683814333,9591.3061498396764,399,63.84,0,0,873.59145197780754,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1091989.25,3245.522683814333,9591.3055791666666,873.59140000000002,14334.381285908063,0,{"$f":"'Tabla Fijo'!E100+'Tabla Fijo'!H100","v":0},14334.381285908063,null,14248.317613780191]
[null,93,"2033-02-04",31,0.10199999999999999,1.0095833333333333,2.3940129485814201,0.4177086847389665,false,1,0.4177086847389665,13710.420285631817,1088743.7922884449,3276.6256095342205,9562.7996422668402,399,63.84,0,0,870.99503383075603,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1088743.73,3276.6256095342205,9562.799095166667,870.99498400000004,14334.381311627951,0,{"$f":"'Tabla Fijo'!E101+'Tabla Fijo'!H101","v":0},14334.381311627951,null,14248.317639500079]
[null,94,"2033-03-04",28,0.10199999999999999,1.0087333333333333,2.4149206616656977,0.4140922788371223,false,1,0.4140922788371223,13710.420285631817,1085467.1666789106,4230.6736966359995,8611.3728556526894,399,63.84,0,0,868.37373334312849,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1085467.1000000001,4230.6736966359995,8611.3723266666675,868.37368000000015,14334.381326229732,0,{"$f":"'Tabla Fijo'!E102+'Tabla Fijo'!H102","v":0},14334.381326229732,null,14248.31765410186]
[null,95,"2033-04-04",31,0.10199999999999999,1.0095833333333333,2.438063651339994,0.41016156385022434,false,1,0.41016156385022434,13710.420285631817,1081236.4929822746,3348.5705612183524,9496.8605300276449,399,63.84,0,0,864.9891943858197,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1081236.43,3348.5705612183524,9496.8599768333315,864.98914400000001,14334.381304978746,0,{"$f":"'Tabla Fijo'!E103+'Tabla Fijo'!H103","v":0},14334.381304978746,null,14248.317632850874]
[null,96,"2033-05-04",30,0.10199999999999999,1.0092999999999999,2.4607376432974557,0.40638220930369995,true,1,0.40638220930369995,13710.420285631817,1077887.9224210563,3686.0626071159941,9162.047340578978,399,63.84,0,0,862.31033793684514,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1077887.8600000001,3686.0626071159941,9162.0468099999998,862.31028800000013,14334.381328043057,0,{"$f":"'Tabla Fijo'!E104+'Tabla Fijo'!H104","v":0},14334.381328043057,null,14248.317655915185]
[null,97,"2033-06-04",31,0.10199999999999999,1.0095833333333333,2.4843197123790564,0.40252468110973166,false,1,0.40252468110973166,13710.420285631817,1074201.8598139402,3415.9857957482241,9435.0730020324409,399,63.84,0,0,859.36148785115222,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1074201.8,{"$f":"MIN(AA111,N111)","v":3415.9857957482241},9435.0724766666663,859.36144000000013,14334.381335341954,0,{"$f":"'Tabla Fijo'!E105+'Tabla Fijo'!H105","v":0},14334.381335341954,null,14248.317663214082]
[null,98,"2033-07-04",30,0.10199999999999999,1.0092999999999999,2.5074238857041813,0.3988156951448843,false,1,0.3988156951448843,13710.420285631817,1070785.8740181921,3752.1116572626311,9101.6799291546322,399,63.84,0,0,856.62869921455365,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1070785.81,3752.1116572626311,9101.6793849999995,856.62864800000011,14334.381313189693,0,{"$f":"'Tabla Fijo'!E106+'Tabla Fijo'!H106","v":0},14334.381313189693,null,14248.317641061822]
[null,99,"2033-08-04",31,0.10199999999999999,1.0095833333333333,2.5314533646088462,0.39502999106385572,false,1,0.39502999106385572,13710.420285631817,1067033.7623609295,3484.6800630062426,9372.113212736831,399,63.84,0,0,853.6270098887436,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1067033.7,3484.6800630062426,9372.1126649999987,853.62696000000005,14334.381310933304,0,{"$f":"'Tabla Fijo'!E107+'Tabla Fijo'!H107","v":0},14334.381310933304,null,14248.317638805433]
[null,100,"2033-09-04",31,0.10199999999999999,1.0095833333333333,2.5557131260196808,0.39128022226712911,false,1,0.39128022226712911,13710.420285631817,1063549.0822979233,3518.0749136100526,9341.5061061834258,399,63.84,0,0,850.83926583833863,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1063549.02,3518.0749136100526,9341.5055589999993,850.83921600000008,14334.381311537116,0,{"$f":"'Tabla Fijo'!E108+'Tabla Fijo'!H108","v":0},14334.381311537116,null,14248.317639409244]
[null,101,"2033-10-04",30,0.10199999999999999,1.0092999999999999,2.5794812580916635,0.38767484619749248,false,1,0.38767484619749248,13710.420285631817,1060031.0073843133,3852.1319169577041,9010.2635627666623,399,63.84,0,0,848.02480590745063,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1060030.95,3852.1319169577041,9010.2630749999989,848.02476000000001,14334.381374884766,0,{"$f":"'Tabla Fijo'!E109+'Tabla Fijo'!H109","v":0},14334.381374884766,null,14248.317702756895]
[null,102,"2033-11-04",31,0.10199999999999999,1.0095833333333333,2.6042012868150417,0.38399489511926621,false,1,0.38399489511926621,13710.420285631817,1056178.8754673556,3588.7060624029928,9276.7711228549397,399,63.84,0,0,844.94310037388448,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1056178.82,3588.7060624029928,9276.7706356666677,844.94305600000007,14334.381376996724,0,{"$f":"'Tabla Fijo'!E110+'Tabla Fijo'!H110","v":0},14334.381376996724,null,14248.317704868852]
[null,103,"2033-12-04",30,0.10199999999999999,1.0092999999999999,2.6284203587824213,0.38045664829016768,false,1,0.38045664829016768,13710.420285631817,1052590.1694049526,3921.3317101657594,8947.0164399420955,399,63.84,0,0,842.07213552396206,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1052590.1100000001,3921.3317101657594,8947.0159350000013,842.07208800000012,14334.381356092825,0,{"$f":"'Tabla Fijo'!E111+'Tabla Fijo'!H111","v":0},14334.381356092825,null,14248.317683964953]
[null,104,"2034-01-04",31,0.10199999999999999,1.0095833333333333,2.6536093872207527,0.37684521497994322,false,1,0.37684521497994322,13710.420285631817,1048668.8376947867,3660.6772577234451,9210.8079577525423,399,63.84,0,0,838.93507015582941,0,0,138.89795079919179,22.223672127870685,14334.381908558878,0.10199999999999999,1048668.78,3660.6772577234451,9210.8074510000006,838.93502400000011,14334.381355650508,0,{"$f":"'Tabla Fijo'!E112+'Tabla Fijo'!H112","v":0},14334.381355650508,null,14248.317683522637]
[null,105,"2034-02-04",31,0.10199999999999999,1.0095833333333333,2.6790398105149515,0.37326806271228385,false,1,0.37326806271228385,13710.420285631817,1045008.1604370633,3695.7587481099608,9178.6550091722056,399,63.84,0,0,836.00652834965069,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,1045008.1,3695.7587481099608,9178.654478333332,836.00648000000001,14334.381329370355,0,{"$f":"'Tabla Fijo'!E113+'Tabla Fijo'!H113","v":0},14334.381329370355,null,14248.317657242484]
[null,106,"2034-03-04",28,0.10199999999999999,1.0087333333333333,2.7024367581934485,0.37003641138617793,false,1,0.37003641138617793,13710.420285631817,1041312.4016889534,4616.2919775482915,8261.0783867323626,399,63.84,0,0,833.04992135116277,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1041312.34,4616.2919775482915,8261.0778973333327,833.04987200000005,14334.381369808687,0,{"$f":"'Tabla Fijo'!E114+'Tabla Fijo'!H114","v":0},14334.381369808687,null,14248.317697680815]
[null,107,"2034-04-04",31,0.10199999999999999,1.0095833333333333,2.7283351104594691,0.3665238907663339,false,1,0.3665238907663339,13710.420285631817,1036696.1097114051,3775.4159008975194,9105.6474969651736,399,63.84,0,0,829.35688776912411,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,1036696.05,3775.4159008975194,9105.6469725000006,829.35684000000003,14334.381336324584,0,{"$f":"'Tabla Fijo'!E115+'Tabla Fijo'!H115","v":0},14334.381336324584,null,14248.317664196713]
[null,108,"2034-05-04",30,0.10199999999999999,1.0092999999999999,2.7537086269867417,0.36314662713398788,true,1,0.36314662713398788,13710.420285631817,1032920.6938105077,4104.2578331940977,8779.8258973893135,399,63.84,0,0,826.33655504840613,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1032920.63,4104.2578331940977,8779.825354999999,826.33650399999999,14334.381315121162,0,{"$f":"'Tabla Fijo'!E116+'Tabla Fijo'!H116","v":0},14334.381315121162,null,14248.31764299329]
[null,109,"2034-06-04",31,0.10199999999999999,1.0095833333333333,2.7800983346620312,0.3596995068599137,false,1,0.3596995068599137,13710.420285631817,1028816.4359773136,3850.9294408492287,9036.4376960007376,399,63.84,0,0,823.05314878185084,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,1028816.37,3850.9294408492287,9036.4371164999993,823.05309599999998,14334.381276276292,0,{"$f":"'Tabla Fijo'!E117+'Tabla Fijo'!H117","v":0},14334.381276276292,null,14248.31760414842]
[null,110,"2034-07-04",30,0.10199999999999999,1.0092999999999999,2.8059532491743875,0.35638512519559479,false,1,0.35638512519559479,13710.420285631817,1024965.5065364643,4178.2410748426992,8712.2068055599466,399,63.84,0,0,819.9724052291715,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1024965.44,4178.2410748426992,8712.2062399999995,819.972352,14334.381289769763,0,{"$f":"'Tabla Fijo'!E118+'Tabla Fijo'!H118","v":0},14334.381289769763,null,14248.317617641891]
[null,111,"2034-08-04",31,0.10199999999999999,1.0095833333333333,2.8328436344789751,0.35300218756476581,false,1,0.35300218756476581,13710.420285631817,1020787.2654616216,3927.8756582912779,8965.9148149712419,399,63.84,0,0,816.62981236929727,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1020787.2,3927.8756582912779,8965.9142399999982,816.62976000000003,14334.381281218339,0,{"$f":"'Tabla Fijo'!E119+'Tabla Fijo'!H119","v":0},14334.381281218339,null,14248.317609090467]
[null,112,"2034-09-04",31,0.10199999999999999,1.0095833333333333,2.8599917193093987,0.34965136201214936,false,1,0.34965136201214936,13710.420285631817,1016859.3898033303,3965.5178000165688,8931.4149737725838,399,63.84,0,0,813.48751184266428,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1016859.32,3965.5178000165688,8931.4143606666657,813.48745599999995,14334.381239610299,0,{"$f":"'Tabla Fijo'!E120+'Tabla Fijo'!H120","v":0},14334.381239610299,null,14248.317567482427]
[null,113,"2034-10-04",30,0.10199999999999999,1.0092999999999999,2.8865896422989756,0.3464295670386896,false,1,0.3464295670386896,13710.420285631817,1012893.8720033137,4290.5072760009998,8609.5979120281663,399,63.84,0,0,810.31509760265101,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,1012893.8,4290.5072760009998,8609.5972999999994,810.31504000000007,14334.381238928061,0,{"$f":"'Tabla Fijo'!E121+'Tabla Fijo'!H121","v":0},14334.381238928061,null,14248.31756680019]
[null,114,"2034-11-04",31,0.10199999999999999,1.0095833333333333,2.914252793037674,0.34314113119804168,false,1,0.34314113119804168,13710.420285631817,1008603.3647273127,4044.6380403284033,8858.8995535215636,399,63.84,0,0,806.88269178185021,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1008603.29,4044.6380403284033,8858.8988971666658,806.88263200000006,14334.381192422134,0,{"$f":"'Tabla Fijo'!E122+'Tabla Fijo'!H122","v":0},14334.381192422134,null,14248.317520294262]
[null,115,"2034-12-04",30,0.10199999999999999,1.0092999999999999,2.9413553440129241,0.33997932348958859,false,1,0.33997932348958859,13710.420285631817,1004558.7266869843,4368.0241274428627,8538.7491768393666,399,63.84,0,0,803.64698134958746,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1004558.65,4368.0241274428627,8538.7485249999991,803.64692000000002,14334.381195369924,0,{"$f":"'Tabla Fijo'!E123+'Tabla Fijo'!H123","v":0},14334.381195369924,null,14248.317523242053]
[null,116,"2035-01-04",31,0.10199999999999999,1.0095833333333333,2.9695433327263809,0.33675211571399616,false,1,0.33675211571399616,13710.420285631817,1000190.7025595414,4125.2593861028799,8785.0083374813039,399,63.84,0,0,800.15256204763318,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,1000190.63,4125.2593861028799,8785.0077001666668,800.15250400000002,14334.38121319661,0,{"$f":"'Tabla Fijo'!E124+'Tabla Fijo'!H124","v":0},14334.38121319661,null,14248.317541068738]
[null,117,"2035-02-04",31,0.10199999999999999,1.0095833333333333,2.9980014563316755,0.33355554177201435,false,1,0.33355554177201435,13710.420285631817,996065.44317343854,4164.793121886365,8748.7748092067013,399,63.84,0,0,796.85235453875089,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,996065.37,4164.793121886365,8748.7741664999994,796.85229600000002,14334.381207313427,0,{"$f":"'Tabla Fijo'!E125+'Tabla Fijo'!H125","v":0},14334.381207313427,null,14248.317535185555]
[null,118,"2035-03-04",28,0.10199999999999999,1.0087333333333333,3.0241840023836386,0.33066771043422216,false,1,0.33066771043422216,13710.420285631817,991900.65005155222,5047.8212751815945,7869.0784904089805,399,63.84,0,0,793.52052004124187,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,991900.58,5047.8212751815945,7869.0779346666659,793.52046400000006,14334.381296775322,0,{"$f":"'Tabla Fijo'!E126+'Tabla Fijo'!H126","v":0},14334.381296775322,null,14248.31762464745]
[null,119,"2035-04-04",31,0.10199999999999999,1.0095833333333333,3.053165765739815,0.32752889188697204,false,1,0.32752889188697204,13710.420285631817,986852.82877637062,4253.0806765249326,8667.8573460857879,399,63.84,0,0,789.48226302109651,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,986852.76,4253.0806765249326,8667.8567419999999,789.48220800000001,14334.381249451995,0,{"$f":"'Tabla Fijo'!E127+'Tabla Fijo'!H127","v":0},14334.381249451995,null,14248.317577324124]
[null,120,"2035-05-04",30,0.10199999999999999,1.0092999999999999,3.081560207361195,0.32451094014363624,true,1,0.32451094014363624,13710.420285631817,982599.74809984572,4572.2426283032519,8352.0978588486887,399,63.84,0,0,786.07979847987656,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,982599.68000000005,4572.2426283032519,8352.09728,786.07974400000012,14334.381275230317,0,{"$f":"'Tabla Fijo'!E128+'Tabla Fijo'!H128","v":0},14334.381275230317,null,14248.317603102445]
[null,121,"2035-06-04",31,0.10199999999999999,1.0095833333333333,3.1110918260150728,0.32143056390620184,false,1,0.32143056390620184,13710.420285631817,978027.50547154248,4337.6566915295361,8590.341589725047,399,63.84,0,0,782.42200437723397,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,978027.44,4337.6566915295361,8590.3410146666647,782.42195200000003,14334.381281123266,0,{"$f":"'Tabla Fijo'!E129+'Tabla Fijo'!H129","v":0},14334.381281123266,null,14248.317608995394]
[null,122,"2035-07-04",30,0.10199999999999999,1.0092999999999999,3.1400249799970128,0.31846880402873462,false,1,0.31846880402873462,13710.420285631817,973689.84878001292,4655.1046919776982,8276.363714630108,399,63.84,0,0,778.9518790240104,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,973689.78,4655.1046919776982,8276.3631299999997,778.9518240000001,14334.381268904761,0,{"$f":"'Tabla Fijo'!E130+'Tabla Fijo'!H130","v":0},14334.381268904761,null,14248.317596776889]
[null,123,"2035-08-04",31,0.10199999999999999,1.0095833333333333,3.1701168860553173,0.31544578195169753,false,1,0.31544578195169753,13710.420285631817,969034.74408803519,4423.8373214548137,8511.3551689065753,399,63.84,0,0,775.22779527042815,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,969034.68,4423.8373214548137,8511.3546060000008,775.22774400000003,14334.381294381878,0,{"$f":"'Tabla Fijo'!E131+'Tabla Fijo'!H131","v":0},14334.381294381878,null,14248.317622254006]
[null,124,"2035-09-04",31,0.10199999999999999,1.0095833333333333,3.2004971728800138,0.31245145550312592,false,1,0.31245145550312592,13710.420285631817,964610.90676658042,4466.2324291187551,8472.4991310997975,399,63.84,0,0,771.68872541326436,0,0,138.89795079919179,22.223672127870685,14334.381908558878,0.10199999999999999,964610.84,4466.2324291187551,8472.4985446666669,771.688672,14334.381268712486,0,{"$f":"'Tabla Fijo'!E132+'Tabla Fijo'!H132","v":0},14334.381268712486,null,14248.317596584615]
[null,125,"2035-10-04",30,0.10199999999999999,1.0092999999999999,3.2302617965877976,0.30957243188658079,false,1,0.30957243188658079,13710.420285631817,960144.67433746171,4781.0748142934244,8161.2297318684232,399,63.84,0,0,768.11573946996941,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,960144.61,4781.0748142934244,8161.2291850000001,768.11568799999998,14334.381310220488,0,{"$f":"'Tabla Fijo'!E133+'Tabla Fijo'!H133","v":0},14334.381310220488,null,14248.317638092616]
[null,126,"2035-11-04",31,0.10199999999999999,1.0095833333333333,3.2612184721384305,0.30663385741964255,false,1,0.30663385741964255,13710.420285631817,955363.59952316829,4554.8524568681205,8391.2769491451618,399,63.84,0,0,764.29087961853463,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,955363.54,4554.8524568681205,8391.2764263333338,764.29083200000002,14334.381338128518,0,{"$f":"'Tabla Fijo'!E134+'Tabla Fijo'!H134","v":0},14334.381338128518,null,14248.317666000647]
[null,127,"2035-12-04",30,0.10199999999999999,1.0092999999999999,3.2915478039293173,0.30380843893752363,false,1,0.30380843893752363,13710.420285631817,950808.74706630013,4867.8989379152263,8081.874350063551,399,63.84,0,0,760.6469976530401,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,950808.69,4867.8989379152263,8081.8738649999996,760.64695199999994,14334.381377842288,0,{"$f":"'Tabla Fijo'!E135+'Tabla Fijo'!H135","v":0},14334.381377842288,null,14248.317705714417]
[null,128,"2036-01-04",31,{"$f":"IF(B142=0,TASA,IF(B142=MESES_INC_TASA,E141+INCREMENTO_TASA,E141))","v":0.10199999999999999},{"$f":"1 + D142 * E142 / 360 + FACTOR_SEG_DEUD","v":1.0095833333333333},3.3230918037169732,0.30092457839457559,{"$f":"MOD(B142, MESES_INC)=0","v":false},1,{"$f":"H142*J142","v":0.30092457839457559},{"$f":"CUOTA_INIT*J142","v":13710.420285631817},945940.84812838491,4645.1538244014628,{"$f":"M142 * D142 * E142 /360","v":8308.5137827276467},{"$f":"COMISION_AMORT","v":399},{"$f":"P142*IVA","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"R142*IVA","v":0},{"$f":"M142 * FACTOR_SEG_DEUD","v":756.75267850270791},{"$f":"SEGURO_INTERIORES","v":0},{"$f":"U142*IVA","v":0},{"$f":"SUM(N142:V142) * FACTOR_SEG_DESEMPLEO","v":138.89795079919179},{"$f":"W142*IVA","v":22.223672127870685},{"$f":"IF(B142>=PLAZO, 0, SUM(N142:X142))","v":14334.38190855888},{"$f":"ESQUEMA","v":0.10199999999999999},{"$f":"IF(B142=0,TOTAL_FINANCIADO, MAX(ROUND(AA141-N141-AF141-AG141,2), 0))","v":945940.79},{"$f":"MIN(AA142,N142)","v":4645.1538244014628},{"$f":"AA142 * D142 * Z142 /360","v":8308.5132721666669},{"$f":"AA142 * FACTOR_SEG_DEUD","v":756.75263200000006},{"$f":"IF(AA142>0, AB142+AC142+AD142+P142+Q142+R142+S142+U142+V142+W142+X142, 0)","v":14334.381351495193},{"$f":"IF(ACCION_EXCEDENTE_PP=\"MENOS PLAZO\", IF(AA142>N142, ROUND(Y142-AE142, 2), 0), 0)","v":0},{"$f":"'Tabla Fijo'!E136+'Tabla Fijo'!H136","v":0},14334.381351495193,null,{"$f":"IF(AA142> 0,AB142+AC142+AD142+P142+R142+U142+W142, 0)","v":14248.317679367321}]
[null,129,{"$f":"IF(B143=0,FECHA_1ER_PAGO,DATE(YEAR(C142),MONTH(C142)+1,4))","v":"2036-02-04"},{"$f":"IF(B143=0,C143-C135+1, C143-C142)","v":31},0.10199999999999999,1.0095833333333333,{"$f":"IF(B143 = 0, 0,\n            IF(G142=0, F143, G142 * F143 ))","v":3.3549381001692606},{"$f":"IF(G143=0, 0, 1/G143)","v":0.29806809250804023},false,{"$f":"IF(B143=0, 1, IF(I143,J142*(1+INCREMENTO),J142))","v":1},0.29806809250804023,13710.420285631817,{"$f":"IF(B143=0,TOTAL_FINANCIADO, M142-N142)","v":941295.69430398347},{"$f":"IF(B143=0, 0, L143-O143-T143)","v":4689.6698818853092},8267.7138483033214,399,63.84,0,0,753.03655544318678,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,941295.64,4689.6698818853092,8267.7133713333333,753.03651200000002,14334.381388145706,0,{"$f":"'Tabla Fijo'!E137+'Tabla Fijo'!H137","v":0},{"$f":"AE143+AF143","v":14334.381388145706},null,14248.317716017835]
[null,130,"2036-03-04",29,0.10199999999999999,1.0090166666666667,3.385188458705787,0.29540452834413727,false,1,0.29540452834413727,13710.420285631817,936606.02442209818,5265.3559654258988,7695.77950066824,399,63.84,0,0,749.28481953767857,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,936605.97,5265.3559654258988,7695.7790534999995,749.28477599999997,14334.381417852963,0,{"$f":"'Tabla Fijo'!E138+'Tabla Fijo'!H138","v":0},14334.381417852963,null,14248.317745725091]
[null,131,"2036-04-04",31,0.10199999999999999,1.0095833333333333,3.4176298481017171,0.29260044078659908,false,1,0.29260044078659908,13710.420285631817,931340.66845667234,4785.0722129220412,8180.2755379444379,399,63.84,0,0,745.07253476533788,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,931340.61,4785.0722129220412,8180.2750244999988,745.07248800000002,14334.381348349103,0,{"$f":"'Tabla Fijo'!E139+'Tabla Fijo'!H139","v":0},14334.381348349103,null,14248.317676221232]
[null,132,"2036-05-04",30,0.10199999999999999,1.0092999999999999,3.4494138056890624,0.28990433051282977,true,1,0.28990433051282977,13710.420285631817,926555.5962437503,5093.4532405649406,7875.7225680718766,399,63.84,0,0,741.24447699500024,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,926555.54,5093.4532405649406,7875.7220900000011,741.24443200000007,14334.381385492004,0,{"$f":"'Tabla Fijo'!E140+'Tabla Fijo'!H140","v":0},14334.381385492004,null,14248.317713364133]
[null,133,"2036-06-04",31,0.10199999999999999,1.0095833333333333,3.4824706879935823,0.28715245283978191,false,1,0.28715245283978191,13710.420285631817,921462.1430031854,4879.7414151846233,8093.5091560446454,399,63.84,0,0,737.16971440254838,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,921462.09,4879.7414151846233,8093.5086904999998,737.16967199999999,14334.381400611686,0,{"$f":"'Tabla Fijo'!E141+'Tabla Fijo'!H141","v":0},14334.381400611686,null,14248.317728483815]
[null,134,"2036-07-04",30,0.10199999999999999,1.0092999999999999,3.5148576653919221,0.28450654199918951,false,1,0.28450654199918951,13710.420285631817,916582.40158800082,5186.2039508634098,7790.950413498007,399,63.84,0,0,733.26592127040067,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,916582.35,5186.2039508634098,7790.9499749999995,733.26588000000004,14334.381428790473,0,{"$f":"'Tabla Fijo'!E142+'Tabla Fijo'!H142","v":0},14334.381428790473,null,14248.317756662602]
[null,135,"2036-08-04",31,0.10199999999999999,1.0095833333333333,3.5485417180185945,0.2818059021040259,false,1,0.2818059021040259,13710.420285631817,911396.19763713737,4976.2067249425836,8005.0966025795233,399,63.84,0,0,729.11695810970991,0,0,138.89795079919179,22.223672127870685,14334.381908558878,0.10199999999999999,911396.15,4976.2067249425836,8005.0961841666667,729.11692000000005,14334.381452036314,0,{"$f":"'Tabla Fijo'!E143+'Tabla Fijo'!H143","v":0},14334.381452036314,null,14248.317779908442]
[null,136,"2036-09-04",31,0.10199999999999999,1.0095833333333333,3.5825485761496059,0.27913089766804056,false,1,0.27913089766804056,13710.420285631817,906419.99091219483,5023.8953727232829,7961.3889201787779,399,63.84,0,0,725.13599272975591,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,906419.94,5023.8953727232829,7961.3884729999982,725.13595199999997,14334.381420650345,0,{"$f":"'Tabla Fijo'!E144+'Tabla Fijo'!H144","v":0},14334.381420650345,null,14248.317748522473]
[null,137,"2036-10-04",30,0.10199999999999999,1.0092999999999999,3.6158662779077968,0.27655889989898008,false,1,0.27655889989898008,13710.420285631817,901396.0955394716,5327.4365971147317,7661.8668120855082,399,63.84,0,0,721.11687643157734,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,901396.04,5327.4365971147317,7661.8663399999996,721.11683200000004,14334.381392041794,0,{"$f":"'Tabla Fijo'!E145+'Tabla Fijo'!H145","v":0},14334.381392041794,null,14248.317719913923]
[null,138,"2036-11-04",31,0.10199999999999999,1.0095833333333333,3.6505183297377464,0.27393370192222544,false,1,0.27393370192222544,13710.420285631817,896068.65894235682,5123.0956374342313,7870.4697210436998,399,63.84,0,0,716.85492715388546,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,896068.6,5123.0956374342313,7870.4692033333313,716.85487999999998,14334.381343694626,0,{"$f":"'Tabla Fijo'!E146+'Tabla Fijo'!H146","v":0},14334.381343694626,null,14248.317671566754]
[null,139,"2036-12-04",30,0.10199999999999999,1.0092999999999999,3.6844681502043071,0.27140959271002224,false,1,0.27140959271002224,13710.420285631817,890945.56330492254,5424.6265468960391,7573.0372880918403,399,63.84,0,0,712.75645064393802,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,890945.5,5424.6265468960391,7573.0367500000002,712.75639999999999,14334.381319823104,0,{"$f":"'Tabla Fijo'!E147+'Tabla Fijo'!H147","v":0},14334.381319823104,null,14248.317647695232]
[null,140,"2037-01-04",31,0.10199999999999999,1.0095833333333333,3.7197776366437649,0.26883327383576283,false,1,0.26883327383576283,13710.420285631817,885520.93675802648,5224.1779750340638,7777.8255611913319,399,63.84,0,0,708.41674940642122,0,0,138.89795079919179,22.223672127870685,14334.381908558878,0.10199999999999999,885520.87,5224.1779750340638,7777.8249748333328,708.416696,14334.381268794461,0,{"$f":"'Tabla Fijo'!E148+'Tabla Fijo'!H148","v":0},14334.381268794461,null,14248.317596666589]
[null,141,"2037-02-04",31,0.10199999999999999,1.0095833333333333,3.7554255056616008,0.26628141032019431,false,1,0.26628141032019431,13710.420285631817,880296.75878299237,5274.2430139614735,7731.9398646439495,399,63.84,0,0,704.23740702639395,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,880296.69,5274.2430139614735,7731.9392604999985,704.23735199999999,14334.381249388536,0,{"$f":"'Tabla Fijo'!E149+'Tabla Fijo'!H149","v":0},14334.381249388536,null,14248.317577260665]
[null,142,"2037-03-04",28,0.10199999999999999,1.0087333333333333,3.7882228884110454,0.26397601974773083,false,1,0.26397601974773083,13710.420285631817,875022.5157690309,6068.5569812489484,6941.8452917676441,399,63.84,0,0,700.01801261522473,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,875022.45,6068.5569812489484,6941.8447699999997,700.01796000000002,14334.381334176011,0,{"$f":"'Tabla Fijo'!E150+'Tabla Fijo'!H150","v":0},14334.381334176011,null,14248.317662048139]
[null,143,"2037-04-04",31,0.10199999999999999,1.0095833333333333,3.8245266910916511,0.26147026306007182,false,1,0.26147026306007182,13710.420285631817,868953.958787782,5382.9448472489057,7632.3122713526855,399,63.84,0,0,695.16316703022562,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,868953.89,5382.9448472489057,7632.3116671666658,695.16311200000007,14334.381249342634,0,{"$f":"'Tabla Fijo'!E151+'Tabla Fijo'!H151","v":0},14334.381249342634,null,14248.317577214762]
[null,144,"2037-05-04",30,0.10199999999999999,1.0092999999999999,3.8600947893188029,0.25906099579913983,true,1,0.25906099579913983,13710.420285631817,863571.01394053304,5679.209855984861,7340.3536184945297,399,63.84,0,0,690.85681115242642,0,0,138.89795079919179,22.223672127870685,14334.381908558878,0.10199999999999999,863570.95,5679.209855984861,7340.353075,690.85676000000001,14334.381313911925,0,{"$f":"'Tabla Fijo'!E152+'Tabla Fijo'!H152","v":0},14334.381313911925,null,14248.317641784053]
[null,145,"2037-06-04",31,0.10199999999999999,1.0095833333333333,3.8970873643831077,0.25660189431198338,false,1,0.25660189431198338,13710.420285631817,857891.80408454814,5488.957163154897,7535.1496792092812,399,63.84,0,0,686.3134432676386,0,0,138.89795079919179,22.223672127870685,14334.381908558878,0.10199999999999999,857891.74,5488.957163154897,7535.149116333333,686.31339200000002,14334.381294415294,0,{"$f":"'Tabla Fijo'!E153+'Tabla Fijo'!H153","v":0},14334.381294415294,null,14248.317622287423]
[null,146,"2037-07-04",30,0.10199999999999999,1.0092999999999999,3.9333302768718701,0.25423748569501969,false,1,0.25423748569501969,13710.420285631817,852402.8469213933,5783.0738092628599,7245.4241988318427,399,63.84,0,0,681.92227753711472,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,852402.78,5783.0738092628599,7245.4236300000002,681.92222400000003,14334.381286189924,0,{"$f":"'Tabla Fijo'!E154+'Tabla Fijo'!H154","v":0},14334.381286189924,null,14248.317614062053]
[null,147,"2037-08-04",31,0.10199999999999999,1.0095833333333333,3.9710246920252255,0.2518241707255664,false,1,0.2518241707255664,13710.420285631817,846619.77311213047,5596.9807933072343,7436.1436738348784,399,63.84,0,0,677.2958184897044,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,846619.71,5596.9807933072343,7436.1431194999996,677.29576799999995,14334.381303734297,0,{"$f":"'Tabla Fijo'!E155+'Tabla Fijo'!H155","v":0},14334.381303734297,null,14248.317631606425]
[null,148,"2037-09-04",31,0.10199999999999999,1.0095833333333333,4.0090803453238006,0.24943376382226962,false,1,0.24943376382226962,13710.420285631817,841022.79231882328,5650.618525909761,7386.9835258669973,399,63.84,0,0,672.81823385505868,0,0,138.89795079919179,22.223672127870685,14334.381908558878,0.10199999999999999,841022.73,5650.618525909761,7386.9829784999993,672.81818399999997,14334.381311336823,0,{"$f":"'Tabla Fijo'!E156+'Tabla Fijo'!H156","v":0},14334.381311336823,null,14248.317639208952]
[null,149,"2037-10-04",30,0.10199999999999999,1.0092999999999999,4.0463647925353117,0.24713540455986291,false,1,0.24713540455986291,13710.420285631817,835372.17379291356,5941.4590693577211,7100.6634772397647,399,63.84,0,0,668.2977390343309,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,835372.11,5941.4590693577211,7100.6629349999994,668.29768799999999,14334.381315284783,0,{"$f":"'Tabla Fijo'!E157+'Tabla Fijo'!H157","v":0},14334.381315284783,null,14248.317643156912]
[null,150,"2037-11-04",31,0.10199999999999999,1.0095833333333333,4.0851424551304412,0.24478950513564635,false,1,0.24478950513564635,13710.420285631817,829430.71472355584,5761.7092695310748,7285.1664443218979,399,63.84,0,0,663.54457177884467,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,829430.65,5761.7092695310748,7285.1658758333342,663.54452000000003,14334.381288291472,0,{"$f":"'Tabla Fijo'!E158+'Tabla Fijo'!H158","v":0},14334.381288291472,null,14248.3176161636]
[null,151,"2037-12-04",30,0.10199999999999999,1.0092999999999999,4.1231342799631534,0.24253393949831209,false,1,0.24253393949831209,13710.420285631817,823669.00545402477,6050.2985349093869,7001.1865463592103,399,63.84,0,0,658.9352043632199,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,823668.94,6050.2985349093869,7001.185989999999,658.93515200000002,14334.381299836448,0,{"$f":"'Tabla Fijo'!E159+'Tabla Fijo'!H159","v":0},14334.381299836448,null,14248.317627708577]
[null,152,"2038-01-04",31,0.10199999999999999,1.0095833333333333,4.1626476501461331,0.24023171885924435,false,1,0.24023171885924435,13710.420285631817,817618.70691911539,5874.9076776569618,7181.4176424395628,399,63.84,0,0,654.09496553529232,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,817618.64,5874.9076776569618,7181.4170546666664,654.09491200000002,14334.381267250692,0,{"$f":"'Tabla Fijo'!E160+'Tabla Fijo'!H160","v":0},14334.381267250692,null,14248.31759512282]
[null,153,"2038-02-04",31,0.10199999999999999,1.0095833333333333,4.2025396901266996,0.23795135173841789,false,1,0.23795135173841789,13710.420285631817,811743.79924145842,5931.2088762345084,7129.8163700041423,399,63.84,0,0,649.39503939316671,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,811743.73,5931.2088762345084,7129.8157618333325,649.39498400000002,14334.381244994904,0,{"$f":"'Tabla Fijo'!E161+'Tabla Fijo'!H161","v":0},14334.381244994904,null,14248.317572867032]
[null,154,"2038-03-04",28,0.10199999999999999,1.0087333333333333,4.239241870087139,0.23589123495316031,false,1,0.23589123495316031,13710.420285631817,805812.59036522394,6672.9903297755282,6392.7798835641097,399,63.84,0,0,644.65007229217917,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,805812.52,6672.9903297755282,6392.779325333333,644.65001600000005,14334.381294035924,0,{"$f":"'Tabla Fijo'!E162+'Tabla Fijo'!H162","v":0},14334.381294035924,null,14248.317621908052]
[null,155,"2038-04-04",31,0.10199999999999999,1.0095833333333333,4.2798679380088069,0.23365206928913942,false,1,0.23365206928913942,13710.420285631817,799139.60003544844,6051.9991186254356,7019.1094869780227,399,63.84,0,0,639.31168002835875,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,799139.53,6051.9991186254356,7019.1088718333331,639.31162400000005,14334.381237385831,0,{"$f":"'Tabla Fijo'!E163+'Tabla Fijo'!H163","v":0},14334.381237385831,null,14248.317565257959]
[null,156,"2038-05-04",30,0.10199999999999999,1.0092999999999999,4.3196707098322884,0.23149912740427964,true,1,0.23149912740427964,13710.420285631817,793087.60091682302,6334.7055971053633,6741.2446077929953,399,63.84,0,0,634.47008073345842,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,793087.53,6334.7055971053633,6741.2440050000005,634.47002400000008,14334.381249032427,0,{"$f":"'Tabla Fijo'!E164+'Tabla Fijo'!H164","v":0},14334.381249032427,null,14248.317576904556]
[null,157,"2038-06-04",31,0.10199999999999999,1.0095833333333333,4.3610675541348476,0.22930165322751594,false,1,0.22930165322751594,13710.420285631817,786752.8953197177,6170.7050388178568,6910.3129305581861,399,63.84,0,0,629.40231625577417,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,786752.82,6170.7050388178568,6910.3122689999991,629.40225599999997,14334.381186744919,0,{"$f":"'Tabla Fijo'!E165+'Tabla Fijo'!H165","v":0},14334.381186744919,null,14248.317514617047]
[null,158,"2038-07-04",30,0.10199999999999999,1.0092999999999999,4.401625482388301,0.22718879741158823,false,1,0.22718879741158823,13710.420285631817,780582.19028089987,6451.0059160194487,6634.9486173876485,399,63.84,0,0,624.46575222471995,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,780582.11,6451.0059160194487,6634.9479350000001,624.465688,14334.381161946512,0,{"$f":"'Tabla Fijo'!E166+'Tabla Fijo'!H166","v":0},14334.381161946512,null,14248.317489818641]
[null,159,"2038-08-04",31,0.10199999999999999,1.0095833333333333,4.4438077265945219,0.22503223845968295,false,1,0.22503223845968295,13710.420285631817,774131.18436488044,6291.6631021350468,6799.4522360048659,399,63.84,0,0,619.30494749190439,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,774131.1,6291.6631021350468,6799.4514949999993,619.30488000000003,14334.381100062108,0,{"$f":"'Tabla Fijo'!E167+'Tabla Fijo'!H167","v":0},14334.381100062108,null,14248.317427934237]
[null,160,"2038-09-04",31,0.10199999999999999,1.0095833333333333,4.4863942173077191,0.22289615035214161,false,1,0.22289615035214161,13710.420285631817,767839.52126274537,6351.958206863841,6744.1904617577793,399,63.84,0,0,614.27161701019634,0,0,138.89795079919179,22.223672127870685,14334.381908558878,0.10199999999999999,767839.44,6351.958206863841,6744.1897479999989,614.27155199999993,14334.381129790903,0,{"$f":"'Tabla Fijo'!E168+'Tabla Fijo'!H168","v":0},14334.381129790903,null,14248.317457663032]
[null,161,"2038-10-04",30,0.10199999999999999,1.0092999999999999,4.5281176835286807,0.22084231680584723,false,1,0.22084231680584723,13710.420285631817,761487.56305588153,6628.5859492121208,6472.6442859749914,399,63.84,0,0,609.19005044470521,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,761487.48,6628.5859492121208,6472.643579999999,609.18998399999998,14334.381136139184,0,{"$f":"'Tabla Fijo'!E169+'Tabla Fijo'!H169","v":0},14334.381136139184,null,14248.317464011312]
[null,162,"2038-11-04",31,0.10199999999999999,1.0095833333333333,4.5715121446624973,0.21874600096328245,false,1,0.21874600096328245,13710.420285631817,754858.97710666945,6476.3550883595681,6630.1780155869137,399,63.84,0,0,603.88718168533558,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,754858.89,6476.3550883595681,6630.1772504999999,603.887112,14334.381073786632,0,{"$f":"'Tabla Fijo'!E170+'Tabla Fijo'!H170","v":0},14334.381073786632,null,14248.31740165876]
[null,163,"2038-12-04",30,0.10199999999999999,1.0092999999999999,4.6140272076078581,0.21673040816732633,false,1,0.21673040816732633,13710.420285631817,748382.62201830989,6750.4619008615355,6361.2522871556339,399,63.84,0,0,598.70609761464789,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,748382.53,6750.4619008615355,6361.2515050000011,598.70602400000007,14334.3810527886,0,{"$f":"'Tabla Fijo'!E171+'Tabla Fijo'!H171","v":0},14334.3810527886,null,14248.317380660728]
[null,164,"2039-01-04",31,0.10199999999999999,1.0095833333333333,4.6582449683474332,0.21467312406173472,false,1,0.21467312406173472,13710.420285631817,741632.16011744831,6603.1120845062715,6514.0024730315872,399,63.84,0,0,593.30572809395869,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,741632.07,6603.1120845062715,6514.001681499999,593.305656,14334.381044933334,0,{"$f":"'Tabla Fijo'!E172+'Tabla Fijo'!H172","v":0},14334.381044933334,null,14248.317372805463]
[null,165,"2039-02-04",31,0.10199999999999999,1.0095833333333333,4.702886482627429,0.21263536844744671,false,1,0.21263536844744671,13710.420285631817,735029.048032942,6666.391908649457,6456.0051385560064,399,63.84,0,0,588.0232384263536,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,735028.96,6666.391908649457,6456.0043653333323,588.02316800000006,14334.381064909852,0,{"$f":"'Tabla Fijo'!E173+'Tabla Fijo'!H173","v":0},14334.381064909852,null,14248.317392781981]
[null,166,"2039-03-04",28,0.10199999999999999,1.0087333333333333,4.7439583579090412,0.21079443042176332,false,1,0.21079443042176332,13710.420285631817,728362.65612429252,7349.38642214633,5778.3437385860534,399,63.84,0,0,582.69012489943407,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,728362.57,7349.38642214633,5778.3430553333319,582.69005600000003,14334.381156406724,0,{"$f":"'Tabla Fijo'!E174+'Tabla Fijo'!H174","v":0},14334.381156406724,null,14248.317484278852]
[null,167,"2039-04-04",31,0.10199999999999999,1.0095833333333333,4.789421292172336,0.20879349278259679,false,1,0.20879349278259679,13710.420285631817,721013.26970214618,6800.7097843195843,6332.899885550516,399,63.84,0,0,576.81061576171692,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,721013.18,6800.7097843195843,6332.8990976666673,576.81054400000005,14334.381048913316,0,{"$f":"'Tabla Fijo'!E175+'Tabla Fijo'!H175","v":0},14334.381048913316,null,14248.317376785444]
[null,168,"2039-05-04",30,0.10199999999999999,1.0092999999999999,4.8339629101895385,0.20686960545189417,true,1,0.20686960545189417,13710.420285631817,714212.55991782655,7068.2434783960307,6070.8067593015248,399,63.84,0,0,571.37004793426127,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,714212.47,7068.2434783960307,6070.8059949999988,571.36997599999995,14334.381072323093,0,{"$f":"'Tabla Fijo'!E176+'Tabla Fijo'!H176","v":0},14334.381072323093,null,14248.317400195221]
[null,169,"2039-06-04",31,0.10199999999999999,1.0095833333333333,4.8802883880788546,0.20490592368326294,false,1,0.20490592368326294,13710.420285631817,707144.31643943058,6933.6205864206077,6211.084246059665,399,63.84,0,0,565.71545315154447,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,707144.23,6933.6205864206077,6211.0834868333332,565.71538399999997,14334.381080181003,0,{"$f":"'Tabla Fijo'!E177+'Tabla Fijo'!H177","v":0},14334.381080181003,null,14248.317408053132]
[null,170,"2039-07-04",30,0.10199999999999999,1.0092999999999999,4.925675070087987,0.20301785760751309,false,1,0.20301785760751309,13710.420285631817,700210.69585300994,7198.4608141988247,5951.7909147505843,399,63.84,0,0,560.16855668240794,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,700210.61,7198.4608141988247,5951.7901849999998,560.16848800000002,14334.381110125887,0,{"$f":"'Tabla Fijo'!E178+'Tabla Fijo'!H178","v":0},14334.381110125887,null,14248.317437998016]
[null,171,"2039-08-04",31,0.10199999999999999,1.0095833333333333,4.9728794561763303,0.20109073803468072,false,1,0.20109073803468072,13710.420285631817,693012.23503881111,7069.0530331765431,6086.9574644242248,399,63.84,0,0,554.40978803104895,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,693012.15,7069.0530331765431,6086.9567175000002,554.40971999999999,14334.381093603606,0,{"$f":"'Tabla Fijo'!E179+'Tabla Fijo'!H179","v":0},14334.381093603606,null,14248.317421475735]
[null,172,"2039-09-04",31,0.10199999999999999,1.0095833333333333,5.0205362176313528,0.19918191138391819,false,1,0.19918191138391819,13710.420285631817,685943.18200563453,7136.7981247444868,6024.867615282823,399,63.84,0,0,548.7545456045076,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,685943.1,7136.7981247444868,6024.8668949999992,548.75448000000006,14334.38112267155,0,{"$f":"'Tabla Fijo'!E180+'Tabla Fijo'!H180","v":0},14334.38112267155,null,14248.317450543678]
[null,173,"2039-10-04",30,0.10199999999999999,1.0092999999999999,5.0672272044553237,0.19734658811445382,false,1,0.19734658811445382,13710.420285631817,678806.38388089009,7397.5209155395405,5769.8542629875647,399,63.84,0,0,543.04510710471209,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,678806.3,7397.5209155395405,5769.8535499999998,543.04504000000009,14334.381128466604,0,{"$f":"'Tabla Fijo'!E181+'Tabla Fijo'!H181","v":0},14334.381128466604,null,14248.317456338733]
[null,174,"2039-11-04",31,0.10199999999999999,1.0095833333333333,5.1157881318313532,0.19547330230073842,false,1,0.19547330230073842,13710.420285631817,671408.8629653505,7276.0853488805406,5897.2078463789958,399,63.84,0,0,537.12709037228046,0,0,138.89795079919179,22.223672127870685,14334.381908558878,0.10199999999999999,671408.78,7276.0853488805406,5897.2071176666659,537.12702400000001,14334.381113474268,0,{"$f":"'Tabla Fijo'!E182+'Tabla Fijo'!H182","v":0},14334.381113474268,null,14248.317441346397]
[null,175,"2039-12-04",30,0.10199999999999999,1.0092999999999999,5.1633649614573844,0.19367215129370696,false,1,0.19367215129370696,13710.420285631817,664132.77761647,7533.9854537986457,5645.1286097399952,399,63.84,0,0,531.30622209317607,0,0,138.89795079919179,22.223672127870685,14334.381908558878,0.10199999999999999,664132.68999999994,7533.9854537986457,5645.1278649999995,531.306152,14334.381093725708,0,{"$f":"'Tabla Fijo'!E183+'Tabla Fijo'!H183","v":0},14334.381093725708,null,14248.317421597836]
[null,176,"2040-01-04",31,0.10199999999999999,1.0095833333333333,5.2128472090046838,0.19183374457486455,false,1,0.19183374457486455,13710.420285631817,656598.79216267134,7418.0151940728847,5767.1260578287956,399,63.84,0,0,525.27903373013714,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,656598.69999999995,7418.0151940728847,5767.1252483333328,525.27895999999998,14334.381025333279,0,{"$f":"'Tabla Fijo'!E184+'Tabla Fijo'!H184","v":0},14334.381025333279,null,14248.317353205408]
[null,177,"2040-02-04",31,0.10199999999999999,1.0095833333333333,5.2628036614243117,0.19001278868331611,false,1,0.19001278868331611,13710.420285631817,649180.77696859848,7489.1045063494148,5701.9711577075232,399,63.84,0,0,519.34462157487883,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,649180.68000000005,7489.1045063494148,5701.9703060000002,519.34454400000004,14334.380979276479,0,{"$f":"'Tabla Fijo'!E185+'Tabla Fijo'!H185","v":0},14334.380979276479,null,14248.317307148607]
[null,178,"2040-03-04",29,0.10199999999999999,1.0090166666666667,5.3102566077714872,0.18831481675226652,false,1,0.18831481675226652,13710.420285631817,641691.67246224906,7924.5003722638712,5272.5665753981466,399,63.84,0,0,513.35333796979933,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,641691.57999999996,7924.5003722638712,5272.5658156666668,513.35326399999997,14334.3810748576,0,{"$f":"'Tabla Fijo'!E186+'Tabla Fijo'!H186","v":0},14334.3810748576,null,14248.317402729728]
[null,179,"2040-04-04",31,0.10199999999999999,1.0095833333333333,5.361146566929297,0.18652726380744516,false,1,0.18652726380744516,13710.420285631817,633767.17208998522,7636.8182197694587,5566.5883281903698,399,63.84,0,0,507.01373767198822,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,633767.07999999996,7636.8182197694587,5566.5875193333331,507.01366400000001,14334.381026029856,0,{"$f":"'Tabla Fijo'!E187+'Tabla Fijo'!H187","v":0},14334.381026029856,null,14248.317353901984]
[null,180,"2040-05-04",30,0.10199999999999999,1.0092999999999999,5.4110052300017388,0.18480854434503635,true,1,0.18480854434503635,13710.420285631817,626130.35387021571,7887.407994638811,5322.1080078968334,399,63.84,0,0,500.90428309617261,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,626130.26,7887.407994638811,5322.1072100000001,500.90420800000004,14334.381035565873,0,{"$f":"'Tabla Fijo'!E188+'Tabla Fijo'!H188","v":0},14334.381035565873,null,14248.317363438002]
[null,181,"2040-06-04",31,0.10199999999999999,1.0095833333333333,5.4628606967892548,0.18305427421712228,false,1,0.18305427421712228,13710.420285631817,618242.94587557693,7785.5920543242064,5430.23387460715,399,63.84,0,0,494.59435670046156,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,618242.85,7785.5920543242064,5430.2330324999984,494.59428000000003,14334.380989751267,0,{"$f":"'Tabla Fijo'!E189+'Tabla Fijo'!H189","v":0},14334.380989751267,null,14248.317317623396]
[null,182,"2040-07-04",30,0.10199999999999999,1.0092999999999999,5.5136653012693939,0.18136755594681692,false,1,0.18136755594681692,13710.420285631817,610457.35382125271,8033.1668950941676,5188.8875074806474,399,63.84,0,0,488.36588305700218,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,610457.26,8033.1668950941676,5188.8867099999998,488.36580800000002,14334.38103602123,0,{"$f":"'Tabla Fijo'!E190+'Tabla Fijo'!H190","v":0},14334.38103602123,null,14248.317363893359]
[null,183,"2040-08-04",31,0.10199999999999999,1.0095833333333333,5.566504593739892,0.17964594893617855,false,1,0.17964594893617855,13710.420285631817,602424.18692615849,7937.1884942561328,5291.2924418347575,399,63.84,0,0,481.9393495409268,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,602424.09,7937.1884942561328,5291.2915904999991,481.93927200000002,14334.380979683194,0,{"$f":"'Tabla Fijo'!E191+'Tabla Fijo'!H191","v":0},14334.380979683194,null,14248.317307555322]
[null,184,"2040-09-04",31,0.10199999999999999,1.0095833333333333,5.6198502627632321,0.17794068404739108,false,1,0.17794068404739108,13710.420285631817,594486.99843190238,8013.2532173260843,5221.5774695602095,399,63.84,0,0,475.58959874552193,0,0,138.89795079919179,22.223672127870685,14334.381908558878,0.10199999999999999,594486.9,8013.2532173260843,5221.5766050000002,475.58952000000005,14334.380965253147,0,{"$f":"'Tabla Fijo'!E192+'Tabla Fijo'!H192","v":0},14334.380965253147,null,14248.317293125276]
[null,185,"2040-10-04",30,0.10199999999999999,1.0092999999999999,5.6721148702069293,0.17630108396650263,false,1,0.17630108396650263,13710.420285631817,586473.74521457625,8256.214455136258,4985.0268343238986,399,63.84,0,0,469.17899617166103,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,586473.65,8256.214455136258,4985.0260250000001,469.17892000000006,14334.381023063321,0,{"$f":"'Tabla Fijo'!E193+'Tabla Fijo'!H193","v":0},14334.381023063321,null,14248.317350935449]
[null,186,"2040-11-04",31,0.10199999999999999,1.0095833333333333,5.726472637713079,0.17462756975633772,false,1,0.17462756975633772,13710.420285631817,578217.53075944004,8169.168949187183,5078.6773118370811,399,63.84,0,0,462.57402460755208,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,578217.43999999994,8169.168949187183,5078.6765146666648,462.57395199999996,14334.381038780912,0,{"$f":"'Tabla Fijo'!E194+'Tabla Fijo'!H194","v":0},14334.381038780912,null,14248.31736665304]
[null,187,"2040-12-04",30,0.10199999999999999,1.0092999999999999,5.7797288332438095,0.17301849772747227,false,1,0.17301849772747227,13710.420285631817,570048.36181025289,8408.9705207964671,4845.4110753871491,399,63.84,0,0,456.03868944820232,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,570048.27,8408.9705207964671,4845.4102950000006,456.03861600000005,14334.38105472353,0,{"$f":"'Tabla Fijo'!E195+'Tabla Fijo'!H195","v":0},14334.38105472353,null,14248.317382595658]
[null,188,"2041-01-04",31,0.10199999999999999,1.0095833333333333,5.8351179012290624,0.1713761430234971,false,1,0.1713761430234971,13710.420285631817,561639.3912894564,8328.0427857745253,4933.0659868257253,399,63.84,0,0,449.31151303156514,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,561639.30000000005,8328.0427857745253,4933.0651849999995,449.31144000000006,14334.381033701588,0,{"$f":"'Tabla Fijo'!E196+'Tabla Fijo'!H196","v":0},14334.381033701588,null,14248.317361573716]
[null,189,"2041-02-04",31,0.10199999999999999,1.0095833333333333,5.8910377811158403,0.16974937814956378,false,1,0.16974937814956378,13710.420285631817,553311.34850368183,8407.8531958048661,4859.918011024005,399,63.84,0,0,442.6490788029455,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,553311.26,8407.8531958048661,4859.9172336666661,442.64900800000004,14334.381060398597,0,{"$f":"'Tabla Fijo'!E197+'Tabla Fijo'!H197","v":0},14334.381060398597,null,14248.317388270725]
[null,190,"2041-03-04",28,0.10199999999999999,1.0087333333333333,5.9424861777375853,0.16827973512943342,false,1,0.16827973512943342,13710.420285631817,544903.49530787696,8951.5964266096926,4322.9010627758234,399,63.84,0,0,435.92279624630157,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,544903.41,8951.5964266096926,4322.9003859999993,435.92272800000006,14334.381163536755,0,{"$f":"'Tabla Fijo'!E198+'Tabla Fijo'!H198","v":0},14334.381163536755,null,14248.317491408883]
[null,191,"2041-04-04",31,0.10199999999999999,1.0095833333333333,5.9994350036075703,0.16668236248891466,false,1,0.16668236248891466,13710.420285631817,535951.89888126729,8574.2145880196731,4707.4441785071303,399,63.84,0,0,428.76151910501386,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,535951.81000000006,8574.2145880196731,4707.4433978333336,428.76144800000009,14334.381056780068,0,{"$f":"'Tabla Fijo'!E199+'Tabla Fijo'!H199","v":0},14334.381056780068,null,14248.317384652197]
[null,192,"2041-05-04",30,{"$f":"IF(B206=0,TASA,IF(B206=MESES_INC_TASA,E205+INCREMENTO_TASA,E205))","v":0.10199999999999999},{"$f":"1 + D206 * E206 / 360 + FACTOR_SEG_DEUD","v":1.0092999999999999},6.0552297491411196,0.1651465000385561,{"$f":"MOD(B206, MESES_INC)=0","v":true},1,{"$f":"H206*J206","v":0.1651465000385561},{"$f":"CUOTA_INIT*J206","v":13710.420285631817},527377.68429324764,8805.807821704615,{"$f":"M206 * D206 * E206 /360","v":4482.7103164926048},{"$f":"COMISION_AMORT","v":399},{"$f":"P206*IVA","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"R206*IVA","v":0},{"$f":"M206 * FACTOR_SEG_DEUD","v":421.90214743459813},{"$f":"SEGURO_INTERIORES","v":0},{"$f":"U206*IVA","v":0},{"$f":"SUM(N206:V206) * FACTOR_SEG_DESEMPLEO","v":138.89795079919179},{"$f":"W206*IVA","v":22.223672127870685},{"$f":"IF(B206>=PLAZO, 0, SUM(N206:X206))","v":14334.38190855888},{"$f":"ESQUEMA","v":0.10199999999999999},{"$f":"IF(B206=0,TOTAL_FINANCIADO, MAX(ROUND(AA205-N205-AF205-AG205,2), 0))","v":527377.6},{"$f":"MIN(AA206,N206)","v":8805.807821704615},{"$f":"AA206 * D206 * Z206 /360","v":4482.7096000000001},{"$f":"AA206 * FACTOR_SEG_DEUD","v":421.90208000000001},{"$f":"IF(AA206>0, AB206+AC206+AD206+P206+Q206+R206+S206+U206+V206+W206+X206, 0)","v":14334.381124631678},{"$f":"IF(ACCION_EXCEDENTE_PP=\"MENOS PLAZO\", IF(AA206>N206, ROUND(Y206-AE206, 2), 0), 0)","v":0},{"$f":"'Tabla Fijo'!E200+'Tabla Fijo'!H200","v":0},14334.381124631678,null,{"$f":"IF(AA206> 0,AB206+AC206+AD206+P206+R206+U206+W206, 0)","v":14248.317452503807}]
[null,193,{"$f":"IF(B207=0,FECHA_1ER_PAGO,DATE(YEAR(C206),MONTH(C206)+1,4))","v":"2041-06-04"},{"$f":"IF(B207=0,C207-C199+1, C207-C206)","v":31},0.10199999999999999,1.0095833333333333,{"$f":"IF(B207 = 0, 0,\n            IF(G206=0, F207, G206 * F207 ))","v":6.1132590342370552},{"$f":"IF(G207=0, 0, 1/G207)","v":0.16357886920863998},false,{"$f":"IF(B207=0, 1, IF(I207,J206*(1+INCREMENTO),J206))","v":1},0.16357886920863998,13710.420285631817,{"$f":"IF(B207=0,TOTAL_FINANCIADO, M206-N206)","v":518571.87647154304},{"$f":"IF(B207=0, 0, L207-O207-T207)","v":8740.7731361128644},4554.7896483417189,399,63.84,0,0,414.85750117723444,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,518571.79,8740.7731361128644,4554.7888888333327,414.85743200000002,14334.381079873261,0,{"$f":"'Tabla Fijo'!E201+'Tabla Fijo'!H201","v":0},{"$f":"AE207+AF207","v":14334.381079873261},null,14248.31740774539]
[null,194,"2041-07-04",30,0.10199999999999999,1.0092999999999999,6.1701123432554592,0.16207160329796888,false,1,0.16207160329796888,13710.420285631817,509831.10333543021,8968.9910246123163,4333.5643783511568,399,63.84,0,0,407.86488266834419,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,509831.02,8968.9910246123163,4333.5636699999995,407.86481600000002,14334.381133539378,0,{"$f":"'Tabla Fijo'!E202+'Tabla Fijo'!H202","v":0},14334.381133539378,null,14248.317461411507]
[null,195,"2041-08-04",31,0.10199999999999999,1.0095833333333333,6.2292425865449905,0.16053316050975044,false,1,0.16053316050975044,13710.420285631817,500862.11231081787,8910.4917093198128,4399.2388864633504,399,63.84,0,0,400.68968984865433,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,500862.03,8910.4917093198128,4399.2381635000002,400.68962400000004,14334.381119746877,0,{"$f":"'Tabla Fijo'!E203+'Tabla Fijo'!H203","v":0},14334.381119746877,null,14248.317447619005]
[null,196,"2041-09-04",31,0.10199999999999999,1.0095833333333333,6.288939494666046,0.15900932118175862,false,1,0.15900932118175862,13710.420285631817,491951.62060149806,8995.8839215341286,4320.9750676164904,399,63.84,0,0,393.56129648119844,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,491951.54,8995.8839215341286,4320.9743596666667,393.56123200000002,14334.381136127859,0,{"$f":"'Tabla Fijo'!E204+'Tabla Fijo'!H204","v":0},14334.381136127859,null,14248.317463999987]
[null,197,"2041-10-04",30,0.10199999999999999,1.0092999999999999,6.3474266319664396,0.157544160489209,false,1,0.157544160489209,13710.420285631817,482955.73667996394,9218.9319345081531,4105.1237617796933,399,63.84,0,0,386.36458934397115,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,482955.66,9218.9319345081531,4105.1231099999995,386.36452800000001,14334.381195435217,0,{"$f":"'Tabla Fijo'!E205+'Tabla Fijo'!H205","v":0},14334.381195435217,null,14248.317523307345]
[null,198,"2041-11-04",31,0.10199999999999999,1.0095833333333333,6.4082561371894506,0.15604869383990985,false,1,0.15604869383990985,13710.420285631817,473736.8047454558,9170.442573487866,4160.9882683475862,399,63.84,0,0,378.98944379636464,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,473736.73,9170.442573487866,4160.9876118333323,378.98938400000003,14334.381192248262,0,{"$f":"'Tabla Fijo'!E206+'Tabla Fijo'!H206","v":0},14334.381192248262,null,14248.31752012039]
[null,199,"2041-12-04",30,0.10199999999999999,1.0092999999999999,6.4678529192653116,0.154610813276439,false,1,0.154610813276439,13710.420285631817,464566.36217196792,9389.9531174325148,3948.8140784617276,399,63.84,0,0,371.65308973757436,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,464566.29,9389.9531174325148,3948.8134649999997,371.653032,14334.381237359577,0,{"$f":"'Tabla Fijo'!E207+'Tabla Fijo'!H207","v":0},14334.381237359577,null,14248.317565231706]
[null,200,"2042-01-04",31,0.10199999999999999,1.0095833333333333,6.529836509741604,0.15314319102907703,false,1,0.15314319102907703,13710.420285631817,455176.40905453538,9348.3130321925182,3997.9661261956694,399,63.84,0,0,364.14112724362832,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,455176.34,9348.3130321925182,3997.9655196666668,364.14107200000007,14334.381246786248,0,{"$f":"'Tabla Fijo'!E208+'Tabla Fijo'!H208","v":0},14334.381246786248,null,14248.317574658377]
[null,201,"2042-02-04",31,0.10199999999999999,1.0095833333333333,6.5924141096266275,0.15168949998752987,false,1,0.15168949998752987,13710.420285631817,445828.09602234286,9437.9010320843663,3915.8567767295781,399,63.84,0,0,356.66247681787428,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,445828.03,9437.9010320843663,3915.8561968333333,356.66242400000004,14334.381275844764,0,{"$f":"'Tabla Fijo'!E209+'Tabla Fijo'!H209","v":0},14334.381275844764,null,14248.317603716892]
[null,202,"2042-03-04",28,0.10199999999999999,1.0087333333333333,6.649987859517366,0.15037621438192772,false,1,0.15037621438192772,13710.420285631817,436390.19499025849,9899.2792493835605,3462.0288802560503,399,63.84,0,0,349.11215599220679,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,436390.13,9899.2792493835605,3462.0283646666667,349.11210400000004,14334.38134097729,0,{"$f":"'Tabla Fijo'!E210+'Tabla Fijo'!H210","v":0},14334.38134097729,null,14248.317668849419]
[null,203,"2042-04-04",31,0.10199999999999999,1.0095833333333333,6.7137169098377401,0.14894878849221072,false,1,0.14894878849221072,13710.420285631817,426490.91574087495,9623.2156764484316,3746.0118765906846,399,63.84,0,0,341.1927325927,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,426490.85,9623.2156764484316,3746.011299166666,341.19268,14334.381278542161,0,{"$f":"'Tabla Fijo'!E211+'Tabla Fijo'!H211","v":0},14334.381278542161,null,14248.31760641429]
[null,204,"2042-05-04",30,0.10199999999999999,1.0092999999999999,6.7761544770992304,0.14757632863589687,true,1,0.14757632863589687,13710.420285631817,416867.70006442652,9833.5506750326495,3543.3754505476254,399,63.84,0,0,333.49416005154126,0,0,138.89795079919179,22.223672127870685,14334.381908558878,0.10199999999999999,416867.63,9833.5506750326495,3543.374855,333.49410399999999,14334.381256959712,0,{"$f":"'Tabla Fijo'!E212+'Tabla Fijo'!H212","v":0},14334.381256959712,null,14248.317584831841]
[null,205,"2042-06-04",31,0.10199999999999999,1.0095833333333333,6.8410926241714307,0.14617548028318306,false,1,0.14617548028318306,13710.420285631817,407034.14938939386,9809.6763539834592,3575.1166121368424,399,63.84,0,0,325.62731951151511,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,407034.08,9809.6763539834592,3575.1160026666662,325.62726400000003,14334.381243577189,0,{"$f":"'Tabla Fijo'!E213+'Tabla Fijo'!H213","v":0},14334.381243577189,null,14248.317571449317]
[null,206,"2042-07-04",30,0.10199999999999999,1.0092999999999999,6.9047147855762239,0.14482857453996145,false,1,0.14482857453996145,13710.420285631817,397224.4730354104,10016.2326864025,3376.4080208009887,399,63.84,0,0,317.77957842832831,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,397224.4,10016.2326864025,3376.4073999999996,317.77952000000005,14334.381229329563,0,{"$f":"'Tabla Fijo'!E214+'Tabla Fijo'!H214","v":0},14334.381229329563,null,14248.317557201692]
[null,207,"2042-08-04",31,0.10199999999999999,1.0095833333333333,6.9708849689379955,0.14345380887160852,false,1,0.14345380887160852,13710.420285631817,387208.24034900789,9999.6746489538255,3400.9790443987858,399,63.84,0,0,309.76659227920635,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,387208.17,9999.6746489538255,3400.9784264999998,309.76653599999997,14334.381234380888,0,{"$f":"'Tabla Fijo'!E215+'Tabla Fijo'!H215","v":0},14334.381234380888,null,14248.317562253016]
[null,208,"2042-09-04",31,0.10199999999999999,1.0095833333333333,7.0376892832236511,0.14209209298054498,false,1,0.14209209298054498,13710.420285631817,377208.56570005405,10095.504864339631,3313.1485687321415,399,63.84,0,0,301.76685256004328,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,377208.5,10095.504864339631,3313.1479916666667,301.76679999999999,14334.381278933361,0,{"$f":"'Tabla Fijo'!E216+'Tabla Fijo'!H216","v":0},14334.381278933361,null,14248.317606805489]
[null,209,"2042-10-04",30,0.10199999999999999,1.0092999999999999,7.1031397935576299,0.14078281282130686,false,1,0.14078281282130686,13710.420285631817,367113.06083571439,10296.268819859673,3120.461017103572,399,63.84,0,0,293.69044866857155,0,0,138.89795079919179,22.223672127870685,14334.381908558878,0.10199999999999999,367113,10296.268819859673,3120.4605000000001,293.69040000000001,14334.381342786737,0,{"$f":"'Tabla Fijo'!E217+'Tabla Fijo'!H217","v":0},14334.381342786737,null,14248.317670658866]
[null,210,"2042-11-04",31,0.10199999999999999,1.0095833333333333,7.1712115499125568,0.13944645099923089,false,1,0.13944645099923089,13710.420285631817,356816.79201585473,10290.92602881321,3134.040823205924,399,63.84,0,0,285.4534336126838,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,356816.73,10290.92602881321,3134.0402784999997,285.45338399999997,14334.381314240274,0,{"$f":"'Tabla Fijo'!E218+'Tabla Fijo'!H218","v":0},14334.381314240274,null,14248.317642112403]
[null,211,"2042-12-04",30,0.10199999999999999,1.0092999999999999,7.2379038173267425,0.13816154859727625,false,1,0.13816154859727625,13710.420285631817,346525.8659870415,10487.729731952331,2945.4698608898525,399,63.84,0,0,277.22069278963323,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,346525.8,10487.729731952331,2945.4692999999997,277.22064,14334.381294879395,0,{"$f":"'Tabla Fijo'!E219+'Tabla Fijo'!H219","v":0},14334.381294879395,null,14248.317622751523]
[null,212,"2043-01-04",31,0.10199999999999999,1.0095833333333333,7.30726706224279,0.1368500687715489,false,1,0.1368500687715489,13710.420285631817,336038.13625508919,10490.054813187211,2951.5349634405334,399,63.84,0,0,268.83050900407136,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,336038.07,10490.054813187211,2951.5343814999997,268.83045600000003,14334.381273614274,0,{"$f":"'Tabla Fijo'!E220+'Tabla Fijo'!H220","v":0},14334.381273614274,null,14248.317601486402]
[null,213,"2043-02-04",31,0.10199999999999999,1.0095833333333333,7.3772950382559497,0.13555103799080373,false,1,0.13555103799080373,13710.420285631817,325548.08144190197,10590.584505146922,2859.3973153313723,399,63.84,0,0,260.43846515352158,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,325548.02,10590.584505146922,2859.3967756666666,260.43841600000002,14334.381319740653,0,{"$f":"'Tabla Fijo'!E221+'Tabla Fijo'!H221","v":0},14334.381319740653,null,14248.317647612781]
[null,214,"2043-03-04",28,0.10199999999999999,1.0087333333333333,7.4417234149233842,0.13437747471165529,false,1,0.13437747471165529,13710.420285631817,314957.49693675502,10959.791479050824,2498.6628090315894,399,63.84,0,0,251.96599754940402,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,314957.44,10959.791479050824,2498.6623573333331,251.96595200000002,14334.38141131122,0,{"$f":"'Tabla Fijo'!E222+'Tabla Fijo'!H222","v":0},14334.38141131122,null,14248.317739183349]
[null,215,"2043-04-04",31,0.10199999999999999,1.0095833333333333,7.5130399309830658,0.13310191469582033,false,1,0.13310191469582033,13710.420285631817,303997.7054577042,10797.108941662151,2670.1131796035015,399,63.84,0,0,243.19816436616338,0,0,138.89795079919179,22.223672127870685,14334.381908558878,0.10199999999999999,303997.65000000002,10797.108941662151,2670.1126924999999,243.19812000000002,14334.381377089214,0,{"$f":"'Tabla Fijo'!E223+'Tabla Fijo'!H223","v":0},14334.381377089214,null,14248.317704961342]
[null,216,"2043-05-04",30,0.10199999999999999,1.0092999999999999,7.5829112023412071,0.13187547279879161,true,1,0.13187547279879161,13710.420285631817,293200.59651604207,10983.654738032626,2492.2050703863574,399,63.84,0,0,234.56047721283366,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,293200.53999999998,10983.654738032626,2492.2045899999998,234.56043199999999,14334.381382959689,0,{"$f":"'Tabla Fijo'!E224+'Tabla Fijo'!H224","v":0},14334.381382959689,null,14248.317710831818]
[null,217,"2043-06-04",31,0.10199999999999999,1.0095833333333333,7.6555807680303101,0.13062366269793638,false,1,0.13062366269793638,13710.420285631817,282216.94177800947,11005.841260259225,2478.8054719501829,399,63.84,0,0,225.77355342240759,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,282216.89,11005.841260259225,2478.8050171666664,225.77351200000001,14334.381412352954,0,{"$f":"'Tabla Fijo'!E225+'Tabla Fijo'!H225","v":0},14334.381412352954,null,14248.317740225082]
[null,218,"2043-07-04",30,0.10199999999999999,1.0092999999999999,7.726777669172991,0.1294200561755042,false,1,0.1294200561755042,13710.420285631817,271211.10051775025,11188.157050816741,2305.2943544008767,399,63.84,0,0,216.96888041420021,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,271211.05,11188.157050816741,2305.2939249999999,216.96884,14334.381438743803,0,{"$f":"'Tabla Fijo'!E226+'Tabla Fijo'!H226","v":0},14334.381438743803,null,14248.317766615932]
[null,219,"2043-08-04",31,0.10199999999999999,1.0095833333333333,7.8008259551692314,0.12819155378506403,false,1,0.12819155378506403,13710.420285631817,260022.9434669335,11218.533744073704,2283.8681867845658,399,63.84,0,0,208.0183547735468,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,260022.89,11218.533744073704,2283.8677171666668,208.01831200000001,14334.381396167433,0,{"$f":"'Tabla Fijo'!E227+'Tabla Fijo'!H227","v":0},14334.381396167433,null,14248.317724039562]
[null,220,"2043-09-04",31,0.10199999999999999,1.0095833333333333,7.8755838705729362,0.12697471278751699,false,1,0.12697471278751699,13710.420285631817,248804.4097228598,11326.04469245441,2185.3320653991186,399,63.84,0,0,199.04352777828785,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,248804.36,11326.04469245441,2185.3316286666663,199.043488,14334.38143204814,0,{"$f":"'Tabla Fijo'!E228+'Tabla Fijo'!H228","v":0},14334.38143204814,null,14248.317759920268]
[null,221,"2043-10-04",30,0.10199999999999999,1.0092999999999999,7.9488268005692637,0.12580472880958785,false,1,0.12580472880958785,13710.420285631817,237478.36503040537,11501.871490849047,2018.5661027584454,399,63.84,0,0,189.98269202432431,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,237478.32,11501.871490849047,2018.5657200000001,189.98265600000002,14334.381489776111,0,{"$f":"'Tabla Fijo'!E229+'Tabla Fijo'!H229","v":0},14334.381489776111,null,14248.31781764824]
[null,222,"2043-11-04",31,0.10199999999999999,1.0095833333333333,8.0250030574080515,0.12461054442551005,false,1,0.12461054442551005,13710.420285631817,225976.49353955634,11544.812222544402,1984.8268682557698,399,63.84,0,0,180.78119483164508,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,225976.45,11544.812222544402,1984.8264858333332,180.78116000000003,14334.381491304799,0,{"$f":"'Tabla Fijo'!E230+'Tabla Fijo'!H230","v":0},14334.381491304799,null,14248.317819176928]
[null,223,"2043-12-04",30,0.10199999999999999,1.0092999999999999,8.0996355858419449,0.12346234462053907,false,1,0.12346234462053907,13710.420285631817,214431.68131701194,11716.205649383606,1822.6692911946013,399,63.84,0,0,171.54534505360957,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,214431.64,11716.205649383606,1822.66894,171.54531200000002,14334.381524310669,0,{"$f":"'Tabla Fijo'!E231+'Tabla Fijo'!H231","v":0},14334.381524310669,null,14248.317852182798]
[null,224,"2044-01-04",31,0.10199999999999999,1.0095833333333333,8.1772570935395965,0.12229039500177208,false,1,0.12229039500177208,13710.420285631817,202715.47566762834,11767.730310483712,1780.5175946140021,399,63.84,0,0,162.17238053410267,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,202715.43,11767.730310483712,1780.5171934999998,162.17234400000001,14334.381470910776,0,{"$f":"'Tabla Fijo'!E232+'Tabla Fijo'!H232","v":0},14334.381470910776,null,14248.317798782904]
[null,225,"2044-02-04",31,0.10199999999999999,1.0095833333333333,8.2556224740193507,0.121129569956357,false,1,0.121129569956357,13710.420285631817,190947.74535714462,11880.504392625848,1677.1576967202534,399,63.84,0,0,152.75819628571571,0,0,138.89795079919179,22.223672127870685,14334.381908558878,0.10199999999999999,190947.7,11880.504392625848,1677.1572983333333,152.75816,14334.381473886244,0,{"$f":"'Tabla Fijo'!E233+'Tabla Fijo'!H233","v":0},14334.381473886244,null,14248.317801758372,4527.9306125484045]
[null,226,"2044-03-04",29,0.10199999999999999,1.0090166666666667,8.3300606699934256,0.12004714486680794,false,1,0.12004714486680794,13710.420285631817,179067.24096451877,12095.830662935074,1471.335829925129,399,63.84,0,0,143.25379277161503,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,179067.2,12095.830662935074,1471.3354933333335,143.25376000000003,14334.38153919547,0,{"$f":"'Tabla Fijo'!E234+'Tabla Fijo'!H234","v":0},14334.38153919547,null,14248.317867067599]
[null,227,"2044-04-04",31,0.10199999999999999,1.0095833333333333,8.4098904180808614,0.11890761357009455,false,1,0.11890761357009455,13710.420285631817,166971.4103015837,12110.277603574974,1466.5655538155768,399,63.84,0,0,133.57712824126696,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,166971.37,12110.277603574974,1466.5651998333333,133.57709600000001,14334.381522335372,0,{"$f":"'Tabla Fijo'!E235+'Tabla Fijo'!H235","v":0},14334.381522335372,null,14248.317850207501]
[null,228,"2044-05-04",30,0.10199999999999999,1.0092999999999999,8.4881023989690121,0.11781196232051379,true,1,0.11781196232051379,13710.420285631817,154861.13269800873,12270.211751540335,1316.3196279330741,399,63.84,0,0,123.888906158407,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,154861.09,12270.211751540335,1316.3192650000001,123.88887200000001,14334.381511467398,0,{"$f":"'Tabla Fijo'!E236+'Tabla Fijo'!H236","v":0},14334.381511467398,null,14248.317839339526]
[null,229,"2044-06-04",31,0.10199999999999999,1.0095833333333333,8.5694467136257977,0.11669364819200707,false,1,0.11669364819200707,13710.420285631817,142590.9209464684,12343.92395989483,1252.4235889798138,399,63.84,0,0,114.07273675717472,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,142590.88,12343.92395989483,1252.4232293333332,114.07270400000002,14334.381516155227,0,{"$f":"'Tabla Fijo'!E237+'Tabla Fijo'!H237","v":0},14334.381516155227,null,14248.317844027355]
[null,230,"2044-07-04",30,0.10199999999999999,1.0092999999999999,8.6491425680625156,0.11561839709898653,false,1,0.11561839709898653,13710.420285631817,130246.99698657356,12499.123213656683,1107.0994743858753,399,63.84,0,0,104.19759758925885,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,130246.96,12499.123213656683,1107.09916,104.197568,14334.381564583746,0,{"$f":"'Tabla Fijo'!E238+'Tabla Fijo'!H238","v":0},14334.381564583746,null,14248.317892455874]
[null,231,"2044-08-04",31,0.10199999999999999,1.0095833333333333,8.7320301843397807,0.11452090509185624,false,1,0.11452090509185624,13710.420285631817,117747.87377291688,12582.003161974697,1034.2188246387866,399,63.84,0,0,94.1982990183335,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,117747.84,12582.003161974697,1034.2185279999999,94.198272000000003,14334.381584901759,0,{"$f":"'Tabla Fijo'!E239+'Tabla Fijo'!H239","v":0},14334.381584901759,null,14248.317912773888]
[null,232,"2044-09-04",31,0.10199999999999999,1.0095833333333333,8.8157121402730372,0.1134338308792633,false,1,0.1134338308792633,13710.420285631817,105165.87061094218,12702.580692276953,923.70689686610876,399,63.84,0,0,84.132696488753751,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,105165.84,12702.580692276953,923.70662799999991,84.132671999999999,14334.381615204016,0,{"$f":"'Tabla Fijo'!E240+'Tabla Fijo'!H240","v":0},14334.381615204016,null,14248.317943076145]
[null,233,"2044-10-04",30,0.10199999999999999,1.0092999999999999,8.8976982631775758,0.1123886167435483,false,1,0.1123886167435483,13710.420285631817,92463.289918665221,12850.511689388231,785.93796430865427,399,63.84,0,0,73.970631934932186,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,92463.26,12850.511689388231,785.93770999999992,73.970607999999999,14334.381630315294,0,{"$f":"'Tabla Fijo'!E241+'Tabla Fijo'!H241","v":0},14334.381630315294,null,14248.317958187423]
[null,234,"2044-11-04",31,0.10199999999999999,1.0095833333333333,8.9829678715330274,0.11132178298989515,false,1,0.11132178298989515,13710.420285631817,79612.778229276984,12947.464494267912,699.26556878048279,399,63.84,0,0,63.690222583421594,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,79612.75,12947.464494267912,699.26532083333325,63.690200000000004,14334.381638028308,0,{"$f":"'Tabla Fijo'!E242+'Tabla Fijo'!H242","v":0},14334.381638028308,null,14248.317965900436]
[null,235,"2044-12-04",30,0.10199999999999999,1.0092999999999999,9.066509472738284,0.11029602991171619,false,1,0.11029602991171619,13710.420285631817,66665.313735009069,13090.432867896232,566.65516674757703,399,63.84,0,0,53.33225098800726,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,66665.289999999994,13090.432867896232,566.65496499999995,53.332231999999998,14334.381687823296,0,{"$f":"'Tabla Fijo'!E243+'Tabla Fijo'!H243","v":0},14334.381687823296,null,14248.318015695424]
[null,236,"2045-01-04",31,0.10199999999999999,1.0095833333333333,9.1533968551853579,0.10924905975572385,false,1,0.10924905975572385,13710.420285631817,53574.880867112835,13196.994343988652,470.56603694947438,399,63.84,0,0,42.859904693690268,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,53574.86,13196.994343988652,470.56585366666661,42.859888000000005,14334.381708582383,0,{"$f":"'Tabla Fijo'!E244+'Tabla Fijo'!H244","v":0},14334.381708582383,null,14248.318036454511]
[null,237,"2045-02-04",31,0.10199999999999999,1.0095833333333333,9.2411169083808833,0.10821202782242563,false,1,0.10821202782242563,13710.420285631817,40377.88652312418,13323.465539785211,354.65243662810735,399,63.84,0,0,32.302309218499346,0,0,138.89795079919182,22.223672127870692,14334.381908558882,0.10199999999999999,40377.870000000003,13323.465539785211,354.65229149999999,32.302296000000005,14334.381750212275,0,{"$f":"'Tabla Fijo'!E245+'Tabla Fijo'!H245","v":0},14334.381750212275,null,14248.318078084403]
[null,238,"2045-03-04",28,0.10199999999999999,1.0087333333333333,9.3218226627140748,0.10727515810827999,false,1,0.10727515810827999,13710.420285631817,27054.420983338969,13474.14500904399,214.63173980115582,399,63.84,0,0,21.643536786671177,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,27054.400000000001,13474.14500904399,214.63157333333334,21.643520000000002,14334.381725304387,0,{"$f":"'Tabla Fijo'!E246+'Tabla Fijo'!H246","v":0},14334.381725304387,null,14248.318053176516]
[null,239,"2045-04-04",31,0.10199999999999999,1.0095833333333333,9.4111567965650842,0.1062568631695716,false,1,0.1062568631695716,13710.420285631817,13580.275974294978,13580.27597421149,119.28009064089088,399,63.84,0,0,10.864220779435984,0,0,138.89795079919179,22.223672127870685,14334.38190855888,0.10199999999999999,13580.25,13580.25,119.27986249999998,10.8642,14334.355685427063,0,{"$f":"'Tabla Fijo'!E247+'Tabla Fijo'!H247","v":0},14334.355685427063,null,14248.292013299191]
[null,240,"2045-05-04",30,0.10199999999999999,1.0092999999999999,9.4986805547731379,0.105277779817271,true,1,0.105277779817271,13710.420285631817,8.3487975643947721E-8,13710.42028563104,7.0964779297355569E-10,399,63.84,0,0,6.6790380515158181E-11,0,0,138.89795079919179,22.223672127870685,0,0.10199999999999999,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E248+'Tabla Fijo'!H248","v":0},0,null,0]
[null,241,"2045-06-04",31,0.10199999999999999,1.0095833333333333,9.5897095767563805,0.10427844472201833,false,1,0.10427844472201833,13710.420285631817,-13710.420285547552,13841.811813368315,-120.42319150805932,399,63.84,0,0,-10.968336228438043,0,0,138.89795079919179,22.223672127870685,0,0.10199999999999999,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E249+'Tabla Fijo'!H249","v":0},0,null,0]
[null,242,"2045-07-04",30,0.10199999999999999,1.0092999999999999,9.6788938758202132,0.10331759112455993,false,1,0.10331759112455993,13710.420285631817,-27552.232098915869,13966.656044151734,-234.19397284078488,399,63.84,0,0,-22.041785679132698,0,0,138.89795079919179,22.223672127870685,0,0.10199999999999999,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E250+'Tabla Fijo'!H250","v":0},0,null,0]
[null,243,"2045-08-04",31,0.10199999999999999,1.0095833333333333,9.771649942130157,0.1023368628555278,false,1,0.1023368628555278,13710.420285631817,-41518.888143067605,14108.309630336216,-364.67423418994377,399,63.84,0,0,-33.215110514454082,0,0,138.89795079919179,22.223672127870685,0,0.10199999999999999,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E251+'Tabla Fijo'!H251","v":0},0,null,0]
[null,244,"2045-09-04",31,0.10199999999999999,1.0095833333333333,9.8652949207422367,0.10136544401703125,false,1,0.10136544401703125,13710.420285631817,-55627.197773403823,14243.514264293603,-488.59222044306352,399,63.84,0,0,-44.501758218723062,0,0,138.89795079919179,22.223672127870685,0,0.10199999999999999,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E252+'Tabla Fijo'!H252","v":0},0,null,0]
[null,245,"2045-10-04",30,0.10199999999999999,1.0092999999999999,9.9570421635051378,0.10043143170220081,false,1,0.10043143170220081,13710.420285631817,-69870.71203769742,14360.217907582404,-593.90105232042799,399,63.84,0,0,-55.896569630157941,0,0,138.89795079919179,22.223672127870685,0,0.10199999999999999,0,0,0,0,0,0,{"$f":"'Tabla Fijo'!E253+'Tabla Fijo'!H253","v":0},0,null,0]

{"sheet":"Tabla Fijo","index":8,"n_rows":248,"n_cols":17,"rows_kept":248,"cut":false,"hidden":false,"merged":[[0,4,0,11],[1,4,1,11],[250,0,250,14]]}
[null,null,null,null,"TABLA DE AMORTIZACIONES"]
[null,null,null,{"$f":"IF(Simulación!J21=\"SI\", 1)","v":false},{"$f":"IF(D2=1, \"Crédito de Sustitución combinado con Liquidez (porción Sustitución Pago Fijo)\",\"CREDITO HIPOTECARIO PAGOS FIJOS\")","v":"CREDITO HIPOTECARIO PAGOS FIJOS"}]
[]
[null,null,"Destino",{"$f":"IF(D2=1,\"Sustitución combinado con Liquidez\",'Parametros Fijo'!E27)","v":"TERRENO"},null,"Tasa",{"$f":"ESQUEMA","v":0.10199999999999999},null,null,null,null,{"$f":"IF(M4=\"\",\"\",\"CAT\")","v":"CAT"},{"$f":"IF(E248<>0,\"\",'Tabla Amortización Fijo'!M4)","v":0.12800354123819901},null,null,"MENOS PLAZO"]
[null,null,null,null,null,"Plazo",{"$f":"PLAZO_SIMULACION","v":20},null,null,null,null,null,null,null,null,"MENOS CUOTA",{"$f":"IRR(Q7:Q247,0)","v":1.008798514198328E-2}]
[]
["Mes","FECHA\n PAGO","Saldo","Amortización","Prepagos","Intereses","Pago del crédito","Apoyo Infonavit","Seguro de Vida","Seguro de daños",{"$f":"IF('Parametros Fijo'!E27=\"TERRENO\",\"Seguro de  desempleo\",\"Seguro de  desempleo y contenidos\")","v":"Seguro de  desempleo"},"Comisión Mensual","Iva de comisión y Seguros","Pago Mensual",null,null,{"$f":"-C8+Simulación!M87+Simulación!M88","v":-1279750}]
[1,{"$f":"'Tabla Amortización Fijo'!C14","v":"2025-05-04"},{"$f":"MTO_SOLICITADO","v":1300000},{"$f":"'Tabla Amortización Fijo'!AB14","v":0},null,{"$f":"'Tabla Amortización Fijo'!AC14","v":6998.333333333333},{"$f":"D8+F8","v":6998.333333333333},null,{"$f":"(C8*0.8/1000)","v":1040},{"$f":"'Tabla Amortización Fijo'!R14","v":0},{"$f":"'Tabla Amortización Fijo'!W14+'Tabla Amortización Fijo'!U14","v":83.311498666666651},{"$f":"IF(C8<=0,,399)","v":399},{"$f":"IF(C8=0,0,'Tabla Amortización Fijo'!X14+'Tabla Amortización Fijo'!V14+'Tabla Amortización Fijo'!S14+'Tabla Amortización Fijo'!Q14)","v":77.169839786666671},{"$f":"G8+K8+J8+L8+M8+I8","v":8597.8146717866657},null,{"$f":"C8-D8-E8-H8","v":1300000},{"$f":"N8-M8+H8+E8","v":8520.6448319999981}]
[2,{"$f":"'Tabla Amortización Fijo'!C15","v":"2025-06-04"},{"$f":"IF(P8<0.01,0,P8)","v":1300000},{"$f":"IF(C9<=0,0,IF(C9<D8,C9,'Tabla Amortización Fijo'!AB15))","v":1252.0869522984849},null,{"$f":"IF(C9<=0,0,'Tabla Amortización Fijo'!AC15)","v":11418.333333333332},12670.420285631817,null,{"$f":"IF(C9<=0,0,(C9*0.8/1000))","v":1040},{"$f":"IF(P8<=0.01,0,'Tabla Amortización Fijo'!R15)","v":0},{"$f":"IF(D9<=0,0,'Tabla Amortización Fijo'!W15+'Tabla Amortización Fijo'!U15)","v":138.89795079919179},{"$f":"IF(C9<=0,,399)","v":399},{"$f":"IF(C9=0,0,'Tabla Amortización Fijo'!X15+'Tabla Amortización Fijo'!V15+'Tabla Amortización Fijo'!S15+'Tabla Amortización Fijo'!Q15)","v":86.063672127870689},{"$f":"G9+K9+J9+L9+M9+I9","v":14334.38190855888},null,{"$f":"C9-D9-E9-H9","v":1298747.9130477016},{"$f":"N9-M9+H9+E9","v":14248.318236431009}]
[3,{"$f":"'Tabla Amortización Fijo'!C16","v":"2025-07-04"},{"$f":"IF(P9<=0.01,0,P9)","v":1298747.9130477016},{"$f":"IF(C10<=0,0,IF(C10<D9,C10,'Tabla Amortización Fijo'!AB16))","v":1632.0646942881913},null,{"$f":"IF(C10<=0,0,'Tabla Amortización Fijo'!AC16)","v":11039.357234999998},12671.42192928819,null,1038.9983304381612,{"$f":"IF(P9<=0.01,0,'Tabla Amortización Fijo'!R16)","v":0},{"$f":"IF(D10<=0,0,'Tabla Amortización Fijo'!W16+'Tabla Amortización Fijo'!U16)","v":138.89795079919179},399,{"$f":"IF(C10=0,0,'Tabla Amortización Fijo'!X16+'Tabla Amortización Fijo'!V16+'Tabla Amortización Fijo'!S16+'Tabla Amortización Fijo'!Q16)","v":86.063672127870689},{"$f":"G10+K10+J10+L10+M10+I10","v":14334.381882653415},null,{"$f":"C10-D10-E10-H10","v":1297115.8483534134},{"$f":"N10-M10+H10+E10","v":14248.318210525544}]
[4,{"$f":"'Tabla Amortización Fijo'!C17","v":"2025-08-04"},{"$f":"IF(P10<=0.01,0,P10)","v":1297115.8483534134},{"$f":"IF(C11<=0,0,IF(C11<D10,C11,'Tabla Amortización Fijo'!AB17))","v":1279.7267389116068},null,{"$f":"IF(C11<=0,0,'Tabla Amortización Fijo'!AC17)","v":11393.0008825},12672.727621411606,null,1037.6926786827307,{"$f":"IF(P10<=0.01,0,'Tabla Amortización Fijo'!R17)","v":0},{"$f":"IF(D11<=0,0,'Tabla Amortización Fijo'!W17+'Tabla Amortización Fijo'!U17)","v":138.89795079919182},399,{"$f":"IF(C11=0,0,'Tabla Amortización Fijo'!X17+'Tabla Amortización Fijo'!V17+'Tabla Amortización Fijo'!S17+'Tabla Amortización Fijo'!Q17)","v":86.063672127870689},{"$f":"G11+K11+J11+L11+M11+I11","v":14334.381923021399},null,1295836.1216145018,14248.318250893528]
[5,{"$f":"'Tabla Amortización Fijo'!C18","v":"2025-09-04"},1295836.1216145018,{"$f":"IF(C12<=0,0,IF(C12<D11,C12,'Tabla Amortización Fijo'!AB18))","v":1291.9907868261746},null,{"$f":"IF(C12<=0,0,'Tabla Amortización Fijo'!AC18)","v":11381.760587333334},12673.751374159508,null,1036.6688972916015,{"$f":"IF(P11<=0.01,0,'Tabla Amortización Fijo'!R18)","v":0},{"$f":"IF(D12<=0,0,'Tabla Amortización Fijo'!W18+'Tabla Amortización Fijo'!U18)","v":138.89795079919179},399,{"$f":"IF(C12=0,0,'Tabla Amortización Fijo'!X18+'Tabla Amortización Fijo'!V18+'Tabla Amortización Fijo'!S18+'Tabla Amortización Fijo'!Q18)","v":86.063672127870689},{"$f":"G12+K12+J12+L12+M12+I12","v":14334.381894378173},null,1294544.1308276756,{"$f":"N12-M12+H12+E12","v":14248.318222250302}]
[6,{"$f":"'Tabla Amortización Fijo'!C19","v":"2025-10-04"},1294544.1308276756,{"$f":"IF(C13<=0,0,IF(C13<D12,C13,'Tabla Amortización Fijo'!AB19))","v":1671.1598689344357},null,{"$f":"IF(C13<=0,0,'Tabla Amortización Fijo'!AC19)","v":11003.625104999999},12674.784973934435,null,1035.6353046621405,{"$f":"IF(P12<=0.01,0,'Tabla Amortización Fijo'!R19)","v":0},{"$f":"IF(D13<=0,0,'Tabla Amortización Fijo'!W19+'Tabla Amortización Fijo'!U19)","v":138.89795079919179},399,{"$f":"IF(C13=0,0,'Tabla Amortización Fijo'!X19+'Tabla Amortización Fijo'!V19+'Tabla Amortización Fijo'!S19+'Tabla Amortización Fijo'!Q19)","v":86.063672127870689},14334.381901523639,null,1292872.9709587411,14248.318229395767]
[7,{"$f":"'Tabla Amortización Fijo'!C20","v":"2025-11-04"},1292872.9709587411,{"$f":"IF(C14<=0,0,IF(C14<D13,C14,'Tabla Amortización Fijo'!AB20))","v":1320.3876472772145},null,{"$f":"IF(C14<=0,0,'Tabla Amortización Fijo'!AC20)","v":11355.734253166667},12676.121900443883,null,1034.298376766993,{"$f":"IF(P13<=0.01,0,'Tabla Amortización Fijo'!R20)","v":0},{"$f":"IF(D14<=0,0,'Tabla Amortización Fijo'!W20+'Tabla Amortización Fijo'!U20)","v":138.89795079919182},399,{"$f":"IF(C14=0,0,'Tabla Amortización Fijo'!X20+'Tabla Amortización Fijo'!V20+'Tabla Amortización Fijo'!S20+'Tabla Amortización Fijo'!Q20)","v":86.063672127870689},14334.381900137938,null,1291552.5833114639,14248.318228010066]
[8,{"$f":"'Tabla Amortización Fijo'!C21","v":"2025-12-04"},1291552.5833114639,{"$f":"IF(C15<=0,0,IF(C15<D14,C15,'Tabla Amortización Fijo'!AB21))","v":1698.9812608352036},null,{"$f":"IF(C15<=0,0,'Tabla Amortización Fijo'!AC21)","v":10978.196930000002},12677.178190835206,null,1033.2420666491712,{"$f":"IF(P14<=0.01,0,'Tabla Amortización Fijo'!R21)","v":0},{"$f":"IF(D15<=0,0,'Tabla Amortización Fijo'!W21+'Tabla Amortización Fijo'!U21)","v":138.89795079919179},399,{"$f":"IF(C15=0,0,'Tabla Amortización Fijo'!X21+'Tabla Amortización Fijo'!V21+'Tabla Amortización Fijo'!S21+'Tabla Amortización Fijo'!Q21)","v":86.063672127870689},14334.38188041144,null,1289853.6020506287,14248.318208283568]
[9,{"$f":"'Tabla Amortización Fijo'!C22","v":"2026-01-04"},1289853.6020506287,{"$f":"IF(C16<=0,0,IF(C16<D15,C16,'Tabla Amortización Fijo'!AB22))","v":1349.3232659799605},null,{"$f":"IF(C16<=0,0,'Tabla Amortización Fijo'!AC22)","v":11329.214119999999},12678.537385979958,null,1031.882881640503,{"$f":"IF(P15<=0.01,0,'Tabla Amortización Fijo'!R22)","v":0},{"$f":"IF(D16<=0,0,'Tabla Amortización Fijo'!W22+'Tabla Amortización Fijo'!U22)","v":138.89795079919182},399,{"$f":"IF(C16=0,0,'Tabla Amortización Fijo'!X22+'Tabla Amortización Fijo'!V22+'Tabla Amortización Fijo'!S22+'Tabla Amortización Fijo'!Q22)","v":86.063672127870689},14334.381890547524,null,1288504.2787846487,14248.318218419652]
[10,{"$f":"'Tabla Amortización Fijo'!C23","v":"2026-02-04"},1288504.2787846487,{"$f":"IF(C17<=0,0,IF(C17<D16,C17,'Tabla Amortización Fijo'!AB23))","v":1362.2542806122674},null,{"$f":"IF(C17<=0,0,'Tabla Amortización Fijo'!AC23)","v":11317.362592666666},12679.616873278934,null,1030.803423027719,{"$f":"IF(P16<=0.01,0,'Tabla Amortización Fijo'!R23)","v":0},{"$f":"IF(D17<=0,0,'Tabla Amortización Fijo'!W23+'Tabla Amortización Fijo'!U23)","v":138.89795079919179},399,{"$f":"IF(C17=0,0,'Tabla Amortización Fijo'!X23+'Tabla Amortización Fijo'!V23+'Tabla Amortización Fijo'!S23+'Tabla Amortización Fijo'!Q23)","v":86.063672127870689},14334.381919233716,null,1287142.0245040364,14248.318247105844]
[11,{"$f":"'Tabla Amortización Fijo'!C24","v":"2026-03-04"},1287142.0245040364,{"$f":"IF(C18<=0,0,IF(C18<D17,C18,'Tabla Amortización Fijo'!AB24))","v":2469.3799382965649},null,{"$f":"IF(C18<=0,0,'Tabla Amortización Fijo'!AC24)","v":10211.326771333333},12680.706709629898,null,1029.7136196032293,{"$f":"IF(P17<=0.01,0,'Tabla Amortización Fijo'!R24)","v":0},{"$f":"IF(D18<=0,0,'Tabla Amortización Fijo'!W24+'Tabla Amortización Fijo'!U24)","v":138.89795079919179},399,{"$f":"IF(C18=0,0,'Tabla Amortización Fijo'!X24+'Tabla Amortización Fijo'!V24+'Tabla Amortización Fijo'!S24+'Tabla Amortización Fijo'!Q24)","v":86.063672127870689},14334.381952160191,null,1284672.6445657399,14248.318280032319]
[12,{"$f":"'Tabla Amortización Fijo'!C25","v":"2026-04-04"},1284672.6445657399,{"$f":"IF(C19<=0,0,IF(C19<D18,C19,'Tabla Amortización Fijo'!AB25))","v":1398.9741085434759},null,{"$f":"IF(C19<=0,0,'Tabla Amortización Fijo'!AC25)","v":11283.708109166666},12682.682217710142,null,1027.7381156525919,{"$f":"IF(P18<=0.01,0,'Tabla Amortización Fijo'!R25)","v":0},{"$f":"IF(D19<=0,0,'Tabla Amortización Fijo'!W25+'Tabla Amortización Fijo'!U25)","v":138.89795079919179},399,{"$f":"IF(C19=0,0,'Tabla Amortización Fijo'!X25+'Tabla Amortización Fijo'!V25+'Tabla Amortización Fijo'!S25+'Tabla Amortización Fijo'!Q25)","v":86.063672127870689},14334.381956289797,null,1283273.6704571964,14248.318284161925]
[13,{"$f":"'Tabla Amortización Fijo'!C26","v":"2026-05-04"},1283273.6704571964,{"$f":"IF(C20<=0,0,IF(C20<D19,C20,'Tabla Amortización Fijo'!AB26))","v":1775.9751503798911},null,{"$f":"IF(C20<=0,0,'Tabla Amortización Fijo'!AC26)","v":10907.826279999999},12683.80143037989,null,1026.6189363657572,{"$f":"IF(P19<=0.01,0,'Tabla Amortización Fijo'!R26)","v":0},{"$f":"IF(D20<=0,0,'Tabla Amortización Fijo'!W26+'Tabla Amortización Fijo'!U26)","v":138.89795079919179},399,{"$f":"IF(C20=0,0,'Tabla Amortización Fijo'!X26+'Tabla Amortización Fijo'!V26+'Tabla Amortización Fijo'!S26+'Tabla Amortización Fijo'!Q26)","v":86.063672127870689},14334.381989672711,null,1281497.6953068166,14248.318317544839]
[14,{"$f":"'Tabla Amortización Fijo'!C27","v":"2026-06-04"},1281497.6953068166,{"$f":"IF(C21<=0,0,IF(C21<D20,C21,'Tabla Amortización Fijo'!AB27))","v":1429.4007056081589},null,{"$f":"IF(C21<=0,0,'Tabla Amortización Fijo'!AC27)","v":11255.821464999997},12685.222170608156,null,1025.1981562454532,{"$f":"IF(P20<=0.01,0,'Tabla Amortización Fijo'!R27)","v":0},{"$f":"IF(D21<=0,0,'Tabla Amortización Fijo'!W27+'Tabla Amortización Fijo'!U27)","v":138.89795079919179},399,{"$f":"IF(C21=0,0,'Tabla Amortización Fijo'!X27+'Tabla Amortización Fijo'!V27+'Tabla Amortización Fijo'!S27+'Tabla Amortización Fijo'!Q27)","v":86.063672127870689},14334.381949780673,null,1280068.2946012085,14248.318277652801]
[15,{"$f":"'Tabla Amortización Fijo'!C28","v":"2026-07-04"},1280068.2946012085,{"$f":"IF(C22<=0,0,IF(C22<D21,C22,'Tabla Amortización Fijo'!AB28))","v":1805.785145840578},null,{"$f":"IF(C22<=0,0,'Tabla Amortización Fijo'!AC28)","v":10880.580549999999},12686.365695840577,null,1024.0546356809668,{"$f":"IF(P21<=0.01,0,'Tabla Amortización Fijo'!R28)","v":0},{"$f":"IF(D22<=0,0,'Tabla Amortización Fijo'!W28+'Tabla Amortización Fijo'!U28)","v":138.89795079919179},399,{"$f":"IF(C22=0,0,'Tabla Amortización Fijo'!X28+'Tabla Amortización Fijo'!V28+'Tabla Amortización Fijo'!S28+'Tabla Amortización Fijo'!Q28)","v":86.063672127870689},14334.381954448607,null,1278262.5094553679,14248.318282320735]
[16,{"$f":"'Tabla Amortización Fijo'!C29","v":"2026-08-04"},1278262.5094553679,{"$f":"IF(C23<=0,0,IF(C23<D22,C23,'Tabla Amortización Fijo'!AB29))","v":1460.4045700178749},null,{"$f":"IF(C23<=0,0,'Tabla Amortización Fijo'!AC29)","v":11227.405712833333},12687.810282851209,null,1022.6100075642944,{"$f":"IF(P22<=0.01,0,'Tabla Amortización Fijo'!R29)","v":0},{"$f":"IF(D23<=0,0,'Tabla Amortización Fijo'!W29+'Tabla Amortización Fijo'!U29)","v":138.89795079919179},399,{"$f":"IF(C23=0,0,'Tabla Amortización Fijo'!X29+'Tabla Amortización Fijo'!V29+'Tabla Amortización Fijo'!S29+'Tabla Amortización Fijo'!Q29)","v":86.063672127870689},14334.381913342568,null,1276802.10488535,14248.318241214696]
[17,{"$f":"'Tabla Amortización Fijo'!C30","v":"2026-09-04"},1276802.10488535,{"$f":"IF(C24<=0,0,IF(C24<D23,C24,'Tabla Amortización Fijo'!AB30))","v":1474.4001138138797},null,{"$f":"IF(C24<=0,0,'Tabla Amortización Fijo'!AC30)","v":11214.578532833333},12688.978646647212,null,1021.44168390828,{"$f":"IF(P23<=0.01,0,'Tabla Amortización Fijo'!R30)","v":0},{"$f":"IF(D24<=0,0,'Tabla Amortización Fijo'!W30+'Tabla Amortización Fijo'!U30)","v":138.89795079919179},399,{"$f":"IF(C24=0,0,'Tabla Amortización Fijo'!X30+'Tabla Amortización Fijo'!V30+'Tabla Amortización Fijo'!S30+'Tabla Amortización Fijo'!Q30)","v":86.063672127870689},14334.381953482556,null,1275327.7047715362,14248.318281354685]
[18,{"$f":"'Tabla Amortización Fijo'!C31","v":"2026-10-04"},1275327.7047715362,{"$f":"IF(C25<=0,0,IF(C25<D24,C25,'Tabla Amortización Fijo'!AB31))","v":1849.8726312565327},null,{"$f":"IF(C25<=0,0,'Tabla Amortización Fijo'!AC31)","v":10840.285534999999},12690.158166256531,null,1020.262163817229,{"$f":"IF(P24<=0.01,0,'Tabla Amortización Fijo'!R31)","v":0},{"$f":"IF(D25<=0,0,'Tabla Amortización Fijo'!W31+'Tabla Amortización Fijo'!U31)","v":138.89795079919179},399,{"$f":"IF(C25=0,0,'Tabla Amortización Fijo'!X31+'Tabla Amortización Fijo'!V31+'Tabla Amortización Fijo'!S31+'Tabla Amortización Fijo'!Q31)","v":86.063672127870689},14334.381953000824,null,1273477.8321402797,14248.318280872953]
[19,{"$f":"'Tabla Amortización Fijo'!C32","v":"2026-11-04"},1273477.8321402797,{"$f":"IF(C26<=0,0,IF(C26<D25,C26,'Tabla Amortización Fijo'!AB32))","v":1506.2577276208044},null,{"$f":"IF(C26<=0,0,'Tabla Amortización Fijo'!AC32)","v":11185.380361333333},12691.638088954138,null,1018.7822657122239,{"$f":"IF(P25<=0.01,0,'Tabla Amortización Fijo'!R32)","v":0},{"$f":"IF(D26<=0,0,'Tabla Amortización Fijo'!W32+'Tabla Amortización Fijo'!U32)","v":138.89795079919179},399,{"$f":"IF(C26=0,0,'Tabla Amortización Fijo'!X32+'Tabla Amortización Fijo'!V32+'Tabla Amortización Fijo'!S32+'Tabla Amortización Fijo'!Q32)","v":86.063672127870689},14334.381977593424,null,1271971.5744126588,14248.318305465553]
[20,{"$f":"'Tabla Amortización Fijo'!C33","v":"2026-12-04"},1271971.5744126588,{"$f":"IF(C27<=0,0,IF(C27<D26,C27,'Tabla Amortización Fijo'!AB33))","v":1881.0846435940919},null,{"$f":"IF(C27<=0,0,'Tabla Amortización Fijo'!AC33)","v":10811.758430000002},12692.843073594093,null,1017.5772595301271,{"$f":"IF(P26<=0.01,0,'Tabla Amortización Fijo'!R33)","v":0},{"$f":"IF(D27<=0,0,'Tabla Amortización Fijo'!W33+'Tabla Amortización Fijo'!U33)","v":138.89795079919179},399,{"$f":"IF(C27=0,0,'Tabla Amortización Fijo'!X33+'Tabla Amortización Fijo'!V33+'Tabla Amortización Fijo'!S33+'Tabla Amortización Fijo'!Q33)","v":86.063672127870689},14334.381956051284,null,1270090.4897690648,14248.318283923412]
[21,{"$f":"'Tabla Amortización Fijo'!C34","v":"2027-01-04"},1270090.4897690648,{"$f":"IF(C28<=0,0,IF(C28<D27,C28,'Tabla Amortización Fijo'!AB34))","v":1538.7197586782793},null,{"$f":"IF(C28<=0,0,'Tabla Amortización Fijo'!AC34)","v":11155.628225},12694.347983678279,null,1016.0723918152519,{"$f":"IF(P27<=0.01,0,'Tabla Amortización Fijo'!R34)","v":0},{"$f":"IF(D28<=0,0,'Tabla Amortización Fijo'!W34+'Tabla Amortización Fijo'!U34)","v":138.89795079919179},399,{"$f":"IF(C28=0,0,'Tabla Amortización Fijo'!X34+'Tabla Amortización Fijo'!V34+'Tabla Amortización Fijo'!S34+'Tabla Amortización Fijo'!Q34)","v":86.063672127870689},14334.381998420595,null,1268551.7700103866,14248.318326292723]
[22,{"$f":"'Tabla Amortización Fijo'!C35","v":"2027-02-04"},1268551.7700103866,{"$f":"IF(C29<=0,0,IF(C29<D28,C29,'Tabla Amortización Fijo'!AB35))","v":1553.4658230322812},null,{"$f":"IF(C29<=0,0,'Tabla Amortización Fijo'!AC35)","v":11142.113134333333},12695.578957365615,null,1014.8414160083094,{"$f":"IF(P28<=0.01,0,'Tabla Amortización Fijo'!R35)","v":0},{"$f":"IF(D29<=0,0,'Tabla Amortización Fijo'!W35+'Tabla Amortización Fijo'!U35)","v":138.89795079919179},399,{"$f":"IF(C29=0,0,'Tabla Amortización Fijo'!X35+'Tabla Amortización Fijo'!V35+'Tabla Amortización Fijo'!S35+'Tabla Amortización Fijo'!Q35)","v":86.063672127870689},14334.381996300988,null,1266998.3041873544,14248.318324173117]
[23,{"$f":"'Tabla Amortización Fijo'!C36","v":"2027-03-04"},1266998.3041873544,{"$f":"IF(C30<=0,0,IF(C30<D29,C30,'Tabla Amortización Fijo'!AB36))","v":2645.3017623955875},null,{"$f":"IF(C30<=0,0,'Tabla Amortización Fijo'!AC36)","v":10051.519925999999},12696.821688395587,null,1013.5986433498836,{"$f":"IF(P29<=0.01,0,'Tabla Amortización Fijo'!R36)","v":0},{"$f":"IF(D30<=0,0,'Tabla Amortización Fijo'!W36+'Tabla Amortización Fijo'!U36)","v":138.89795079919179},399,{"$f":"IF(C30=0,0,'Tabla Amortización Fijo'!X36+'Tabla Amortización Fijo'!V36+'Tabla Amortización Fijo'!S36+'Tabla Amortización Fijo'!Q36)","v":86.063672127870689},14334.381954672534,null,1264353.0024249589,14248.318282544662]
[24,{"$f":"'Tabla Amortización Fijo'!C37","v":"2027-04-04"},1264353.0024249589,{"$f":"IF(C31<=0,0,IF(C31<D30,C31,'Tabla Amortización Fijo'!AB37))","v":1593.7040123926276},null,{"$f":"IF(C31<=0,0,'Tabla Amortización Fijo'!AC37)","v":11105.233937833333},12698.93795022596,null,1011.4824019399672,{"$f":"IF(P30<=0.01,0,'Tabla Amortización Fijo'!R37)","v":0},{"$f":"IF(D31<=0,0,'Tabla Amortización Fijo'!W37+'Tabla Amortización Fijo'!U37)","v":138.89795079919179},399,{"$f":"IF(C31=0,0,'Tabla Amortización Fijo'!X37+'Tabla Amortización Fijo'!V37+'Tabla Amortización Fijo'!S37+'Tabla Amortización Fijo'!Q37)","v":86.063672127870689},14334.381975092991,null,1262759.2984125663,14248.318302965119]
[25,{"$f":"'Tabla Amortización Fijo'!C38","v":"2027-05-04"},1262759.2984125663,{"$f":"IF(C32<=0,0,IF(C32<D31,C32,'Tabla Amortización Fijo'!AB38))","v":1966.7588103949506},null,{"$f":"IF(C32<=0,0,'Tabla Amortización Fijo'!AC38)","v":10733.454135},12700.212945394951,null,1010.2074387300531,{"$f":"IF(P31<=0.01,0,'Tabla Amortización Fijo'!R38)","v":0},{"$f":"IF(D32<=0,0,'Tabla Amortización Fijo'!W38+'Tabla Amortización Fijo'!U38)","v":138.89795079919179},399,{"$f":"IF(C32=0,0,'Tabla Amortización Fijo'!X38+'Tabla Amortización Fijo'!V38+'Tabla Amortización Fijo'!S38+'Tabla Amortización Fijo'!Q38)","v":86.063672127870689},14334.382007052067,null,1260792.5396021714,14248.318334924195]
[26,{"$f":"'Tabla Amortización Fijo'!C39","v":"2027-06-04"},1260792.5396021714,{"$f":"IF(C33<=0,0,IF(C33<D32,C33,'Tabla Amortización Fijo'!AB39))","v":1627.8251144443398},null,{"$f":"IF(C33<=0,0,'Tabla Amortización Fijo'!AC39)","v":11073.961230833334},12701.786345277675,null,1008.6340316817372,{"$f":"IF(P32<=0.01,0,'Tabla Amortización Fijo'!R39)","v":0},{"$f":"IF(D33<=0,0,'Tabla Amortización Fijo'!W39+'Tabla Amortización Fijo'!U39)","v":138.89795079919179},399,{"$f":"IF(C33=0,0,'Tabla Amortización Fijo'!X39+'Tabla Amortización Fijo'!V39+'Tabla Amortización Fijo'!S39+'Tabla Amortización Fijo'!Q39)","v":86.063672127870689},14334.381999886475,null,1259164.714487727,14248.318327758603]
[27,{"$f":"'Tabla Amortización Fijo'!C40","v":"2027-07-04"},1259164.714487727,{"$f":"IF(C34<=0,0,IF(C34<D33,C34,'Tabla Amortización Fijo'!AB40))","v":2000.1884408959554},null,{"$f":"IF(C34<=0,0,'Tabla Amortización Fijo'!AC40)","v":10702.900119999998},12703.088560895954,null,1007.3317715901816,{"$f":"IF(P33<=0.01,0,'Tabla Amortización Fijo'!R40)","v":0},{"$f":"IF(D34<=0,0,'Tabla Amortización Fijo'!W40+'Tabla Amortización Fijo'!U40)","v":138.89795079919179},399,{"$f":"IF(C34=0,0,'Tabla Amortización Fijo'!X40+'Tabla Amortización Fijo'!V40+'Tabla Amortización Fijo'!S40+'Tabla Amortización Fijo'!Q40)","v":86.063672127870689},14334.381955413199,null,1257164.5260468312,14248.318283285327]
[28,{"$f":"'Tabla Amortización Fijo'!C41","v":"2027-08-04"},1257164.5260468312,{"$f":"IF(C35<=0,0,IF(C35<D34,C35,'Tabla Amortización Fijo'!AB41))","v":1662.5935776830174},null,{"$f":"IF(C35<=0,0,'Tabla Amortización Fijo'!AC41)","v":11042.095121833332},12704.68869951635,null,1005.7316208374649,{"$f":"IF(P34<=0.01,0,'Tabla Amortización Fijo'!R41)","v":0},{"$f":"IF(D35<=0,0,'Tabla Amortización Fijo'!W41+'Tabla Amortización Fijo'!U41)","v":138.89795079919179},399,{"$f":"IF(C35=0,0,'Tabla Amortización Fijo'!X41+'Tabla Amortización Fijo'!V41+'Tabla Amortización Fijo'!S41+'Tabla Amortización Fijo'!Q41)","v":86.063672127870689},14334.381943280878,null,1255501.9324691482,14248.318271153006]
[29,{"$f":"'Tabla Amortización Fijo'!C42","v":"2027-09-04"},1255501.9324691482,{"$f":"IF(C36<=0,0,IF(C36<D35,C36,'Tabla Amortización Fijo'!AB42))","v":1678.5267661358143},null,{"$f":"IF(C36<=0,0,'Tabla Amortización Fijo'!AC42)","v":11027.492039666666},12706.01880580248,null,1004.4015459753186,{"$f":"IF(P35<=0.01,0,'Tabla Amortización Fijo'!R42)","v":0},{"$f":"IF(D36<=0,0,'Tabla Amortización Fijo'!W42+'Tabla Amortización Fijo'!U42)","v":138.89795079919179},399,{"$f":"IF(C36=0,0,'Tabla Amortización Fijo'!X42+'Tabla Amortización Fijo'!V42+'Tabla Amortización Fijo'!S42+'Tabla Amortización Fijo'!Q42)","v":86.063672127870689},14334.381974704862,null,1253823.4057030124,14248.31830257699]
[30,{"$f":"'Tabla Amortización Fijo'!C43","v":"2027-10-04"},1253823.4057030124,{"$f":"IF(C37<=0,0,IF(C37<D36,C37,'Tabla Amortización Fijo'!AB43))","v":2049.8626125938026},null,{"$f":"IF(C37<=0,0,'Tabla Amortización Fijo'!AC43)","v":10657.498984999998},12707.361597593801,null,1003.0587245624099,{"$f":"IF(P36<=0.01,0,'Tabla Amortización Fijo'!R43)","v":0},{"$f":"IF(D37<=0,0,'Tabla Amortización Fijo'!W43+'Tabla Amortización Fijo'!U43)","v":138.89795079919179},399,{"$f":"IF(C37=0,0,'Tabla Amortización Fijo'!X43+'Tabla Amortización Fijo'!V43+'Tabla Amortización Fijo'!S43+'Tabla Amortización Fijo'!Q43)","v":86.063672127870689},14334.381945083274,null,1251773.5430904184,14248.318272955403]
[31,{"$f":"'Tabla Amortización Fijo'!C44","v":"2027-11-04"},1251773.5430904184,{"$f":"IF(C38<=0,0,IF(C38<D37,C38,'Tabla Amortización Fijo'!AB44))","v":1714.2571643486413},null,{"$f":"IF(C38<=0,0,'Tabla Amortización Fijo'!AC44)","v":10994.7443475},12709.001511848641,null,1001.4188344723349,{"$f":"IF(P37<=0.01,0,'Tabla Amortización Fijo'!R44)","v":0},{"$f":"IF(D38<=0,0,'Tabla Amortización Fijo'!W44+'Tabla Amortización Fijo'!U44)","v":138.89795079919179},399,{"$f":"IF(C38=0,0,'Tabla Amortización Fijo'!X44+'Tabla Amortización Fijo'!V44+'Tabla Amortización Fijo'!S44+'Tabla Amortización Fijo'!Q44)","v":86.063672127870689},14334.381969248039,null,1250059.2859260698,14248.318297120168]
[32,{"$f":"'Tabla Amortización Fijo'!C45","v":"2027-12-04"},1250059.2859260698,{"$f":"IF(C39<=0,0,IF(C39<D38,C39,'Tabla Amortización Fijo'!AB45))","v":2084.868926519368},null,{"$f":"IF(C39<=0,0,'Tabla Amortización Fijo'!AC45)","v":10625.503965},12710.372891519368,null,1000.0474287408559,{"$f":"IF(P38<=0.01,0,'Tabla Amortización Fijo'!R45)","v":0},{"$f":"IF(D39<=0,0,'Tabla Amortización Fijo'!W45+'Tabla Amortización Fijo'!U45)","v":138.89795079919179},399,{"$f":"IF(C39=0,0,'Tabla Amortización Fijo'!X45+'Tabla Amortización Fijo'!V45+'Tabla Amortización Fijo'!S45+'Tabla Amortización Fijo'!Q45)","v":86.063672127870689},14334.381943187287,null,1247974.4169995505,14248.318271059416]
[33,{"$f":"'Tabla Amortización Fijo'!C46","v":"2028-01-04"},1247974.4169995505,{"$f":"IF(C40<=0,0,IF(C40<D39,C40,'Tabla Amortización Fijo'!AB46))","v":1750.6654560527909},null,{"$f":"IF(C40<=0,0,'Tabla Amortización Fijo'!AC46)","v":10961.375322333331},12712.040778386123,null,998.37953359964047,{"$f":"IF(P39<=0.01,0,'Tabla Amortización Fijo'!R46)","v":0},{"$f":"IF(D40<=0,0,'Tabla Amortización Fijo'!W46+'Tabla Amortización Fijo'!U46)","v":138.89795079919179},399,{"$f":"IF(C40=0,0,'Tabla Amortización Fijo'!X46+'Tabla Amortización Fijo'!V46+'Tabla Amortización Fijo'!S46+'Tabla Amortización Fijo'!Q46)","v":86.063672127870689},14334.381934912826,null,1246223.7515434977,14248.318262784955]
[34,{"$f":"'Tabla Amortización Fijo'!C47","v":"2028-02-04"},1246223.7515434977,{"$f":"IF(C41<=0,0,IF(C41<D40,C41,'Tabla Amortización Fijo'!AB47))","v":1767.4426666732984},null,{"$f":"IF(C41<=0,0,'Tabla Amortización Fijo'!AC47)","v":10945.998604166665},12713.441270839963,null,996.97900123479826,{"$f":"IF(P40<=0.01,0,'Tabla Amortización Fijo'!R47)","v":0},{"$f":"IF(D41<=0,0,'Tabla Amortización Fijo'!W47+'Tabla Amortización Fijo'!U47)","v":138.89795079919179},399,{"$f":"IF(C41=0,0,'Tabla Amortización Fijo'!X47+'Tabla Amortización Fijo'!V47+'Tabla Amortización Fijo'!S47+'Tabla Amortización Fijo'!Q47)","v":86.063672127870689},14334.381895001825,null,1244456.3088768243,14248.318222873953]
[35,{"$f":"'Tabla Amortización Fijo'!C48","v":"2028-03-04"},1244456.3088768243,{"$f":"IF(C42<=0,0,IF(C42<D41,C42,'Tabla Amortización Fijo'!AB48))","v":2489.5725672591179},null,{"$f":"IF(C42<=0,0,'Tabla Amortización Fijo'!AC48)","v":10225.2826805},12714.855247759118,null,995.56504710145941,{"$f":"IF(P41<=0.01,0,'Tabla Amortización Fijo'!R48)","v":0},{"$f":"IF(D42<=0,0,'Tabla Amortización Fijo'!W48+'Tabla Amortización Fijo'!U48)","v":138.89795079919179},399,{"$f":"IF(C42=0,0,'Tabla Amortización Fijo'!X48+'Tabla Amortización Fijo'!V48+'Tabla Amortización Fijo'!S48+'Tabla Amortización Fijo'!Q48)","v":86.063672127870689},14334.381917787641,null,1241966.7363095651,14248.31824565977]
[36,{"$f":"'Tabla Amortización Fijo'!C49","v":"2028-04-04"},1241966.7363095651,{"$f":"IF(C43<=0,0,IF(C43<D42,C43,'Tabla Amortización Fijo'!AB49))","v":1808.2390626651513},null,{"$f":"IF(C43<=0,0,'Tabla Amortización Fijo'!AC49)","v":10908.607866333332},12716.846928998482,null,993.57338904765209,{"$f":"IF(P42<=0.01,0,'Tabla Amortización Fijo'!R49)","v":0},{"$f":"IF(D43<=0,0,'Tabla Amortización Fijo'!W49+'Tabla Amortización Fijo'!U49)","v":138.89795079919179},399,{"$f":"IF(C43=0,0,'Tabla Amortización Fijo'!X49+'Tabla Amortización Fijo'!V49+'Tabla Amortización Fijo'!S49+'Tabla Amortización Fijo'!Q49)","v":86.063672127870689},14334.381940973197,null,1240158.4972468999,14248.318268845325]
[37,{"$f":"'Tabla Amortización Fijo'!C50","v":"2028-05-04"},1240158.4972468999,{"$f":"IF(C44<=0,0,IF(C44<D43,C44,'Tabla Amortización Fijo'!AB50))","v":2176.9462612356479},null,{"$f":"IF(C44<=0,0,'Tabla Amortización Fijo'!AC50)","v":10541.347249999999},12718.293511235646,null,992.12679779752,{"$f":"IF(P43<=0.01,0,'Tabla Amortización Fijo'!R50)","v":0},{"$f":"IF(D44<=0,0,'Tabla Amortización Fijo'!W50+'Tabla Amortización Fijo'!U50)","v":138.89795079919179},399,{"$f":"IF(C44=0,0,'Tabla Amortización Fijo'!X50+'Tabla Amortización Fijo'!V50+'Tabla Amortización Fijo'!S50+'Tabla Amortización Fijo'!Q50)","v":86.063672127870689},14334.38193196023,null,1237981.5509856641,14248.318259832358]
[38,{"$f":"'Tabla Amortización Fijo'!C51","v":"2028-06-04"},1237981.5509856641,{"$f":"IF(C45<=0,0,IF(C45<D44,C45,'Tabla Amortización Fijo'!AB51))","v":1846.4304220192025},null,{"$f":"IF(C45<=0,0,'Tabla Amortización Fijo'!AC51)","v":10873.604614166667},12720.035036185869,null,990.38524078853141,{"$f":"IF(P44<=0.01,0,'Tabla Amortización Fijo'!R51)","v":0},{"$f":"IF(D45<=0,0,'Tabla Amortización Fijo'!W51+'Tabla Amortización Fijo'!U51)","v":138.89795079919179},399,{"$f":"IF(C45=0,0,'Tabla Amortización Fijo'!X51+'Tabla Amortización Fijo'!V51+'Tabla Amortización Fijo'!S51+'Tabla Amortización Fijo'!Q51)","v":86.063672127870689},14334.381899901464,null,1236135.1205636449,14248.318227773592]
[39,{"$f":"'Tabla Amortización Fijo'!C52","v":"2028-07-04"},1236135.1205636449,{"$f":"IF(C46<=0,0,IF(C46<D45,C46,'Tabla Amortización Fijo'!AB52))","v":2214.363664389919},null,{"$f":"IF(C46<=0,0,'Tabla Amortización Fijo'!AC52)","v":10507.148519999999},12721.512184389918,null,988.90809645091599,{"$f":"IF(P45<=0.01,0,'Tabla Amortización Fijo'!R52)","v":0},{"$f":"IF(D46<=0,0,'Tabla Amortización Fijo'!W52+'Tabla Amortización Fijo'!U52)","v":138.89795079919179},399,{"$f":"IF(C46=0,0,'Tabla Amortización Fijo'!X52+'Tabla Amortización Fijo'!V52+'Tabla Amortización Fijo'!S52+'Tabla Amortización Fijo'!Q52)","v":86.063672127870689},14334.381903767897,null,1233920.7568992551,14248.318231640025]
[40,{"$f":"'Tabla Amortización Fijo'!C53","v":"2028-08-04"},1233920.7568992551,{"$f":"IF(C47<=0,0,IF(C47<D46,C47,'Tabla Amortización Fijo'!AB53))","v":1885.3463653472888},null,{"$f":"IF(C47<=0,0,'Tabla Amortización Fijo'!AC53)","v":10837.937341999999},12723.283707347287,null,987.13660551940416,{"$f":"IF(P46<=0.01,0,'Tabla Amortización Fijo'!R53)","v":0},{"$f":"IF(D47<=0,0,'Tabla Amortización Fijo'!W53+'Tabla Amortización Fijo'!U53)","v":138.89795079919179},399,{"$f":"IF(C47=0,0,'Tabla Amortización Fijo'!X53+'Tabla Amortización Fijo'!V53+'Tabla Amortización Fijo'!S53+'Tabla Amortización Fijo'!Q53)","v":86.063672127870689},14334.381935793755,null,1232035.4105339078,14248.318263665884]
[41,{"$f":"'Tabla Amortización Fijo'!C54","v":"2028-09-04"},1232035.4105339078,{"$f":"IF(C48<=0,0,IF(C48<D47,C48,'Tabla Amortización Fijo'!AB54))","v":1903.4142680152004},null,{"$f":"IF(C48<=0,0,'Tabla Amortización Fijo'!AC54)","v":10821.377684499999},12724.791952515199,null,985.62832842712623,{"$f":"IF(P47<=0.01,0,'Tabla Amortización Fijo'!R54)","v":0},{"$f":"IF(D48<=0,0,'Tabla Amortización Fijo'!W54+'Tabla Amortización Fijo'!U54)","v":138.89795079919179},399,{"$f":"IF(C48=0,0,'Tabla Amortización Fijo'!X54+'Tabla Amortización Fijo'!V54+'Tabla Amortización Fijo'!S54+'Tabla Amortización Fijo'!Q54)","v":86.063672127870689},14334.381903869389,null,1230131.9962658926,14248.318231741518]
[42,{"$f":"'Tabla Amortización Fijo'!C55","v":"2028-10-04"},1230131.9962658926,{"$f":"IF(C49<=0,0,IF(C49<D48,C49,'Tabla Amortización Fijo'!AB55))","v":2270.1927203590171},null,{"$f":"IF(C49<=0,0,'Tabla Amortización Fijo'!AC55)","v":10456.121999999999},12726.314720359016,null,984.10559701271416,{"$f":"IF(P48<=0.01,0,'Tabla Amortización Fijo'!R55)","v":0},{"$f":"IF(D49<=0,0,'Tabla Amortización Fijo'!W55+'Tabla Amortización Fijo'!U55)","v":138.89795079919179},399,{"$f":"IF(C49=0,0,'Tabla Amortización Fijo'!X55+'Tabla Amortización Fijo'!V55+'Tabla Amortización Fijo'!S55+'Tabla Amortización Fijo'!Q55)","v":86.063672127870689},14334.381940298794,null,1227861.8035455337,14248.318268170922]
[43,{"$f":"'Tabla Amortización Fijo'!C56","v":"2028-11-04"},1227861.8035455337,{"$f":"IF(C50<=0,0,IF(C50<D49,C50,'Tabla Amortización Fijo'!AB56))","v":1943.4113349871204},null,{"$f":"IF(C50<=0,0,'Tabla Amortización Fijo'!AC56)","v":10784.719564499999},12728.13089948712,null,982.28944283642704,{"$f":"IF(P49<=0.01,0,'Tabla Amortización Fijo'!R56)","v":0},{"$f":"IF(D50<=0,0,'Tabla Amortización Fijo'!W56+'Tabla Amortización Fijo'!U56)","v":138.89795079919179},399,{"$f":"IF(C50=0,0,'Tabla Amortización Fijo'!X56+'Tabla Amortización Fijo'!V56+'Tabla Amortización Fijo'!S56+'Tabla Amortización Fijo'!Q56)","v":86.063672127870689},14334.38196525061,null,1225918.3922105466,14248.318293122738]
[44,{"$f":"'Tabla Amortización Fijo'!C57","v":"2028-12-04"},1225918.3922105466,{"$f":"IF(C51<=0,0,IF(C51<D50,C51,'Tabla Amortización Fijo'!AB57))","v":2309.3792380737341},null,{"$f":"IF(C51<=0,0,'Tabla Amortización Fijo'!AC57)","v":10420.306399999999},12729.685638073734,null,980.73471376843736,{"$f":"IF(P50<=0.01,0,'Tabla Amortización Fijo'!R57)","v":0},{"$f":"IF(D51<=0,0,'Tabla Amortización Fijo'!W57+'Tabla Amortización Fijo'!U57)","v":138.89795079919179},399,{"$f":"IF(C51=0,0,'Tabla Amortización Fijo'!X57+'Tabla Amortización Fijo'!V57+'Tabla Amortización Fijo'!S57+'Tabla Amortización Fijo'!Q57)","v":86.063672127870689},14334.381974769234,null,1223609.0129724729,14248.318302641363]
[45,{"$f":"'Tabla Amortización Fijo'!C58","v":"2029-01-04"},1223609.0129724729,{"$f":"IF(C52<=0,0,IF(C52<D51,C52,'Tabla Amortización Fijo'!AB58))","v":1984.1672446456189},null,{"$f":"IF(C52<=0,0,'Tabla Amortización Fijo'!AC58)","v":10747.365892333331},12731.533136978951,null,978.88721037797836,{"$f":"IF(P51<=0.01,0,'Tabla Amortización Fijo'!R58)","v":0},{"$f":"IF(D52<=0,0,'Tabla Amortización Fijo'!W58+'Tabla Amortización Fijo'!U58)","v":138.89795079919179},399,{"$f":"IF(C52=0,0,'Tabla Amortización Fijo'!X58+'Tabla Amortización Fijo'!V58+'Tabla Amortización Fijo'!S58+'Tabla Amortización Fijo'!Q58)","v":86.063672127870689},14334.381970283992,null,1221624.8457278274,14248.31829815612]
[46,{"$f":"'Tabla Amortización Fijo'!C59","v":"2029-02-04"},1221624.8457278274,{"$f":"IF(C53<=0,0,IF(C53<D52,C53,'Tabla Amortización Fijo'!AB59))","v":2003.1821807401386},null,{"$f":"IF(C53<=0,0,'Tabla Amortización Fijo'!AC59)","v":10729.938265833334},12733.120446573474,null,977.29987658226196,{"$f":"IF(P52<=0.01,0,'Tabla Amortización Fijo'!R59)","v":0},{"$f":"IF(D53<=0,0,'Tabla Amortización Fijo'!W59+'Tabla Amortización Fijo'!U59)","v":138.89795079919179},399,{"$f":"IF(C53=0,0,'Tabla Amortización Fijo'!X59+'Tabla Amortización Fijo'!V59+'Tabla Amortización Fijo'!S59+'Tabla Amortización Fijo'!Q59)","v":86.063672127870689},14334.381946082798,null,1219621.6635470872,14248.318273954927]
[47,{"$f":"'Tabla Amortización Fijo'!C60","v":"2029-03-04"},1219621.6635470872,{"$f":"IF(C54<=0,0,IF(C54<D53,C54,'Tabla Amortización Fijo'!AB60))","v":3059.0577573205892},null,{"$f":"IF(C54<=0,0,'Tabla Amortización Fijo'!AC60)","v":9675.6652486666644},12734.723005987253,null,975.69733083766982,{"$f":"IF(P53<=0.01,0,'Tabla Amortización Fijo'!R60)","v":0},{"$f":"IF(D54<=0,0,'Tabla Amortización Fijo'!W60+'Tabla Amortización Fijo'!U60)","v":138.89795079919179},399,{"$f":"IF(C54=0,0,'Tabla Amortización Fijo'!X60+'Tabla Amortización Fijo'!V60+'Tabla Amortización Fijo'!S60+'Tabla Amortización Fijo'!Q60)","v":86.063672127870689},14334.381959751985,null,1216562.6057897666,14248.318287624114]
[48,{"$f":"'Tabla Amortización Fijo'!C61","v":"2029-04-04"},1216562.6057897666,{"$f":"IF(C55<=0,0,IF(C55<D54,C55,'Tabla Amortización Fijo'!AB61))","v":2051.6953134798869},null,{"$f":"IF(C55<=0,0,'Tabla Amortización Fijo'!AC61)","v":10685.4749245},12737.170237979888,null,973.25008463181337,{"$f":"IF(P54<=0.01,0,'Tabla Amortización Fijo'!R61)","v":0},{"$f":"IF(D55<=0,0,'Tabla Amortización Fijo'!W61+'Tabla Amortización Fijo'!U61)","v":138.89795079919179},399,{"$f":"IF(C55=0,0,'Tabla Amortización Fijo'!X61+'Tabla Amortización Fijo'!V61+'Tabla Amortización Fijo'!S61+'Tabla Amortización Fijo'!Q61)","v":86.063672127870689},14334.381945538764,null,1214510.9104762867,14248.318273410892]
[49,{"$f":"'Tabla Amortización Fijo'!C62","v":"2029-05-04"},1214510.9104762867,{"$f":"IF(C56<=0,0,IF(C56<D55,C56,'Tabla Amortización Fijo'!AB62))","v":2415.4688182023519},null,{"$f":"IF(C56<=0,0,'Tabla Amortización Fijo'!AC62)","v":10323.342734999998},12738.811553202351,null,971.60872838102932,{"$f":"IF(P55<=0.01,0,'Tabla Amortización Fijo'!R62)","v":0},{"$f":"IF(D56<=0,0,'Tabla Amortización Fijo'!W62+'Tabla Amortización Fijo'!U62)","v":138.89795079919182},399,{"$f":"IF(C56=0,0,'Tabla Amortización Fijo'!X62+'Tabla Amortización Fijo'!V62+'Tabla Amortización Fijo'!S62+'Tabla Amortización Fijo'!Q62)","v":86.063672127870689},14334.381904510443,null,1212095.4416580843,14248.318232382571]
[50,{"$f":"'Tabla Amortización Fijo'!C63","v":"2029-06-04"},1212095.4416580843,{"$f":"IF(C57<=0,0,IF(C57<D56,C57,'Tabla Amortización Fijo'!AB63))","v":2094.5056364085103},null,{"$f":"IF(C57<=0,0,'Tabla Amortización Fijo'!AC63)","v":10646.238281333333},12740.743917741844,null,969.67635332646739,{"$f":"IF(P56<=0.01,0,'Tabla Amortización Fijo'!R63)","v":0},{"$f":"IF(D57<=0,0,'Tabla Amortización Fijo'!W63+'Tabla Amortización Fijo'!U63)","v":138.89795079919179},399,{"$f":"IF(C57=0,0,'Tabla Amortización Fijo'!X63+'Tabla Amortización Fijo'!V63+'Tabla Amortización Fijo'!S63+'Tabla Amortización Fijo'!Q63)","v":86.063672127870689},14334.381893995374,null,1210000.9360216758,14248.318221867503]
[51,{"$f":"'Tabla Amortización Fijo'!C64","v":"2029-07-04"},1210000.9360216758,{"$f":"IF(C58<=0,0,IF(C58<D57,C58,'Tabla Amortización Fijo'!AB64))","v":2457.4115806302316},null,{"$f":"IF(C58<=0,0,'Tabla Amortización Fijo'!AC64)","v":10285.007904999999},12742.419485630231,null,968.00074881734065,{"$f":"IF(P57<=0.01,0,'Tabla Amortización Fijo'!R64)","v":0},{"$f":"IF(D58<=0,0,'Tabla Amortización Fijo'!W64+'Tabla Amortización Fijo'!U64)","v":138.89795079919179},399,{"$f":"IF(C58=0,0,'Tabla Amortización Fijo'!X64+'Tabla Amortización Fijo'!V64+'Tabla Amortización Fijo'!S64+'Tabla Amortización Fijo'!Q64)","v":86.063672127870689},14334.381857374636,null,1207543.5244410455,14248.318185246764]
[52,{"$f":"'Tabla Amortización Fijo'!C65","v":"2029-08-04"},1207543.5244410455,{"$f":"IF(C59<=0,0,IF(C59<D58,C59,'Tabla Amortización Fijo'!AB65))","v":2138.1281764051314},null,{"$f":"IF(C59<=0,0,'Tabla Amortización Fijo'!AC65)","v":10606.257250666666},12744.385427071797,null,966.03481955283644,{"$f":"IF(P58<=0.01,0,'Tabla Amortización Fijo'!R65)","v":0},{"$f":"IF(D59<=0,0,'Tabla Amortización Fijo'!W65+'Tabla Amortización Fijo'!U65)","v":138.89795079919179},399,{"$f":"IF(C59=0,0,'Tabla Amortización Fijo'!X65+'Tabla Amortización Fijo'!V65+'Tabla Amortización Fijo'!S65+'Tabla Amortización Fijo'!Q65)","v":86.063672127870689},14334.381869551697,null,1205405.3962646404,14248.318197423825]
[53,{"$f":"'Tabla Amortización Fijo'!C66","v":"2029-09-04"},1205405.3962646404,{"$f":"IF(C60<=0,0,IF(C60<D59,C60,'Tabla Amortización Fijo'!AB66))","v":2158.6185714290159},null,{"$f":"IF(C60<=0,0,'Tabla Amortización Fijo'!AC66)","v":10587.477342166665},12746.09591359568,null,964.32431701171231,{"$f":"IF(P59<=0.01,0,'Tabla Amortización Fijo'!R66)","v":0},{"$f":"IF(D60<=0,0,'Tabla Amortización Fijo'!W66+'Tabla Amortización Fijo'!U66)","v":138.89795079919182},399,{"$f":"IF(C60=0,0,'Tabla Amortización Fijo'!X66+'Tabla Amortización Fijo'!V66+'Tabla Amortización Fijo'!S66+'Tabla Amortización Fijo'!Q66)","v":86.063672127870689},14334.381853534456,null,1203246.7776932113,14248.318181406585]
[54,{"$f":"'Tabla Amortización Fijo'!C67","v":"2029-10-04"},1203246.7776932113,{"$f":"IF(C61<=0,0,IF(C61<D60,C61,'Tabla Amortización Fijo'!AB67))","v":2520.2252530849528},null,{"$f":"IF(C61<=0,0,'Tabla Amortización Fijo'!AC67)","v":10227.597545000001},12747.822798084953,null,962.59742215456902,{"$f":"IF(P60<=0.01,0,'Tabla Amortización Fijo'!R67)","v":0},{"$f":"IF(D61<=0,0,'Tabla Amortización Fijo'!W67+'Tabla Amortización Fijo'!U67)","v":138.89795079919179},399,{"$f":"IF(C61=0,0,'Tabla Amortización Fijo'!X67+'Tabla Amortización Fijo'!V67+'Tabla Amortización Fijo'!S67+'Tabla Amortización Fijo'!Q67)","v":86.063672127870689},14334.381843166586,null,1200726.5524401264,14248.318171038714]
[55,{"$f":"'Tabla Amortización Fijo'!C68","v":"2029-11-04"},1200726.5524401264,{"$f":"IF(C62<=0,0,IF(C62<D61,C62,'Tabla Amortización Fijo'!AB68))","v":2203.4574914139407},null,{"$f":"IF(C62<=0,0,'Tabla Amortización Fijo'!AC68)","v":10546.381443},12749.838934413941,null,960.58124195210121,{"$f":"IF(P61<=0.01,0,'Tabla Amortización Fijo'!R68)","v":0},{"$f":"IF(D62<=0,0,'Tabla Amortización Fijo'!W68+'Tabla Amortización Fijo'!U68)","v":138.89795079919179},399,{"$f":"IF(C62=0,0,'Tabla Amortización Fijo'!X68+'Tabla Amortización Fijo'!V68+'Tabla Amortización Fijo'!S68+'Tabla Amortización Fijo'!Q68)","v":86.063672127870689},14334.381799293105,null,1198523.0949487125,14248.318127165234]
[56,{"$f":"'Tabla Amortización Fijo'!C69","v":"2029-12-04"},1198523.0949487125,{"$f":"IF(C63<=0,0,IF(C63<D62,C63,'Tabla Amortización Fijo'!AB69))","v":2564.1555026087913},null,{"$f":"IF(C63<=0,0,'Tabla Amortización Fijo'!AC69)","v":10187.446180000001},12751.601682608793,null,958.81847595897,{"$f":"IF(P62<=0.01,0,'Tabla Amortización Fijo'!R69)","v":0},{"$f":"IF(D63<=0,0,'Tabla Amortización Fijo'!W69+'Tabla Amortización Fijo'!U69)","v":138.89795079919179},399,{"$f":"IF(C63=0,0,'Tabla Amortización Fijo'!X69+'Tabla Amortización Fijo'!V69+'Tabla Amortización Fijo'!S69+'Tabla Amortización Fijo'!Q69)","v":86.063672127870689},14334.381781494825,null,1195958.9394461038,14248.318109366954]
[57,{"$f":"'Tabla Amortización Fijo'!C70","v":"2030-01-04"},1195958.9394461038,{"$f":"IF(C64<=0,0,IF(C64<D63,C64,'Tabla Amortización Fijo'!AB70))","v":2249.1471159399903},null,{"$f":"IF(C64<=0,0,'Tabla Amortización Fijo'!AC70)","v":10504.505847333332},12753.652963273322,null,956.76715155688305,{"$f":"IF(P63<=0.01,0,'Tabla Amortización Fijo'!R70)","v":0},{"$f":"IF(D64<=0,0,'Tabla Amortización Fijo'!W70+'Tabla Amortización Fijo'!U70)","v":138.89795079919179},399,{"$f":"IF(C64=0,0,'Tabla Amortización Fijo'!X70+'Tabla Amortización Fijo'!V70+'Tabla Amortización Fijo'!S70+'Tabla Amortización Fijo'!Q70)","v":86.063672127870689},14334.381737757269,null,1193709.7923301638,14248.318065629397]
[58,{"$f":"'Tabla Amortización Fijo'!C71","v":"2030-02-04"},1193709.7923301638,{"$f":"IF(C65<=0,0,IF(C65<D64,C65,'Tabla Amortización Fijo'!AB71))","v":2270.7014424677477},null,{"$f":"IF(C65<=0,0,'Tabla Amortización Fijo'!AC71)","v":10484.750813166665},12755.452255634413,null,954.96783386413097,{"$f":"IF(P64<=0.01,0,'Tabla Amortización Fijo'!R71)","v":0},{"$f":"IF(D65<=0,0,'Tabla Amortización Fijo'!W71+'Tabla Amortización Fijo'!U71)","v":138.89795079919179},399,{"$f":"IF(C65=0,0,'Tabla Amortización Fijo'!X71+'Tabla Amortización Fijo'!V71+'Tabla Amortización Fijo'!S71+'Tabla Amortización Fijo'!Q71)","v":86.063672127870689},14334.381712425607,null,1191439.090887696,14248.318040297736]
[59,{"$f":"'Tabla Amortización Fijo'!C72","v":"2030-03-04"},1191439.090887696,{"$f":"IF(C66<=0,0,IF(C66<D65,C66,'Tabla Amortización Fijo'!AB72))","v":3305.1855585459393},null,{"$f":"IF(C66<=0,0,'Tabla Amortización Fijo'!AC72)","v":9452.0832886666667},12757.268847212606,null,953.15127271015683,{"$f":"IF(P65<=0.01,0,'Tabla Amortización Fijo'!R72)","v":0},{"$f":"IF(D66<=0,0,'Tabla Amortización Fijo'!W72+'Tabla Amortización Fijo'!U72)","v":138.89795079919179},399,{"$f":"IF(C66=0,0,'Tabla Amortización Fijo'!X72+'Tabla Amortización Fijo'!V72+'Tabla Amortización Fijo'!S72+'Tabla Amortización Fijo'!Q72)","v":86.063672127870689},14334.381742849826,null,1188133.9053291501,14248.318070721954]
[60,{"$f":"'Tabla Amortización Fijo'!C73","v":"2030-04-04"},1188133.9053291501,{"$f":"IF(C67<=0,0,IF(C67<D66,C67,'Tabla Amortización Fijo'!AB73))","v":2324.1370262274631},null,{"$f":"IF(C67<=0,0,'Tabla Amortización Fijo'!AC73)","v":10435.775912666664},12759.912938894127,null,950.50712426332007,{"$f":"IF(P66<=0.01,0,'Tabla Amortización Fijo'!R73)","v":0},{"$f":"IF(D67<=0,0,'Tabla Amortización Fijo'!W73+'Tabla Amortización Fijo'!U73)","v":138.89795079919179},399,{"$f":"IF(C67=0,0,'Tabla Amortización Fijo'!X73+'Tabla Amortización Fijo'!V73+'Tabla Amortización Fijo'!S73+'Tabla Amortización Fijo'!Q73)","v":86.063672127870689},14334.381686084511,null,1185809.7683029226,14248.318013956639]
[61,{"$f":"'Tabla Amortización Fijo'!C74","v":"2030-05-04"},1185809.7683029226,{"$f":"IF(C68<=0,0,IF(C68<D67,C68,'Tabla Amortización Fijo'!AB74))","v":2682.3894404146354},null,{"$f":"IF(C68<=0,0,'Tabla Amortización Fijo'!AC74)","v":10079.382790000001},12761.772230414637,null,948.64781464233806,{"$f":"IF(P67<=0.01,0,'Tabla Amortización Fijo'!R74)","v":0},{"$f":"IF(D68<=0,0,'Tabla Amortización Fijo'!W74+'Tabla Amortización Fijo'!U74)","v":138.89795079919179},399,{"$f":"IF(C68=0,0,'Tabla Amortización Fijo'!X74+'Tabla Amortización Fijo'!V74+'Tabla Amortización Fijo'!S74+'Tabla Amortización Fijo'!Q74)","v":86.063672127870689},14334.381667984038,null,1183127.3788625079,14248.317995856167]
[62,{"$f":"'Tabla Amortización Fijo'!C75","v":"2030-06-04"},1183127.3788625079,{"$f":"IF(C69<=0,0,IF(C69<D68,C69,'Tabla Amortización Fijo'!AB75))","v":2372.1162381994504},null,{"$f":"IF(C69<=0,0,'Tabla Amortización Fijo'!AC75)","v":10391.801890833332},12763.918129032783,null,946.50190309000629,{"$f":"IF(P68<=0.01,0,'Tabla Amortización Fijo'!R75)","v":0},{"$f":"IF(D69<=0,0,'Tabla Amortización Fijo'!W75+'Tabla Amortización Fijo'!U75)","v":138.89795079919179},399,{"$f":"IF(C69=0,0,'Tabla Amortización Fijo'!X75+'Tabla Amortización Fijo'!V75+'Tabla Amortización Fijo'!S75+'Tabla Amortización Fijo'!Q75)","v":86.063672127870689},14334.381655049852,null,1180755.2626243085,14248.317982921981]
[63,{"$f":"'Tabla Amortización Fijo'!C76","v":"2030-07-04"},1180755.2626243085,{"$f":"IF(C70<=0,0,IF(C70<D69,C70,'Tabla Amortización Fijo'!AB76))","v":2729.3963432257501},null,{"$f":"IF(C70<=0,0,'Tabla Amortización Fijo'!AC76)","v":10036.419454999999},12765.815798225749,null,944.60421009944685,{"$f":"IF(P69<=0.01,0,'Tabla Amortización Fijo'!R76)","v":0},{"$f":"IF(D70<=0,0,'Tabla Amortización Fijo'!W76+'Tabla Amortización Fijo'!U76)","v":138.89795079919179},399,{"$f":"IF(C70=0,0,'Tabla Amortización Fijo'!X76+'Tabla Amortización Fijo'!V76+'Tabla Amortización Fijo'!S76+'Tabla Amortización Fijo'!Q76)","v":86.063672127870689},14334.381631252259,null,1178025.8662810826,14248.317959124388]
[64,{"$f":"'Tabla Amortización Fijo'!C77","v":"2030-08-04"},1178025.8662810826,{"$f":"IF(C71<=0,0,IF(C71<D70,C71,'Tabla Amortización Fijo'!AB77))","v":2421.0057337714438},null,{"$f":"IF(C71<=0,0,'Tabla Amortización Fijo'!AC77)","v":10346.993540166668},12767.999273938112,null,942.42069302486618,{"$f":"IF(P70<=0.01,0,'Tabla Amortización Fijo'!R77)","v":0},{"$f":"IF(D71<=0,0,'Tabla Amortización Fijo'!W77+'Tabla Amortización Fijo'!U77)","v":138.89795079919179},399,{"$f":"IF(C71=0,0,'Tabla Amortización Fijo'!X77+'Tabla Amortización Fijo'!V77+'Tabla Amortización Fijo'!S77+'Tabla Amortización Fijo'!Q77)","v":86.063672127870689},14334.381589890041,null,1175604.8605473111,14248.31791776217]
[65,{"$f":"'Tabla Amortización Fijo'!C78","v":"2030-09-04"},1175604.8605473111,{"$f":"IF(C72<=0,0,IF(C72<D71,C72,'Tabla Amortización Fijo'!AB78))","v":2444.2070387200865},null,{"$f":"IF(C72<=0,0,'Tabla Amortización Fijo'!AC78)","v":10325.729002333333},{"$f":"D72+F72","v":12769.936041053421},null,940.48388843784903,{"$f":"IF(P71<=0.01,0,'Tabla Amortización Fijo'!R78)","v":0},{"$f":"IF(D72<=0,0,'Tabla Amortización Fijo'!W78+'Tabla Amortización Fijo'!U78)","v":138.89795079919179},399,{"$f":"IF(C72=0,0,'Tabla Amortización Fijo'!X78+'Tabla Amortización Fijo'!V78+'Tabla Amortización Fijo'!S78+'Tabla Amortización Fijo'!Q78)","v":86.063672127870689},14334.381552418334,null,{"$f":"C72-D72-E72-H72","v":1173160.653508591},14248.317880290462]
[66,{"$f":"'Tabla Amortización Fijo'!C79","v":"2030-10-04"},1173160.653508591,{"$f":"IF(C73<=0,0,IF(C73<D72,C73,'Tabla Amortización Fijo'!AB79))","v":2800.0262080019224},null,{"$f":"IF(C73<=0,0,'Tabla Amortización Fijo'!AC79)","v":9971.8651850000006},12771.891393001923,null,{"$f":"IF(C73<=0,0,(C73*0.8/1000))","v":938.52852280687284},{"$f":"IF(P72<=0.01,0,'Tabla Amortización Fijo'!R79)","v":0},{"$f":"IF(D73<=0,0,'Tabla Amortización Fijo'!W79+'Tabla Amortización Fijo'!U79)","v":138.89795079919179},{"$f":"IF(C73<=0,,399)","v":399},{"$f":"IF(C73=0,0,'Tabla Amortización Fijo'!X79+'Tabla Amortización Fijo'!V79+'Tabla Amortización Fijo'!S79+'Tabla Amortización Fijo'!Q79)","v":86.063672127870689},14334.381538735859,null,1170360.6273005891,14248.317866607988]
[67,{"$f":"'Tabla Amortización Fijo'!C80","v":"2030-11-04"},1170360.6273005891,{"$f":"IF(C74<=0,0,IF(C74<D73,C74,'Tabla Amortización Fijo'!AB80))","v":2494.4642740011723},null,{"$f":"IF(C74<=0,0,'Tabla Amortización Fijo'!AC80)","v":10279.667094333334},12774.131368334507,null,936.28850184047133,{"$f":"IF(P73<=0.01,0,'Tabla Amortización Fijo'!R80)","v":0},{"$f":"IF(D74<=0,0,'Tabla Amortización Fijo'!W80+'Tabla Amortización Fijo'!U80)","v":138.89795079919179},399,{"$f":"IF(C74=0,0,'Tabla Amortización Fijo'!X80+'Tabla Amortización Fijo'!V80+'Tabla Amortización Fijo'!S80+'Tabla Amortización Fijo'!Q80)","v":86.063672127870689},14334.381493102042,null,1167866.163026588,{"$f":"N74-M74+H74+E74","v":14248.317820974171}]
[68,{"$f":"'Tabla Amortización Fijo'!C81","v":"2030-12-04"},{"$f":"IF(P74<=0.01,0,P74)","v":1167866.163026588},{"$f":"IF(C75<=0,0,IF(C75<D74,C75,'Tabla Amortización Fijo'!AB81))","v":2849.2649694845477},null,{"$f":"IF(C75<=0,0,'Tabla Amortización Fijo'!AC81)","v":9926.8620199999987},12776.126989484546,null,934.2929304212704,{"$f":"IF(P74<=0.01,0,'Tabla Amortización Fijo'!R81)","v":0},{"$f":"IF(D75<=0,0,'Tabla Amortización Fijo'!W81+'Tabla Amortización Fijo'!U81)","v":138.89795079919179},399,{"$f":"IF(C75=0,0,'Tabla Amortización Fijo'!X81+'Tabla Amortización Fijo'!V81+'Tabla Amortización Fijo'!S81+'Tabla Amortización Fijo'!Q81)","v":86.063672127870689},14334.38154283288,null,1165016.8980571034,14248.317870705008]
[69,{"$f":"'Tabla Amortización Fijo'!C82","v":"2031-01-04"},1165016.8980571034,{"$f":"IF(C76<=0,0,IF(C76<D75,C76,'Tabla Amortización Fijo'!AB82))","v":2545.6750125845761},null,{"$f":"IF(C76<=0,0,'Tabla Amortización Fijo'!AC82)","v":10232.731420333334},12778.406432917909,null,932.01351844568273,{"$f":"IF(P75<=0.01,0,'Tabla Amortización Fijo'!R82)","v":0},{"$f":"IF(D76<=0,0,'Tabla Amortización Fijo'!W82+'Tabla Amortización Fijo'!U82)","v":138.89795079919179},399,{"$f":"IF(C76=0,0,'Tabla Amortización Fijo'!X82+'Tabla Amortización Fijo'!V82+'Tabla Amortización Fijo'!S82+'Tabla Amortización Fijo'!Q82)","v":86.063672127870689},{"$f":"G76+K76+J76+L76+M76+I76","v":14334.381574290655},null,1162471.2230445188,14248.317902162784]
[70,{"$f":"'Tabla Amortización Fijo'!C83","v":"2031-02-04"},1162471.2230445188,{"$f":"IF(C77<=0,0,IF(C77<D76,C77,'Tabla Amortización Fijo'!AB83))","v":2570.0710647885126},null,{"$f":"IF(C77<=0,0,'Tabla Amortización Fijo'!AC83)","v":10210.371864333332},12780.442929121844,null,929.97697843561502,{"$f":"IF(P76<=0.01,0,'Tabla Amortización Fijo'!R83)","v":0},{"$f":"IF(D77<=0,0,'Tabla Amortización Fijo'!W83+'Tabla Amortización Fijo'!U83)","v":138.89795079919179},399,{"$f":"IF(C77=0,0,'Tabla Amortización Fijo'!X83+'Tabla Amortización Fijo'!V83+'Tabla Amortización Fijo'!S83+'Tabla Amortización Fijo'!Q83)","v":86.063672127870689},14334.381530484523,null,1159901.1519797302,14248.317858356651]
[71,{"$f":"'Tabla Amortización Fijo'!C84","v":"2031-03-04"},1159901.1519797302,{"$f":"IF(C78<=0,0,IF(C78<D77,C78,'Tabla Amortización Fijo'!AB84))","v":3580.6168916755064},null,{"$f":"IF(C78<=0,0,'Tabla Amortización Fijo'!AC84)","v":9201.8821393333328},12782.49903100884,null,927.92092158378432,{"$f":"IF(P77<=0.01,0,'Tabla Amortización Fijo'!R84)","v":0},{"$f":"IF(D78<=0,0,'Tabla Amortización Fijo'!W84+'Tabla Amortización Fijo'!U84)","v":138.89795079919179},399,{"$f":"IF(C78=0,0,'Tabla Amortización Fijo'!X84+'Tabla Amortización Fijo'!V84+'Tabla Amortización Fijo'!S84+'Tabla Amortización Fijo'!Q84)","v":86.063672127870689},14334.381575519687,null,1156320.5350880548,14248.317903391815]
[72,{"$f":"'Tabla Amortización Fijo'!C85","v":"2031-04-04"},1156320.5350880548,{"$f":"IF(C79<=0,0,IF(C79<D78,C79,'Tabla Amortización Fijo'!AB85))","v":2629.0151577046254},null,{"$f":"IF(C79<=0,0,'Tabla Amortización Fijo'!AC85)","v":10156.348303833332},12785.363461537958,null,925.05642807044387,{"$f":"IF(P78<=0.01,0,'Tabla Amortización Fijo'!R85)","v":0},{"$f":"IF(D79<=0,0,'Tabla Amortización Fijo'!W85+'Tabla Amortización Fijo'!U85)","v":138.89795079919179},399,{"$f":"IF(C79=0,0,'Tabla Amortización Fijo'!X85+'Tabla Amortización Fijo'!V85+'Tabla Amortización Fijo'!S85+'Tabla Amortización Fijo'!Q85)","v":86.063672127870689},14334.381512535465,null,1153691.5199303501,14248.317840407593]
[73,{"$f":"'Tabla Amortización Fijo'!C86","v":"2031-05-04"},1153691.5199303501,{"$f":"IF(C80<=0,0,IF(C80<D79,C80,'Tabla Amortización Fijo'!AB86))","v":2981.0891502795625},null,{"$f":"IF(C80<=0,0,'Tabla Amortización Fijo'!AC86)","v":9806.3774949999988},12787.466645279561,null,922.95321594428015,{"$f":"IF(P79<=0.01,0,'Tabla Amortización Fijo'!R86)","v":0},{"$f":"IF(D80<=0,0,'Tabla Amortización Fijo'!W86+'Tabla Amortización Fijo'!U86)","v":138.89795079919179},399,{"$f":"IF(C80=0,0,'Tabla Amortización Fijo'!X86+'Tabla Amortización Fijo'!V86+'Tabla Amortización Fijo'!S86+'Tabla Amortización Fijo'!Q86)","v":86.063672127870689},14334.381484150905,null,1150710.4307800706,14248.317812023033]
[74,{"$f":"'Tabla Amortización Fijo'!C87","v":"2031-06-04"},1150710.4307800706,{"$f":"IF(C81<=0,0,IF(C81<D80,C81,'Tabla Amortización Fijo'!AB87))","v":2682.7786573228077},null,{"$f":"IF(C81<=0,0,'Tabla Amortización Fijo'!AC87)","v":10107.072837666665},12789.851494989472,null,920.56834462405652,{"$f":"IF(P80<=0.01,0,'Tabla Amortización Fijo'!R87)","v":0},{"$f":"IF(D81<=0,0,'Tabla Amortización Fijo'!W87+'Tabla Amortización Fijo'!U87)","v":138.89795079919179},399,{"$f":"IF(C81=0,0,'Tabla Amortización Fijo'!X87+'Tabla Amortización Fijo'!V87+'Tabla Amortización Fijo'!S87+'Tabla Amortización Fijo'!Q87)","v":86.063672127870689},14334.381462540592,null,1148027.6521227479,14248.317790412721]
[75,{"$f":"'Tabla Amortización Fijo'!C88","v":"2031-07-04"},1148027.6521227479,{"$f":"IF(C82<=0,0,IF(C82<D81,C82,'Tabla Amortización Fijo'!AB88))","v":3033.7631208902626},null,{"$f":"IF(C82<=0,0,'Tabla Amortización Fijo'!AC88)","v":9758.2345999999998},12791.997720890262,null,918.42212169819834,{"$f":"IF(P81<=0.01,0,'Tabla Amortización Fijo'!R88)","v":0},{"$f":"IF(D82<=0,0,'Tabla Amortización Fijo'!W88+'Tabla Amortización Fijo'!U88)","v":138.89795079919179},399,{"$f":"IF(C82=0,0,'Tabla Amortización Fijo'!X88+'Tabla Amortización Fijo'!V88+'Tabla Amortización Fijo'!S88+'Tabla Amortización Fijo'!Q88)","v":86.063672127870689},14334.381465515524,null,1144993.8890018575,14248.317793387652]
[76,{"$f":"'Tabla Amortización Fijo'!C89","v":"2031-08-04"},1144993.8890018575,{"$f":"IF(C83<=0,0,IF(C83<D82,C83,'Tabla Amortización Fijo'!AB89))","v":2737.5621826973511},null,{"$f":"IF(C83<=0,0,'Tabla Amortización Fijo'!AC89)","v":10056.862561333332},12794.424744030683,null,915.99511120148611,{"$f":"IF(P82<=0.01,0,'Tabla Amortización Fijo'!R89)","v":0},{"$f":"IF(D83<=0,0,'Tabla Amortización Fijo'!W89+'Tabla Amortización Fijo'!U89)","v":138.89795079919179},399,{"$f":"IF(C83=0,0,'Tabla Amortización Fijo'!X89+'Tabla Amortización Fijo'!V89+'Tabla Amortización Fijo'!S89+'Tabla Amortización Fijo'!Q89)","v":86.063672127870689},14334.381478159232,null,1142256.32681916,14248.31780603136]
[77,{"$f":"'Tabla Amortización Fijo'!C90","v":"2031-09-04"},1142256.32681916,{"$f":"IF(C84<=0,0,IF(C84<D83,C84,'Tabla Amortización Fijo'!AB90))","v":2763.7971536148675},null,{"$f":"IF(C84<=0,0,'Tabla Amortización Fijo'!AC90)","v":10032.817659333332},12796.614812948199,null,913.80506145532797,{"$f":"IF(P83<=0.01,0,'Tabla Amortización Fijo'!R90)","v":0},{"$f":"IF(D84<=0,0,'Tabla Amortización Fijo'!W90+'Tabla Amortización Fijo'!U90)","v":138.89795079919179},399,{"$f":"IF(C84=0,0,'Tabla Amortización Fijo'!X90+'Tabla Amortización Fijo'!V90+'Tabla Amortización Fijo'!S90+'Tabla Amortización Fijo'!Q90)","v":86.063672127870689},14334.381497330591,null,1139492.5296655451,14248.317825202719]
[78,{"$f":"'Tabla Amortización Fijo'!C91","v":"2031-10-04"},1139492.5296655451,{"$f":"IF(C85<=0,0,IF(C85<D84,C85,'Tabla Amortización Fijo'!AB91))","v":3113.139759742247},null,{"$f":"IF(C85<=0,0,'Tabla Amortización Fijo'!AC91)","v":9685.6860799999977},12798.825839742245,null,911.59402373243609,{"$f":"IF(P84<=0.01,0,'Tabla Amortización Fijo'!R91)","v":0},{"$f":"IF(D85<=0,0,'Tabla Amortización Fijo'!W91+'Tabla Amortización Fijo'!U91)","v":138.89795079919179},399,{"$f":"IF(C85=0,0,'Tabla Amortización Fijo'!X91+'Tabla Amortización Fijo'!V91+'Tabla Amortización Fijo'!S91+'Tabla Amortización Fijo'!Q91)","v":86.063672127870689},14334.381486401744,null,1136379.3899058029,14248.317814273873]
[79,{"$f":"'Tabla Amortización Fijo'!C92","v":"2031-11-04"},1136379.3899058029,{"$f":"IF(C86<=0,0,IF(C86<D85,C86,'Tabla Amortización Fijo'!AB92))","v":2820.1177990345386},null,{"$f":"IF(C86<=0,0,'Tabla Amortización Fijo'!AC92)","v":9981.1985363333333},12801.316335367872,null,909.10351192464236,{"$f":"IF(P85<=0.01,0,'Tabla Amortización Fijo'!R92)","v":0},{"$f":"IF(D86<=0,0,'Tabla Amortización Fijo'!W92+'Tabla Amortización Fijo'!U92)","v":138.89795079919179},399,{"$f":"IF(C86=0,0,'Tabla Amortización Fijo'!X92+'Tabla Amortización Fijo'!V92+'Tabla Amortización Fijo'!S92+'Tabla Amortización Fijo'!Q92)","v":86.063672127870689},14334.381470219578,null,1133559.2721067683,14248.317798091706]
[80,{"$f":"'Tabla Amortización Fijo'!C93","v":"2031-12-04"},1133559.2721067683,{"$f":"IF(C87<=0,0,IF(C87<D86,C87,'Tabla Amortización Fijo'!AB93))","v":3168.3190550388713},null,{"$f":"IF(C87<=0,0,'Tabla Amortización Fijo'!AC93)","v":9635.2533700000004},12803.572425038872,null,906.84741768541471,{"$f":"IF(P86<=0.01,0,'Tabla Amortización Fijo'!R93)","v":0},{"$f":"IF(D87<=0,0,'Tabla Amortización Fijo'!W93+'Tabla Amortización Fijo'!U93)","v":138.89795079919179},399,{"$f":"IF(C87=0,0,'Tabla Amortización Fijo'!X93+'Tabla Amortización Fijo'!V93+'Tabla Amortización Fijo'!S93+'Tabla Amortización Fijo'!Q93)","v":86.063672127870689},14334.38146565135,null,1130390.9530517294,14248.317793523478]
[81,{"$f":"'Tabla Amortización Fijo'!C94","v":"2032-01-04"},1130390.9530517294,{"$f":"IF(C88<=0,0,IF(C88<D87,C88,'Tabla Amortización Fijo'!AB94))","v":2877.5069855527445},null,{"$f":"IF(C88<=0,0,'Tabla Amortización Fijo'!AC94)","v":9928.6000716666658},12806.107057219411,null,904.3127624413836,{"$f":"IF(P87<=0.01,0,'Tabla Amortización Fijo'!R94)","v":0},{"$f":"IF(D88<=0,0,'Tabla Amortización Fijo'!W94+'Tabla Amortización Fijo'!U94)","v":138.89795079919179},399,{"$f":"IF(C88=0,0,'Tabla Amortización Fijo'!X94+'Tabla Amortización Fijo'!V94+'Tabla Amortización Fijo'!S94+'Tabla Amortización Fijo'!Q94)","v":86.063672127870689},14334.381442587857,null,1127513.4460661765,14248.317770459986]
[82,{"$f":"'Tabla Amortización Fijo'!C95","v":"2032-02-04"},1127513.4460661765,{"$f":"IF(C89<=0,0,IF(C89<D88,C89,'Tabla Amortización Fijo'!AB95))","v":2905.0830941642935},null,{"$f":"IF(C89<=0,0,'Tabla Amortización Fijo'!AC95)","v":9903.3259421666644},12808.409036330959,null,902.0107568529412,{"$f":"IF(P88<=0.01,0,'Tabla Amortización Fijo'!R95)","v":0},{"$f":"IF(D89<=0,0,'Tabla Amortización Fijo'!W95+'Tabla Amortización Fijo'!U95)","v":138.89795079919182},399,{"$f":"IF(C89=0,0,'Tabla Amortización Fijo'!X95+'Tabla Amortización Fijo'!V95+'Tabla Amortización Fijo'!S95+'Tabla Amortización Fijo'!Q95)","v":86.063672127870689},14334.381416110964,null,1124608.3629720123,14248.317743983092]
[83,{"$f":"'Tabla Amortización Fijo'!C96","v":"2032-03-04"},1124608.3629720123,{"$f":"IF(C90<=0,0,IF(C90<D89,C90,'Tabla Amortización Fijo'!AB96))","v":3570.2015461675073},null,{"$f":"IF(C90<=0,0,'Tabla Amortización Fijo'!AC96)","v":9240.5316138333328},12810.73316000084,null,899.68669037760981,{"$f":"IF(P89<=0.01,0,'Tabla Amortización Fijo'!R96)","v":0},{"$f":"IF(D90<=0,0,'Tabla Amortización Fijo'!W96+'Tabla Amortización Fijo'!U96)","v":138.89795079919179},399,{"$f":"IF(C90=0,0,'Tabla Amortización Fijo'!X96+'Tabla Amortización Fijo'!V96+'Tabla Amortización Fijo'!S96+'Tabla Amortización Fijo'!Q96)","v":86.063672127870689},14334.381473305513,null,1121038.1614258448,14248.317801177642]
[84,{"$f":"'Tabla Amortización Fijo'!C97","v":"2032-04-04"},1121038.1614258448,{"$f":"IF(C91<=0,0,IF(C91<D90,C91,'Tabla Amortización Fijo'!AB97))","v":2967.1379053008059},null,{"$f":"IF(C91<=0,0,'Tabla Amortización Fijo'!AC97)","v":9846.4513994999998},12813.589304800806,null,896.83052914067594,{"$f":"IF(P90<=0.01,0,'Tabla Amortización Fijo'!R97)","v":0},{"$f":"IF(D91<=0,0,'Tabla Amortización Fijo'!W97+'Tabla Amortización Fijo'!U97)","v":138.89795079919179},399,{"$f":"IF(C91=0,0,'Tabla Amortización Fijo'!X97+'Tabla Amortización Fijo'!V97+'Tabla Amortización Fijo'!S97+'Tabla Amortización Fijo'!Q97)","v":86.063672127870689},14334.381456868545,null,1118071.0235205439,14248.317784740673]
[85,{"$f":"'Tabla Amortización Fijo'!C98","v":"2032-05-04"},1118071.0235205439,{"$f":"IF(C92<=0,0,IF(C92<D91,C92,'Tabla Amortización Fijo'!AB98))","v":3312.3597668907591},null,{"$f":"IF(C92<=0,0,'Tabla Amortización Fijo'!AC98)","v":9503.6032449999984},12815.963011890757,null,894.4568188164352,{"$f":"IF(P91<=0.01,0,'Tabla Amortización Fijo'!R98)","v":0},{"$f":"IF(D92<=0,0,'Tabla Amortización Fijo'!W98+'Tabla Amortización Fijo'!U98)","v":138.89795079919179},399,{"$f":"IF(C92=0,0,'Tabla Amortización Fijo'!X98+'Tabla Amortización Fijo'!V98+'Tabla Amortización Fijo'!S98+'Tabla Amortización Fijo'!Q98)","v":86.063672127870689},14334.381453634256,null,1114758.6637536532,14248.317781506385]
[86,{"$f":"'Tabla Amortización Fijo'!C99","v":"2032-06-04"},1114758.6637536532,{"$f":"IF(C93<=0,0,IF(C93<D92,C93,'Tabla Amortización Fijo'!AB99))","v":3027.3164246593074},null,{"$f":"IF(C93<=0,0,'Tabla Amortización Fijo'!AC99)","v":9791.296457833334},12818.612882492642,null,891.80693100292262,{"$f":"IF(P92<=0.01,0,'Tabla Amortización Fijo'!R99)","v":0},{"$f":"IF(D93<=0,0,'Tabla Amortización Fijo'!W99+'Tabla Amortización Fijo'!U99)","v":138.89795079919179},399,{"$f":"IF(C93=0,0,'Tabla Amortización Fijo'!X99+'Tabla Amortización Fijo'!V99+'Tabla Amortización Fijo'!S99+'Tabla Amortización Fijo'!Q99)","v":86.063672127870689},14334.381436422627,null,1111731.347328994,14248.317764294756]
[87,{"$f":"'Tabla Amortización Fijo'!C100","v":"2032-07-04"},1111731.347328994,{"$f":"IF(C94<=0,0,IF(C94<D93,C94,'Tabla Amortización Fijo'!AB100))","v":3371.3187554721735},null,{"$f":"IF(C94<=0,0,'Tabla Amortización Fijo'!AC100)","v":9449.7159650000012},12821.034720472175,null,889.38507786319519,{"$f":"IF(P93<=0.01,0,'Tabla Amortización Fijo'!R100)","v":0},{"$f":"IF(D94<=0,0,'Tabla Amortización Fijo'!W100+'Tabla Amortización Fijo'!U100)","v":138.89795079919179},399,{"$f":"IF(C94=0,0,'Tabla Amortización Fijo'!X100+'Tabla Amortización Fijo'!V100+'Tabla Amortización Fijo'!S100+'Tabla Amortización Fijo'!Q100)","v":86.063672127870689},14334.381421262433,null,1108360.0285735219,14248.317749134561]
[88,{"$f":"'Tabla Amortización Fijo'!C101","v":"2032-08-04"},1108360.0285735219,{"$f":"IF(C95<=0,0,IF(C95<D94,C95,'Tabla Amortización Fijo'!AB101))","v":3088.6366784688985},null,{"$f":"IF(C95<=0,0,'Tabla Amortización Fijo'!AC101)","v":9735.0950698333327},12823.731748302231,null,886.68802285881759,{"$f":"IF(P94<=0.01,0,'Tabla Amortización Fijo'!R101)","v":0},{"$f":"IF(D95<=0,0,'Tabla Amortización Fijo'!W101+'Tabla Amortización Fijo'!U101)","v":138.89795079919179},399,{"$f":"IF(C95=0,0,'Tabla Amortización Fijo'!X101+'Tabla Amortización Fijo'!V101+'Tabla Amortización Fijo'!S101+'Tabla Amortización Fijo'!Q101)","v":86.063672127870689},14334.381394088112,null,1105271.391895053,14248.31772196024]
[89,{"$f":"'Tabla Amortización Fijo'!C102","v":"2032-09-04"},1105271.391895053,{"$f":"IF(C96<=0,0,IF(C96<D95,C96,'Tabla Amortización Fijo'!AB102))","v":3118.2361133042268},null,{"$f":"IF(C96<=0,0,'Tabla Amortización Fijo'!AC102)","v":9707.9665151666668},12826.202628470894,null,884.21711351604245,{"$f":"IF(P95<=0.01,0,'Tabla Amortización Fijo'!R102)","v":0},{"$f":"IF(D96<=0,0,'Tabla Amortización Fijo'!W102+'Tabla Amortización Fijo'!U102)","v":138.89795079919179},399,{"$f":"IF(C96=0,0,'Tabla Amortización Fijo'!X102+'Tabla Amortización Fijo'!V102+'Tabla Amortización Fijo'!S102+'Tabla Amortización Fijo'!Q102)","v":86.063672127870689},14334.381364913999,null,1102153.1557817487,14248.317692786128]
[90,{"$f":"'Tabla Amortización Fijo'!C103","v":"2032-10-04"},1102153.1557817487,{"$f":"IF(C97<=0,0,IF(C97<D96,C97,'Tabla Amortización Fijo'!AB103))","v":3460.3959368615551},null,{"$f":"IF(C97<=0,0,'Tabla Amortización Fijo'!AC103)","v":9368.3012650000001},12828.697201861556,null,881.72252462539905,{"$f":"IF(P96<=0.01,0,'Tabla Amortización Fijo'!R103)","v":0},{"$f":"IF(D97<=0,0,'Tabla Amortización Fijo'!W103+'Tabla Amortización Fijo'!U103)","v":138.89795079919179},399,{"$f":"IF(C97=0,0,'Tabla Amortización Fijo'!X103+'Tabla Amortización Fijo'!V103+'Tabla Amortización Fijo'!S103+'Tabla Amortización Fijo'!Q103)","v":86.063672127870689},14334.381349414018,null,1098692.7598448871,14248.317677286146]
[91,{"$f":"'Tabla Amortización Fijo'!C104","v":"2032-11-04"},1098692.7598448871,{"$f":"IF(C98<=0,0,IF(C98<D97,C98,'Tabla Amortización Fijo'!AB104))","v":3181.2813371183147},null,{"$f":"IF(C98<=0,0,'Tabla Amortización Fijo'!AC104)","v":9650.1841271666672},12831.465464284982,null,878.95420787590979,{"$f":"IF(P97<=0.01,0,'Tabla Amortización Fijo'!R104)","v":0},{"$f":"IF(D98<=0,0,'Tabla Amortización Fijo'!W104+'Tabla Amortización Fijo'!U104)","v":138.89795079919179},399,{"$f":"IF(C98=0,0,'Tabla Amortización Fijo'!X104+'Tabla Amortización Fijo'!V104+'Tabla Amortización Fijo'!S104+'Tabla Amortización Fijo'!Q104)","v":86.063672127870689},14334.381295087955,null,1095511.4785077688,14248.317622960083]
[92,{"$f":"'Tabla Amortización Fijo'!C105","v":"2032-12-04"},1095511.4785077688,{"$f":"IF(C99<=0,0,IF(C99<D98,C99,'Tabla Amortización Fijo'!AB105))","v":3522.1635355095664},null,{"$f":"IF(C99<=0,0,'Tabla Amortización Fijo'!AC105)","v":9311.8469849999983},12834.010520509564,null,876.40918280621509,{"$f":"IF(P98<=0.01,0,'Tabla Amortización Fijo'!R105)","v":0},{"$f":"IF(D99<=0,0,'Tabla Amortización Fijo'!W105+'Tabla Amortización Fijo'!U105)","v":138.89795079919179},399,{"$f":"IF(C99=0,0,'Tabla Amortización Fijo'!X105+'Tabla Amortización Fijo'!V105+'Tabla Amortización Fijo'!S105+'Tabla Amortización Fijo'!Q105)","v":86.063672127870689},14334.381326242843,null,1091989.3149722593,14248.317654114971]
[93,{"$f":"'Tabla Amortización Fijo'!C106","v":"2033-01-04"},1091989.3149722593,{"$f":"IF(C100<=0,0,IF(C100<D99,C100,'Tabla Amortización Fijo'!AB106))","v":3245.522683814333},null,{"$f":"IF(C100<=0,0,'Tabla Amortización Fijo'!AC106)","v":9591.3055791666666},12836.828262981,null,873.59145197780754,{"$f":"IF(P99<=0.01,0,'Tabla Amortización Fijo'!R106)","v":0},{"$f":"IF(D100<=0,0,'Tabla Amortización Fijo'!W106+'Tabla Amortización Fijo'!U106)","v":138.89795079919179},399,{"$f":"IF(C100=0,0,'Tabla Amortización Fijo'!X106+'Tabla Amortización Fijo'!V106+'Tabla Amortización Fijo'!S106+'Tabla Amortización Fijo'!Q106)","v":86.063672127870689},14334.38133788587,null,1088743.7922884449,14248.317665757999]
[94,{"$f":"'Tabla Amortización Fijo'!C107","v":"2033-02-04"},1088743.7922884449,{"$f":"IF(C101<=0,0,IF(C101<D100,C101,'Tabla Amortización Fijo'!AB107))","v":3276.6256095342205},null,{"$f":"IF(C101<=0,0,'Tabla Amortización Fijo'!AC107)","v":9562.799095166667},12839.424704700887,null,870.99503383075603,{"$f":"IF(P100<=0.01,0,'Tabla Amortización Fijo'!R107)","v":0},{"$f":"IF(D101<=0,0,'Tabla Amortización Fijo'!W107+'Tabla Amortización Fijo'!U107)","v":138.89795079919179},399,{"$f":"IF(C101=0,0,'Tabla Amortización Fijo'!X107+'Tabla Amortización Fijo'!V107+'Tabla Amortización Fijo'!S107+'Tabla Amortización Fijo'!Q107)","v":86.063672127870689},14334.381361458705,null,1085467.1666789106,14248.317689330834]
[95,{"$f":"'Tabla Amortización Fijo'!C108","v":"2033-03-04"},1085467.1666789106,{"$f":"IF(C102<=0,0,IF(C102<D101,C102,'Tabla Amortización Fijo'!AB108))","v":4230.6736966359995},null,{"$f":"IF(C102<=0,0,'Tabla Amortización Fijo'!AC108)","v":8611.3723266666675},12842.046023302668,null,868.37373334312861,{"$f":"IF(P101<=0.01,0,'Tabla Amortización Fijo'!R108)","v":0},{"$f":"IF(D102<=0,0,'Tabla Amortización Fijo'!W108+'Tabla Amortización Fijo'!U108)","v":138.89795079919179},399,{"$f":"IF(C102=0,0,'Tabla Amortización Fijo'!X108+'Tabla Amortización Fijo'!V108+'Tabla Amortización Fijo'!S108+'Tabla Amortización Fijo'!Q108)","v":86.063672127870689},14334.38137957286,null,1081236.4929822746,14248.317707444989]
[96,{"$f":"'Tabla Amortización Fijo'!C109","v":"2033-04-04"},1081236.4929822746,{"$f":"IF(C103<=0,0,IF(C103<D102,C103,'Tabla Amortización Fijo'!AB109))","v":3348.5705612183524},null,{"$f":"IF(C103<=0,0,'Tabla Amortización Fijo'!AC109)","v":9496.8599768333315},12845.430538051683,null,864.9891943858197,{"$f":"IF(P102<=0.01,0,'Tabla Amortización Fijo'!R109)","v":0},{"$f":"IF(D103<=0,0,'Tabla Amortización Fijo'!W109+'Tabla Amortización Fijo'!U109)","v":138.89795079919179},399,{"$f":"IF(C103=0,0,'Tabla Amortización Fijo'!X109+'Tabla Amortización Fijo'!V109+'Tabla Amortización Fijo'!S109+'Tabla Amortización Fijo'!Q109)","v":86.063672127870689},14334.381355364567,null,1077887.9224210563,14248.317683236695]
[97,{"$f":"'Tabla Amortización Fijo'!C110","v":"2033-05-04"},1077887.9224210563,{"$f":"IF(C104<=0,0,IF(C104<D103,C104,'Tabla Amortización Fijo'!AB110))","v":3686.0626071159941},null,{"$f":"IF(C104<=0,0,'Tabla Amortización Fijo'!AC110)","v":9162.0468099999998},12848.109417115993,null,862.31033793684514,{"$f":"IF(P103<=0.01,0,'Tabla Amortización Fijo'!R110)","v":0},{"$f":"IF(D104<=0,0,'Tabla Amortización Fijo'!W110+'Tabla Amortización Fijo'!U110)","v":138.89795079919179},399,{"$f":"IF(C104=0,0,'Tabla Amortización Fijo'!X110+'Tabla Amortización Fijo'!V110+'Tabla Amortización Fijo'!S110+'Tabla Amortización Fijo'!Q110)","v":86.063672127870689},14334.381377979902,null,1074201.8598139402,14248.31770585203]
[98,{"$f":"'Tabla Amortización Fijo'!C111","v":"2033-06-04"},1074201.8598139402,{"$f":"IF(C105<=0,0,IF(C105<D104,C105,'Tabla Amortización Fijo'!AB111))","v":3415.9857957482241},null,{"$f":"IF(C105<=0,0,'Tabla Amortización Fijo'!AC111)","v":9435.0724766666663},12851.05827241489,null,859.36148785115222,{"$f":"IF(P104<=0.01,0,'Tabla Amortización Fijo'!R111)","v":0},{"$f":"IF(D105<=0,0,'Tabla Amortización Fijo'!W111+'Tabla Amortización Fijo'!U111)","v":138.89795079919179},399,{"$f":"IF(C105=0,0,'Tabla Amortización Fijo'!X111+'Tabla Amortización Fijo'!V111+'Tabla Amortización Fijo'!S111+'Tabla Amortización Fijo'!Q111)","v":86.063672127870689},14334.381383193106,null,1070785.8740181921,14248.317711065234]
[99,{"$f":"'Tabla Amortización Fijo'!C112","v":"2033-07-04"},1070785.8740181921,{"$f":"IF(C106<=0,0,IF(C106<D105,C106,'Tabla Amortización Fijo'!AB112))","v":3752.1116572626311},null,{"$f":"IF(C106<=0,0,'Tabla Amortización Fijo'!AC112)","v":9101.6793849999995},12853.79104226263,null,856.62869921455365,{"$f":"IF(P105<=0.01,0,'Tabla Amortización Fijo'!R112)","v":0},{"$f":"IF(D106<=0,0,'Tabla Amortización Fijo'!W112+'Tabla Amortización Fijo'!U112)","v":138.89795079919179},399,{"$f":"IF(C106=0,0,'Tabla Amortización Fijo'!X112+'Tabla Amortización Fijo'!V112+'Tabla Amortización Fijo'!S112+'Tabla Amortización Fijo'!Q112)","v":86.063672127870689},14334.381364404248,null,1067033.7623609295,14248.317692276376]
[100,{"$f":"'Tabla Amortización Fijo'!C113","v":"2033-08-04"},1067033.7623609295,{"$f":"IF(C107<=0,0,IF(C107<D106,C107,'Tabla Amortización Fijo'!AB113))","v":3484.6800630062426},null,{"$f":"IF(C107<=0,0,'Tabla Amortización Fijo'!AC113)","v":9372.1126649999987},12856.792728006241,null,853.6270098887436,{"$f":"IF(P106<=0.01,0,'Tabla Amortización Fijo'!R113)","v":0},{"$f":"IF(D107<=0,0,'Tabla Amortización Fijo'!W113+'Tabla Amortización Fijo'!U113)","v":138.89795079919179},399,{"$f":"IF(C107=0,0,'Tabla Amortización Fijo'!X113+'Tabla Amortización Fijo'!V113+'Tabla Amortización Fijo'!S113+'Tabla Amortización Fijo'!Q113)","v":86.063672127870689},14334.381360822048,null,1063549.0822979233,14248.317688694176]
[101,{"$f":"'Tabla Amortización Fijo'!C114","v":"2033-09-04"},1063549.0822979233,{"$f":"IF(C108<=0,0,IF(C108<D107,C108,'Tabla Amortización Fijo'!AB114))","v":3518.0749136100526},null,{"$f":"IF(C108<=0,0,'Tabla Amortización Fijo'!AC114)","v":9341.5055589999993},12859.580472610052,null,850.83926583833863,{"$f":"IF(P107<=0.01,0,'Tabla Amortización Fijo'!R114)","v":0},{"$f":"IF(D108<=0,0,'Tabla Amortización Fijo'!W114+'Tabla Amortización Fijo'!U114)","v":138.89795079919179},399,{"$f":"IF(C108=0,0,'Tabla Amortización Fijo'!X114+'Tabla Amortización Fijo'!V114+'Tabla Amortización Fijo'!S114+'Tabla Amortización Fijo'!Q114)","v":86.063672127870689},14334.381361375454,null,1060031.0073843133,14248.317689247582]
[102,{"$f":"'Tabla Amortización Fijo'!C115","v":"2033-10-04"},1060031.0073843133,{"$f":"IF(C109<=0,0,IF(C109<D108,C109,'Tabla Amortización Fijo'!AB115))","v":3852.1319169577041},null,{"$f":"IF(C109<=0,0,'Tabla Amortización Fijo'!AC115)","v":9010.2630749999989},12862.394991957703,null,848.02480590745063,{"$f":"IF(P108<=0.01,0,'Tabla Amortización Fijo'!R115)","v":0},{"$f":"IF(D109<=0,0,'Tabla Amortización Fijo'!W115+'Tabla Amortización Fijo'!U115)","v":138.89795079919179},399,{"$f":"IF(C109=0,0,'Tabla Amortización Fijo'!X115+'Tabla Amortización Fijo'!V115+'Tabla Amortización Fijo'!S115+'Tabla Amortización Fijo'!Q115)","v":86.063672127870689},14334.381420792217,null,1056178.8754673556,14248.317748664345]
[103,{"$f":"'Tabla Amortización Fijo'!C116","v":"2033-11-04"},1056178.8754673556,{"$f":"IF(C110<=0,0,IF(C110<D109,C110,'Tabla Amortización Fijo'!AB116))","v":3588.7060624029928},null,{"$f":"IF(C110<=0,0,'Tabla Amortización Fijo'!AC116)","v":9276.7706356666677},12865.47669806966,null,844.94310037388459,{"$f":"IF(P109<=0.01,0,'Tabla Amortización Fijo'!R116)","v":0},{"$f":"IF(D110<=0,0,'Tabla Amortización Fijo'!W116+'Tabla Amortización Fijo'!U116)","v":138.89795079919179},399,{"$f":"IF(C110=0,0,'Tabla Amortización Fijo'!X116+'Tabla Amortización Fijo'!V116+'Tabla Amortización Fijo'!S116+'Tabla Amortización Fijo'!Q116)","v":86.063672127870689},14334.381421370608,null,1052590.1694049526,14248.317749242737]
[104,{"$f":"'Tabla Amortización Fijo'!C117","v":"2033-12-04"},1052590.1694049526,{"$f":"IF(C111<=0,0,IF(C111<D110,C111,'Tabla Amortización Fijo'!AB117))","v":3921.3317101657594},null,{"$f":"IF(C111<=0,0,'Tabla Amortización Fijo'!AC117)","v":8947.0159350000013},12868.347645165761,null,842.07213552396206,{"$f":"IF(P110<=0.01,0,'Tabla Amortización Fijo'!R117)","v":0},{"$f":"IF(D111<=0,0,'Tabla Amortización Fijo'!W117+'Tabla Amortización Fijo'!U117)","v":138.89795079919179},399,{"$f":"IF(C111=0,0,'Tabla Amortización Fijo'!X117+'Tabla Amortización Fijo'!V117+'Tabla Amortización Fijo'!S117+'Tabla Amortización Fijo'!Q117)","v":86.063672127870689},14334.381403616786,null,1048668.8376947867,14248.317731488914]
[105,{"$f":"'Tabla Amortización Fijo'!C118","v":"2034-01-04"},1048668.8376947867,{"$f":"IF(C112<=0,0,IF(C112<D111,C112,'Tabla Amortización Fijo'!AB118))","v":3660.6772577234451},null,{"$f":"IF(C112<=0,0,'Tabla Amortización Fijo'!AC118)","v":9210.8074510000006},12871.484708723445,null,838.93507015582941,{"$f":"IF(P111<=0.01,0,'Tabla Amortización Fijo'!R118)","v":0},{"$f":"IF(D112<=0,0,'Tabla Amortización Fijo'!W118+'Tabla Amortización Fijo'!U118)","v":138.89795079919179},399,{"$f":"IF(C112=0,0,'Tabla Amortización Fijo'!X118+'Tabla Amortización Fijo'!V118+'Tabla Amortización Fijo'!S118+'Tabla Amortización Fijo'!Q118)","v":86.063672127870689},14334.381401806337,null,1045008.1604370633,14248.317729678465]
[106,{"$f":"'Tabla Amortización Fijo'!C119","v":"2034-02-04"},1045008.1604370633,{"$f":"IF(C113<=0,0,IF(C113<D112,C113,'Tabla Amortización Fijo'!AB119))","v":3695.7587481099608},null,{"$f":"IF(C113<=0,0,'Tabla Amortización Fijo'!AC119)","v":9178.654478333332},12874.413226443292,null,836.00652834965069,{"$f":"IF(P112<=0.01,0,'Tabla Amortización Fijo'!R119)","v":0},{"$f":"IF(D113<=0,0,'Tabla Amortización Fijo'!W119+'Tabla Amortización Fijo'!U119)","v":138.89795079919182},399,{"$f":"IF(C113=0,0,'Tabla Amortización Fijo'!X119+'Tabla Amortización Fijo'!V119+'Tabla Amortización Fijo'!S119+'Tabla Amortización Fijo'!Q119)","v":86.063672127870689},14334.381377720007,null,1041312.4016889534,14248.317705592135]
[107,{"$f":"'Tabla Amortización Fijo'!C120","v":"2034-03-04"},1041312.4016889534,{"$f":"IF(C114<=0,0,IF(C114<D113,C114,'Tabla Amortización Fijo'!AB120))","v":4616.2919775482915},null,{"$f":"IF(C114<=0,0,'Tabla Amortización Fijo'!AC120)","v":8261.0778973333327},12877.369874881624,null,833.04992135116277,{"$f":"IF(P113<=0.01,0,'Tabla Amortización Fijo'!R120)","v":0},{"$f":"IF(D114<=0,0,'Tabla Amortización Fijo'!W120+'Tabla Amortización Fijo'!U120)","v":138.89795079919179},399,{"$f":"IF(C114=0,0,'Tabla Amortización Fijo'!X120+'Tabla Amortización Fijo'!V120+'Tabla Amortización Fijo'!S120+'Tabla Amortización Fijo'!Q120)","v":86.063672127870689},14334.38141915985,null,1036696.1097114051,14248.317747031979]
[108,{"$f":"'Tabla Amortización Fijo'!C121","v":"2034-04-04"},1036696.1097114051,{"$f":"IF(C115<=0,0,IF(C115<D114,C115,'Tabla Amortización Fijo'!AB121))","v":3775.4159008975194},null,{"$f":"IF(C115<=0,0,'Tabla Amortización Fijo'!AC121)","v":9105.6469725000006},12881.062873397521,null,829.35688776912411,{"$f":"IF(P114<=0.01,0,'Tabla Amortización Fijo'!R121)","v":0},{"$f":"IF(D115<=0,0,'Tabla Amortización Fijo'!W121+'Tabla Amortización Fijo'!U121)","v":138.89795079919182},399,{"$f":"IF(C115=0,0,'Tabla Amortización Fijo'!X121+'Tabla Amortización Fijo'!V121+'Tabla Amortización Fijo'!S121+'Tabla Amortización Fijo'!Q121)","v":86.063672127870689},14334.381384093707,null,1032920.6938105077,14248.317711965836]
[109,{"$f":"'Tabla Amortización Fijo'!C122","v":"2034-05-04"},1032920.6938105077,{"$f":"IF(C116<=0,0,IF(C116<D115,C116,'Tabla Amortización Fijo'!AB122))","v":4104.2578331940977},null,{"$f":"IF(C116<=0,0,'Tabla Amortización Fijo'!AC122)","v":8779.825354999999},12884.083188194098,null,826.33655504840613,{"$f":"IF(P115<=0.01,0,'Tabla Amortización Fijo'!R122)","v":0},{"$f":"IF(D116<=0,0,'Tabla Amortización Fijo'!W122+'Tabla Amortización Fijo'!U122)","v":138.89795079919179},399,{"$f":"IF(C116=0,0,'Tabla Amortización Fijo'!X122+'Tabla Amortización Fijo'!V122+'Tabla Amortización Fijo'!S122+'Tabla Amortización Fijo'!Q122)","v":86.063672127870689},14334.381366169568,null,1028816.4359773136,14248.317694041696]
[110,{"$f":"'Tabla Amortización Fijo'!C123","v":"2034-06-04"},1028816.4359773136,{"$f":"IF(C117<=0,0,IF(C117<D116,C117,'Tabla Amortización Fijo'!AB123))","v":3850.9294408492287},null,{"$f":"IF(C117<=0,0,'Tabla Amortización Fijo'!AC123)","v":9036.4371164999993},12887.366557349229,null,823.05314878185095,{"$f":"IF(P116<=0.01,0,'Tabla Amortización Fijo'!R123)","v":0},{"$f":"IF(D117<=0,0,'Tabla Amortización Fijo'!W123+'Tabla Amortización Fijo'!U123)","v":138.89795079919182},399,{"$f":"IF(C117=0,0,'Tabla Amortización Fijo'!X123+'Tabla Amortización Fijo'!V123+'Tabla Amortización Fijo'!S123+'Tabla Amortización Fijo'!Q123)","v":86.063672127870689},14334.381329058144,null,1024965.5065364643,14248.317656930272]
[111,{"$f":"'Tabla Amortización Fijo'!C124","v":"2034-07-04"},1024965.5065364643,{"$f":"IF(C118<=0,0,IF(C118<D117,C118,'Tabla Amortización Fijo'!AB124))","v":4178.2410748426992},null,{"$f":"IF(C118<=0,0,'Tabla Amortización Fijo'!AC124)","v":8712.2062399999995},12890.447314842699,null,819.9724052291715,{"$f":"IF(P117<=0.01,0,'Tabla Amortización Fijo'!R124)","v":0},{"$f":"IF(D118<=0,0,'Tabla Amortización Fijo'!W124+'Tabla Amortización Fijo'!U124)","v":138.89795079919179},399,{"$f":"IF(C118=0,0,'Tabla Amortización Fijo'!X124+'Tabla Amortización Fijo'!V124+'Tabla Amortización Fijo'!S124+'Tabla Amortización Fijo'!Q124)","v":86.063672127870689},14334.381342998933,null,1020787.2654616216,14248.317670871062]
[112,{"$f":"'Tabla Amortización Fijo'!C125","v":"2034-08-04"},1020787.2654616216,{"$f":"IF(C119<=0,0,IF(C119<D118,C119,'Tabla Amortización Fijo'!AB125))","v":3927.8756582912779},null,{"$f":"IF(C119<=0,0,'Tabla Amortización Fijo'!AC125)","v":8965.9142399999982},12893.789898291276,null,816.62981236929727,{"$f":"IF(P118<=0.01,0,'Tabla Amortización Fijo'!R125)","v":0},{"$f":"IF(D119<=0,0,'Tabla Amortización Fijo'!W125+'Tabla Amortización Fijo'!U125)","v":138.89795079919179},399,{"$f":"IF(C119=0,0,'Tabla Amortización Fijo'!X125+'Tabla Amortización Fijo'!V125+'Tabla Amortización Fijo'!S125+'Tabla Amortización Fijo'!Q125)","v":86.063672127870689},14334.381333587637,null,1016859.3898033303,14248.317661459765]
[113,{"$f":"'Tabla Amortización Fijo'!C126","v":"2034-09-04"},1016859.3898033303,{"$f":"IF(C120<=0,0,IF(C120<D119,C120,'Tabla Amortización Fijo'!AB126))","v":3965.5178000165688},null,{"$f":"IF(C120<=0,0,'Tabla Amortización Fijo'!AC126)","v":8931.4143606666657},12896.932160683235,null,813.48751184266428,{"$f":"IF(P119<=0.01,0,'Tabla Amortización Fijo'!R126)","v":0},{"$f":"IF(D120<=0,0,'Tabla Amortización Fijo'!W126+'Tabla Amortización Fijo'!U126)","v":138.89795079919179},399,{"$f":"IF(C120=0,0,'Tabla Amortización Fijo'!X126+'Tabla Amortización Fijo'!V126+'Tabla Amortización Fijo'!S126+'Tabla Amortización Fijo'!Q126)","v":86.063672127870689},14334.381295452962,null,1012893.8720033137,14248.317623325091]
[114,{"$f":"'Tabla Amortización Fijo'!C127","v":"2034-10-04"},1012893.8720033137,{"$f":"IF(C121<=0,0,IF(C121<D120,C121,'Tabla Amortización Fijo'!AB127))","v":4290.5072760009998},null,{"$f":"IF(C121<=0,0,'Tabla Amortización Fijo'!AC127)","v":8609.5972999999994},12900.104576000998,null,810.31509760265101,{"$f":"IF(P120<=0.01,0,'Tabla Amortización Fijo'!R127)","v":0},{"$f":"IF(D121<=0,0,'Tabla Amortización Fijo'!W127+'Tabla Amortización Fijo'!U127)","v":138.89795079919182},399,{"$f":"IF(C121=0,0,'Tabla Amortización Fijo'!X127+'Tabla Amortización Fijo'!V127+'Tabla Amortización Fijo'!S127+'Tabla Amortización Fijo'!Q127)","v":86.063672127870689},14334.381296530713,null,1008603.3647273127,14248.317624402842]
[115,{"$f":"'Tabla Amortización Fijo'!C128","v":"2034-11-04"},1008603.3647273127,{"$f":"IF(C122<=0,0,IF(C122<D121,C122,'Tabla Amortización Fijo'!AB128))","v":4044.6380403284033},null,{"$f":"IF(C122<=0,0,'Tabla Amortización Fijo'!AC128)","v":8858.8988971666658},12903.53693749507,null,806.88269178185021,{"$f":"IF(P121<=0.01,0,'Tabla Amortización Fijo'!R128)","v":0},{"$f":"IF(D122<=0,0,'Tabla Amortización Fijo'!W128+'Tabla Amortización Fijo'!U128)","v":138.89795079919179},399,{"$f":"IF(C122=0,0,'Tabla Amortización Fijo'!X128+'Tabla Amortización Fijo'!V128+'Tabla Amortización Fijo'!S128+'Tabla Amortización Fijo'!Q128)","v":86.063672127870689},14334.381252203983,null,1004558.7266869843,14248.317580076111]
[116,{"$f":"'Tabla Amortización Fijo'!C129","v":"2034-12-04"},1004558.7266869843,{"$f":"IF(C123<=0,0,IF(C123<D122,C123,'Tabla Amortización Fijo'!AB129))","v":4368.0241274428627},null,{"$f":"IF(C123<=0,0,'Tabla Amortización Fijo'!AC129)","v":8538.7485249999991},12906.772652442862,null,803.64698134958746,{"$f":"IF(P122<=0.01,0,'Tabla Amortización Fijo'!R129)","v":0},{"$f":"IF(D123<=0,0,'Tabla Amortización Fijo'!W129+'Tabla Amortización Fijo'!U129)","v":138.89795079919179},399,{"$f":"IF(C123=0,0,'Tabla Amortización Fijo'!X129+'Tabla Amortización Fijo'!V129+'Tabla Amortización Fijo'!S129+'Tabla Amortización Fijo'!Q129)","v":86.063672127870689},14334.381256719513,null,1000190.7025595414,14248.317584591641]
[117,{"$f":"'Tabla Amortización Fijo'!C130","v":"2035-01-04"},1000190.7025595414,{"$f":"IF(C124<=0,0,IF(C124<D123,C124,'Tabla Amortización Fijo'!AB130))","v":4125.2593861028799},null,{"$f":"IF(C124<=0,0,'Tabla Amortización Fijo'!AC130)","v":8785.0077001666668},12910.267086269547,null,800.15256204763318,{"$f":"IF(P123<=0.01,0,'Tabla Amortización Fijo'!R130)","v":0},{"$f":"IF(D124<=0,0,'Tabla Amortización Fijo'!W130+'Tabla Amortización Fijo'!U130)","v":138.89795079919179},399,{"$f":"IF(C124=0,0,'Tabla Amortización Fijo'!X130+'Tabla Amortización Fijo'!V130+'Tabla Amortización Fijo'!S130+'Tabla Amortización Fijo'!Q130)","v":86.063672127870689},14334.381271244243,null,996065.44317343854,14248.317599116372]
[118,{"$f":"'Tabla Amortización Fijo'!C131","v":"2035-02-04"},996065.44317343854,{"$f":"IF(C125<=0,0,IF(C125<D124,C125,'Tabla Amortización Fijo'!AB131))","v":4164.793121886365},null,{"$f":"IF(C125<=0,0,'Tabla Amortización Fijo'!AC131)","v":8748.7741664999994},12913.567288386364,null,796.85235453875089,{"$f":"IF(P124<=0.01,0,'Tabla Amortización Fijo'!R131)","v":0},{"$f":"IF(D125<=0,0,'Tabla Amortización Fijo'!W131+'Tabla Amortización Fijo'!U131)","v":138.89795079919179},399,{"$f":"IF(C125=0,0,'Tabla Amortización Fijo'!X131+'Tabla Amortización Fijo'!V131+'Tabla Amortización Fijo'!S131+'Tabla Amortización Fijo'!Q131)","v":86.063672127870689},14334.381265852178,null,991900.65005155222,14248.317593724307]
[119,{"$f":"'Tabla Amortización Fijo'!C132","v":"2035-03-04"},991900.65005155222,{"$f":"IF(C126<=0,0,IF(C126<D125,C126,'Tabla Amortización Fijo'!AB132))","v":5047.8212751815945},null,{"$f":"IF(C126<=0,0,'Tabla Amortización Fijo'!AC132)","v":7869.0779346666659},12916.899209848259,null,793.52052004124175,{"$f":"IF(P125<=0.01,0,'Tabla Amortización Fijo'!R132)","v":0},{"$f":"IF(D126<=0,0,'Tabla Amortización Fijo'!W132+'Tabla Amortización Fijo'!U132)","v":138.89795079919179},399,{"$f":"IF(C126=0,0,'Tabla Amortización Fijo'!X132+'Tabla Amortización Fijo'!V132+'Tabla Amortización Fijo'!S132+'Tabla Amortización Fijo'!Q132)","v":86.063672127870689},14334.381352816565,null,986852.82877637062,14248.317680688693]
[120,{"$f":"'Tabla Amortización Fijo'!C133","v":"2035-04-04"},986852.82877637062,{"$f":"IF(C127<=0,0,IF(C127<D126,C127,'Tabla Amortización Fijo'!AB133))","v":4253.0806765249326},null,{"$f":"IF(C127<=0,0,'Tabla Amortización Fijo'!AC133)","v":8667.8567419999999},12920.937418524933,null,789.48226302109663,{"$f":"IF(P126<=0.01,0,'Tabla Amortización Fijo'!R133)","v":0},{"$f":"IF(D127<=0,0,'Tabla Amortización Fijo'!W133+'Tabla Amortización Fijo'!U133)","v":138.89795079919179},399,{"$f":"IF(C127=0,0,'Tabla Amortización Fijo'!X133+'Tabla Amortización Fijo'!V133+'Tabla Amortización Fijo'!S133+'Tabla Amortización Fijo'!Q133)","v":86.063672127870689},14334.381304473092,null,982599.74809984572,14248.317632345221]
[121,{"$f":"'Tabla Amortización Fijo'!C134","v":"2035-05-04"},982599.74809984572,{"$f":"IF(C128<=0,0,IF(C128<D127,C128,'Tabla Amortización Fijo'!AB134))","v":4572.2426283032519},null,{"$f":"IF(C128<=0,0,'Tabla Amortización Fijo'!AC134)","v":8352.09728},12924.339908303253,null,786.07979847987656,{"$f":"IF(P127<=0.01,0,'Tabla Amortización Fijo'!R134)","v":0},{"$f":"IF(D128<=0,0,'Tabla Amortización Fijo'!W134+'Tabla Amortización Fijo'!U134)","v":138.89795079919182},399,{"$f":"IF(C128=0,0,'Tabla Amortización Fijo'!X134+'Tabla Amortización Fijo'!V134+'Tabla Amortización Fijo'!S134+'Tabla Amortización Fijo'!Q134)","v":86.063672127870689},14334.381329710193,null,978027.50547154248,14248.317657582322]
[122,{"$f":"'Tabla Amortización Fijo'!C135","v":"2035-06-04"},978027.50547154248,{"$f":"IF(C129<=0,0,IF(C129<D128,C129,'Tabla Amortización Fijo'!AB135))","v":4337.6566915295361},null,{"$f":"IF(C129<=0,0,'Tabla Amortización Fijo'!AC135)","v":8590.3410146666647},12927.997706196202,null,782.42200437723397,{"$f":"IF(P128<=0.01,0,'Tabla Amortización Fijo'!R135)","v":0},{"$f":"IF(D129<=0,0,'Tabla Amortización Fijo'!W135+'Tabla Amortización Fijo'!U135)","v":138.89795079919179},399,{"$f":"IF(C129=0,0,'Tabla Amortización Fijo'!X135+'Tabla Amortización Fijo'!V135+'Tabla Amortización Fijo'!S135+'Tabla Amortización Fijo'!Q135)","v":86.063672127870689},14334.3813335005,null,973689.84878001292,14248.317661372628]
[123,{"$f":"'Tabla Amortización Fijo'!C136","v":"2035-07-04"},973689.84878001292,{"$f":"IF(C130<=0,0,IF(C130<D129,C130,'Tabla Amortización Fijo'!AB136))","v":4655.1046919776982},null,{"$f":"IF(C130<=0,0,'Tabla Amortización Fijo'!AC136)","v":8276.3631299999997},12931.467821977698,null,778.9518790240104,{"$f":"IF(P129<=0.01,0,'Tabla Amortización Fijo'!R136)","v":0},{"$f":"IF(D130<=0,0,'Tabla Amortización Fijo'!W136+'Tabla Amortización Fijo'!U136)","v":138.89795079919179},399,{"$f":"IF(C130=0,0,'Tabla Amortización Fijo'!X136+'Tabla Amortización Fijo'!V136+'Tabla Amortización Fijo'!S136+'Tabla Amortización Fijo'!Q136)","v":86.063672127870689},14334.381323928772,null,969034.74408803519,14248.3176518009]
[124,{"$f":"'Tabla Amortización Fijo'!C137","v":"2035-08-04"},969034.74408803519,{"$f":"IF(C131<=0,0,IF(C131<D130,C131,'Tabla Amortización Fijo'!AB137))","v":4423.8373214548137},null,{"$f":"IF(C131<=0,0,'Tabla Amortización Fijo'!AC137)","v":8511.3546060000008},12935.191927454815,null,775.22779527042815,{"$f":"IF(P130<=0.01,0,'Tabla Amortización Fijo'!R137)","v":0},{"$f":"IF(D131<=0,0,'Tabla Amortización Fijo'!W137+'Tabla Amortización Fijo'!U137)","v":138.89795079919179},399,{"$f":"IF(C131=0,0,'Tabla Amortización Fijo'!X137+'Tabla Amortización Fijo'!V137+'Tabla Amortización Fijo'!S137+'Tabla Amortización Fijo'!Q137)","v":86.063672127870689},14334.381345652306,null,964610.90676658042,14248.317673524434]
[125,{"$f":"'Tabla Amortización Fijo'!C138","v":"2035-09-04"},964610.90676658042,{"$f":"IF(C132<=0,0,IF(C132<D131,C132,'Tabla Amortización Fijo'!AB138))","v":4466.2324291187551},null,{"$f":"IF(C132<=0,0,'Tabla Amortización Fijo'!AC138)","v":8472.4985446666669},12938.730973785423,null,771.68872541326436,{"$f":"IF(P131<=0.01,0,'Tabla Amortización Fijo'!R138)","v":0},{"$f":"IF(D132<=0,0,'Tabla Amortización Fijo'!W138+'Tabla Amortización Fijo'!U138)","v":138.89795079919179},399,{"$f":"IF(C132=0,0,'Tabla Amortización Fijo'!X138+'Tabla Amortización Fijo'!V138+'Tabla Amortización Fijo'!S138+'Tabla Amortización Fijo'!Q138)","v":86.063672127870689},14334.381322125751,null,960144.67433746171,14248.31764999788]
[126,{"$f":"'Tabla Amortización Fijo'!C139","v":"2035-10-04"},960144.67433746171,{"$f":"IF(C133<=0,0,IF(C133<D132,C133,'Tabla Amortización Fijo'!AB139))","v":4781.0748142934244},null,{"$f":"IF(C133<=0,0,'Tabla Amortización Fijo'!AC139)","v":8161.2291850000001},12942.303999293425,null,768.11573946996941,{"$f":"IF(P132<=0.01,0,'Tabla Amortización Fijo'!R139)","v":0},{"$f":"IF(D133<=0,0,'Tabla Amortización Fijo'!W139+'Tabla Amortización Fijo'!U139)","v":138.89795079919179},399,{"$f":"IF(C133=0,0,'Tabla Amortización Fijo'!X139+'Tabla Amortización Fijo'!V139+'Tabla Amortización Fijo'!S139+'Tabla Amortización Fijo'!Q139)","v":86.063672127870689},14334.381361690457,null,955363.59952316829,14248.317689562586]
[127,{"$f":"'Tabla Amortización Fijo'!C140","v":"2035-11-04"},955363.59952316829,{"$f":"IF(C134<=0,0,IF(C134<D133,C134,'Tabla Amortización Fijo'!AB140))","v":4554.8524568681205},null,{"$f":"IF(C134<=0,0,'Tabla Amortización Fijo'!AC140)","v":8391.2764263333338},12946.128883201454,null,764.29087961853475,{"$f":"IF(P133<=0.01,0,'Tabla Amortización Fijo'!R140)","v":0},{"$f":"IF(D134<=0,0,'Tabla Amortización Fijo'!W140+'Tabla Amortización Fijo'!U140)","v":138.89795079919179},399,{"$f":"IF(C134=0,0,'Tabla Amortización Fijo'!X140+'Tabla Amortización Fijo'!V140+'Tabla Amortización Fijo'!S140+'Tabla Amortización Fijo'!Q140)","v":86.063672127870689},14334.381385747052,null,950808.74706630013,14248.317713619181]
[128,{"$f":"'Tabla Amortización Fijo'!C141","v":"2035-12-04"},950808.74706630013,{"$f":"IF(C135<=0,0,IF(C135<D134,C135,'Tabla Amortización Fijo'!AB141))","v":4867.8989379152263},null,{"$f":"IF(C135<=0,0,'Tabla Amortización Fijo'!AC141)","v":8081.8738649999996},12949.772802915226,null,760.6469976530401,{"$f":"IF(P134<=0.01,0,'Tabla Amortización Fijo'!R141)","v":0},{"$f":"IF(D135<=0,0,'Tabla Amortización Fijo'!W141+'Tabla Amortización Fijo'!U141)","v":138.89795079919179},399,{"$f":"IF(C135=0,0,'Tabla Amortización Fijo'!X141+'Tabla Amortización Fijo'!V141+'Tabla Amortización Fijo'!S141+'Tabla Amortización Fijo'!Q141)","v":86.063672127870689},14334.38142349533,null,945940.84812838491,14248.317751367458]
[129,{"$f":"'Tabla Amortización Fijo'!C142","v":"2036-01-04"},945940.84812838491,{"$f":"IF(C136<=0,0,IF(C136<D135,C136,'Tabla Amortización Fijo'!AB142))","v":4645.1538244014628},null,{"$f":"IF(C136<=0,0,'Tabla Amortización Fijo'!AC142)","v":8308.5132721666669},{"$f":"D136+F136","v":12953.66709656813},null,756.75267850270802,{"$f":"IF(P135<=0.01,0,'Tabla Amortización Fijo'!R142)","v":0},{"$f":"IF(D136<=0,0,'Tabla Amortización Fijo'!W142+'Tabla Amortización Fijo'!U142)","v":138.89795079919179},399,{"$f":"IF(C136=0,0,'Tabla Amortización Fijo'!X142+'Tabla Amortización Fijo'!V142+'Tabla Amortización Fijo'!S142+'Tabla Amortización Fijo'!Q142)","v":86.063672127870689},14334.3813979979,null,{"$f":"C136-D136-E136-H136","v":941295.69430398347},14248.317725870029]
[130,{"$f":"'Tabla Amortización Fijo'!C143","v":"2036-02-04"},941295.69430398347,{"$f":"IF(C137<=0,0,IF(C137<D136,C137,'Tabla Amortización Fijo'!AB143))","v":4689.6698818853092},null,{"$f":"IF(C137<=0,0,'Tabla Amortización Fijo'!AC143)","v":8267.7133713333333},12957.383253218642,null,{"$f":"IF(C137<=0,0,(C137*0.8/1000))","v":753.03655544318678},{"$f":"IF(P136<=0.01,0,'Tabla Amortización Fijo'!R143)","v":0},{"$f":"IF(D137<=0,0,'Tabla Amortización Fijo'!W143+'Tabla Amortización Fijo'!U143)","v":138.89795079919179},{"$f":"IF(C137<=0,,399)","v":399},{"$f":"IF(C137=0,0,'Tabla Amortización Fijo'!X143+'Tabla Amortización Fijo'!V143+'Tabla Amortización Fijo'!S143+'Tabla Amortización Fijo'!Q143)","v":86.063672127870689},14334.381431588892,null,936606.02442209818,14248.317759461021]
[131,{"$f":"'Tabla Amortización Fijo'!C144","v":"2036-03-04"},936606.02442209818,{"$f":"IF(C138<=0,0,IF(C138<D137,C138,'Tabla Amortización Fijo'!AB144))","v":5265.3559654258988},null,{"$f":"IF(C138<=0,0,'Tabla Amortización Fijo'!AC144)","v":7695.7790534999995},12961.135018925899,null,749.28481953767857,{"$f":"IF(P137<=0.01,0,'Tabla Amortización Fijo'!R144)","v":0},{"$f":"IF(D138<=0,0,'Tabla Amortización Fijo'!W144+'Tabla Amortización Fijo'!U144)","v":138.89795079919182},399,{"$f":"IF(C138=0,0,'Tabla Amortización Fijo'!X144+'Tabla Amortización Fijo'!V144+'Tabla Amortización Fijo'!S144+'Tabla Amortización Fijo'!Q144)","v":86.063672127870689},14334.381461390642,null,931340.66845667234,{"$f":"N138-M138+H138+E138","v":14248.31778926277}]
[132,{"$f":"'Tabla Amortización Fijo'!C145","v":"2036-04-04"},{"$f":"IF(P138<=0.01,0,P138)","v":931340.66845667234},{"$f":"IF(C139<=0,0,IF(C139<D138,C139,'Tabla Amortización Fijo'!AB145))","v":4785.0722129220412},null,{"$f":"IF(C139<=0,0,'Tabla Amortización Fijo'!AC145)","v":8180.2750244999988},12965.34723742204,null,745.07253476533799,{"$f":"IF(P138<=0.01,0,'Tabla Amortización Fijo'!R145)","v":0},{"$f":"IF(D139<=0,0,'Tabla Amortización Fijo'!W145+'Tabla Amortización Fijo'!U145)","v":138.89795079919182},399,{"$f":"IF(C139=0,0,'Tabla Amortización Fijo'!X145+'Tabla Amortización Fijo'!V145+'Tabla Amortización Fijo'!S145+'Tabla Amortización Fijo'!Q145)","v":86.063672127870689},14334.381395114442,null,926555.5962437503,14248.317722986571]
[133,{"$f":"'Tabla Amortización Fijo'!C146","v":"2036-05-04"},926555.5962437503,{"$f":"IF(C140<=0,0,IF(C140<D139,C140,'Tabla Amortización Fijo'!AB146))","v":5093.4532405649406},null,{"$f":"IF(C140<=0,0,'Tabla Amortización Fijo'!AC146)","v":7875.7220900000011},12969.175330564942,null,741.24447699500024,{"$f":"IF(P139<=0.01,0,'Tabla Amortización Fijo'!R146)","v":0},{"$f":"IF(D140<=0,0,'Tabla Amortización Fijo'!W146+'Tabla Amortización Fijo'!U146)","v":138.89795079919179},399,{"$f":"IF(C140=0,0,'Tabla Amortización Fijo'!X146+'Tabla Amortización Fijo'!V146+'Tabla Amortización Fijo'!S146+'Tabla Amortización Fijo'!Q146)","v":86.063672127870689},{"$f":"G140+K140+J140+L140+M140+I140","v":14334.381430487005},null,921462.1430031854,14248.317758359133]
[134,{"$f":"'Tabla Amortización Fijo'!C147","v":"2036-06-04"},921462.1430031854,{"$f":"IF(C141<=0,0,IF(C141<D140,C141,'Tabla Amortización Fijo'!AB147))","v":4879.7414151846233},null,{"$f":"IF(C141<=0,0,'Tabla Amortización Fijo'!AC147)","v":8093.5086904999998},12973.250105684623,null,737.16971440254838,{"$f":"IF(P140<=0.01,0,'Tabla Amortización Fijo'!R147)","v":0},{"$f":"IF(D141<=0,0,'Tabla Amortización Fijo'!W147+'Tabla Amortización Fijo'!U147)","v":138.89795079919182},399,{"$f":"IF(C141=0,0,'Tabla Amortización Fijo'!X147+'Tabla Amortización Fijo'!V147+'Tabla Amortización Fijo'!S147+'Tabla Amortización Fijo'!Q147)","v":86.063672127870689},14334.381443014234,null,916582.40158800082,14248.317770886362]
[135,{"$f":"'Tabla Amortización Fijo'!C148","v":"2036-07-04"},916582.40158800082,{"$f":"IF(C142<=0,0,IF(C142<D141,C142,'Tabla Amortización Fijo'!AB148))","v":5186.2039508634098},null,{"$f":"IF(C142<=0,0,'Tabla Amortización Fijo'!AC148)","v":7790.9499749999995},12977.153925863409,null,733.26592127040078,{"$f":"IF(P141<=0.01,0,'Tabla Amortización Fijo'!R148)","v":0},{"$f":"IF(D142<=0,0,'Tabla Amortización Fijo'!W148+'Tabla Amortización Fijo'!U148)","v":138.89795079919179},399,{"$f":"IF(C142=0,0,'Tabla Amortización Fijo'!X148+'Tabla Amortización Fijo'!V148+'Tabla Amortización Fijo'!S148+'Tabla Amortización Fijo'!Q148)","v":86.063672127870689},14334.381470060873,null,911396.19763713737,14248.317797933001]
[136,{"$f":"'Tabla Amortización Fijo'!C149","v":"2036-08-04"},911396.19763713737,{"$f":"IF(C143<=0,0,IF(C143<D142,C143,'Tabla Amortización Fijo'!AB149))","v":4976.2067249425836},null,{"$f":"IF(C143<=0,0,'Tabla Amortización Fijo'!AC149)","v":8005.0961841666667},12981.30290910925,null,729.11695810970991,{"$f":"IF(P142<=0.01,0,'Tabla Amortización Fijo'!R149)","v":0},{"$f":"IF(D143<=0,0,'Tabla Amortización Fijo'!W149+'Tabla Amortización Fijo'!U149)","v":138.89795079919179},399,{"$f":"IF(C143=0,0,'Tabla Amortización Fijo'!X149+'Tabla Amortización Fijo'!V149+'Tabla Amortización Fijo'!S149+'Tabla Amortización Fijo'!Q149)","v":86.063672127870689},14334.381490146023,null,906419.99091219483,14248.317818018151]
[137,{"$f":"'Tabla Amortización Fijo'!C150","v":"2036-09-04"},906419.99091219483,{"$f":"IF(C144<=0,0,IF(C144<D143,C144,'Tabla Amortización Fijo'!AB150))","v":5023.8953727232829},null,{"$f":"IF(C144<=0,0,'Tabla Amortización Fijo'!AC150)","v":7961.3884729999982},12985.283845723281,null,725.13599272975591,{"$f":"IF(P143<=0.01,0,'Tabla Amortización Fijo'!R150)","v":0},{"$f":"IF(D144<=0,0,'Tabla Amortización Fijo'!W150+'Tabla Amortización Fijo'!U150)","v":138.89795079919179},399,{"$f":"IF(C144=0,0,'Tabla Amortización Fijo'!X150+'Tabla Amortización Fijo'!V150+'Tabla Amortización Fijo'!S150+'Tabla Amortización Fijo'!Q150)","v":86.063672127870689},14334.381461380101,null,901396.0955394716,14248.317789252229]
[138,{"$f":"'Tabla Amortización Fijo'!C151","v":"2036-10-04"},901396.0955394716,{"$f":"IF(C145<=0,0,IF(C145<D144,C145,'Tabla Amortización Fijo'!AB151))","v":5327.4365971147317},null,{"$f":"IF(C145<=0,0,'Tabla Amortización Fijo'!AC151)","v":7661.8663399999996},12989.302937114731,null,721.11687643157734,{"$f":"IF(P144<=0.01,0,'Tabla Amortización Fijo'!R151)","v":0},{"$f":"IF(D145<=0,0,'Tabla Amortización Fijo'!W151+'Tabla Amortización Fijo'!U151)","v":138.89795079919179},399,{"$f":"IF(C145=0,0,'Tabla Amortización Fijo'!X151+'Tabla Amortización Fijo'!V151+'Tabla Amortización Fijo'!S151+'Tabla Amortización Fijo'!Q151)","v":86.063672127870689},14334.381436473372,null,896068.65894235682,14248.3177643455]
[139,{"$f":"'Tabla Amortización Fijo'!C152","v":"2036-11-04"},896068.65894235682,{"$f":"IF(C146<=0,0,IF(C146<D145,C146,'Tabla Amortización Fijo'!AB152))","v":5123.0956374342313},null,{"$f":"IF(C146<=0,0,'Tabla Amortización Fijo'!AC152)","v":7870.4692033333313},12993.564840767562,null,716.85492715388546,{"$f":"IF(P145<=0.01,0,'Tabla Amortización Fijo'!R152)","v":0},{"$f":"IF(D146<=0,0,'Tabla Amortización Fijo'!W152+'Tabla Amortización Fijo'!U152)","v":138.89795079919179},399,{"$f":"IF(C146=0,0,'Tabla Amortización Fijo'!X152+'Tabla Amortización Fijo'!V152+'Tabla Amortización Fijo'!S152+'Tabla Amortización Fijo'!Q152)","v":86.063672127870689},14334.38139084851,null,890945.56330492254,14248.317718720638]
[140,{"$f":"'Tabla Amortización Fijo'!C153","v":"2036-12-04"},890945.56330492254,{"$f":"IF(C147<=0,0,IF(C147<D146,C147,'Tabla Amortización Fijo'!AB153))","v":5424.6265468960391},null,{"$f":"IF(C147<=0,0,'Tabla Amortización Fijo'!AC153)","v":7573.0367500000002},12997.66329689604,null,712.75645064393802,{"$f":"IF(P146<=0.01,0,'Tabla Amortización Fijo'!R153)","v":0},{"$f":"IF(D147<=0,0,'Tabla Amortización Fijo'!W153+'Tabla Amortización Fijo'!U153)","v":138.89795079919179},399,{"$f":"IF(C147=0,0,'Tabla Amortización Fijo'!X153+'Tabla Amortización Fijo'!V153+'Tabla Amortización Fijo'!S153+'Tabla Amortización Fijo'!Q153)","v":86.063672127870689},14334.381370467041,null,885520.93675802648,14248.31769833917]
[141,{"$f":"'Tabla Amortización Fijo'!C154","v":"2037-01-04"},885520.93675802648,{"$f":"IF(C148<=0,0,IF(C148<D147,C148,'Tabla Amortización Fijo'!AB154))","v":5224.1779750340638},null,{"$f":"IF(C148<=0,0,'Tabla Amortización Fijo'!AC154)","v":7777.8249748333328},13002.002949867398,null,708.41674940642122,{"$f":"IF(P147<=0.01,0,'Tabla Amortización Fijo'!R154)","v":0},{"$f":"IF(D148<=0,0,'Tabla Amortización Fijo'!W154+'Tabla Amortización Fijo'!U154)","v":138.89795079919179},399,{"$f":"IF(C148=0,0,'Tabla Amortización Fijo'!X154+'Tabla Amortización Fijo'!V154+'Tabla Amortización Fijo'!S154+'Tabla Amortización Fijo'!Q154)","v":86.063672127870689},14334.381322200881,null,880296.75878299237,14248.31765007301]
[142,{"$f":"'Tabla Amortización Fijo'!C155","v":"2037-02-04"},880296.75878299237,{"$f":"IF(C149<=0,0,IF(C149<D148,C149,'Tabla Amortización Fijo'!AB155))","v":5274.2430139614735},null,{"$f":"IF(C149<=0,0,'Tabla Amortización Fijo'!AC155)","v":7731.9392604999985},13006.182274461473,null,704.23740702639395,{"$f":"IF(P148<=0.01,0,'Tabla Amortización Fijo'!R155)","v":0},{"$f":"IF(D149<=0,0,'Tabla Amortización Fijo'!W155+'Tabla Amortización Fijo'!U155)","v":138.89795079919179},399,{"$f":"IF(C149=0,0,'Tabla Amortización Fijo'!X155+'Tabla Amortización Fijo'!V155+'Tabla Amortización Fijo'!S155+'Tabla Amortización Fijo'!Q155)","v":86.063672127870689},14334.38130441493,null,875022.5157690309,14248.317632287059]
[143,{"$f":"'Tabla Amortización Fijo'!C156","v":"2037-03-04"},875022.5157690309,{"$f":"IF(C150<=0,0,IF(C150<D149,C150,'Tabla Amortización Fijo'!AB156))","v":6068.5569812489484},null,{"$f":"IF(C150<=0,0,'Tabla Amortización Fijo'!AC156)","v":6941.8447699999997},13010.401751248948,null,700.01801261522485,{"$f":"IF(P149<=0.01,0,'Tabla Amortización Fijo'!R156)","v":0},{"$f":"IF(D150<=0,0,'Tabla Amortización Fijo'!W156+'Tabla Amortización Fijo'!U156)","v":138.89795079919179},399,{"$f":"IF(C150=0,0,'Tabla Amortización Fijo'!X156+'Tabla Amortización Fijo'!V156+'Tabla Amortización Fijo'!S156+'Tabla Amortización Fijo'!Q156)","v":86.063672127870689},14334.381386791236,null,868953.958787782,14248.317714663364]
[144,{"$f":"'Tabla Amortización Fijo'!C157","v":"2037-04-04"},868953.958787782,{"$f":"IF(C151<=0,0,IF(C151<D150,C151,'Tabla Amortización Fijo'!AB157))","v":5382.9448472489057},null,{"$f":"IF(C151<=0,0,'Tabla Amortización Fijo'!AC157)","v":7632.3116671666658},13015.256514415571,null,695.16316703022562,{"$f":"IF(P150<=0.01,0,'Tabla Amortización Fijo'!R157)","v":0},{"$f":"IF(D151<=0,0,'Tabla Amortización Fijo'!W157+'Tabla Amortización Fijo'!U157)","v":138.89795079919179},399,{"$f":"IF(C151=0,0,'Tabla Amortización Fijo'!X157+'Tabla Amortización Fijo'!V157+'Tabla Amortización Fijo'!S157+'Tabla Amortización Fijo'!Q157)","v":86.063672127870689},14334.381304372859,null,863571.01394053304,14248.317632244987]
[145,{"$f":"'Tabla Amortización Fijo'!C158","v":"2037-05-04"},863571.01394053304,{"$f":"IF(C152<=0,0,IF(C152<D151,C152,'Tabla Amortización Fijo'!AB158))","v":5679.209855984861},null,{"$f":"IF(C152<=0,0,'Tabla Amortización Fijo'!AC158)","v":7340.353075},13019.562930984861,null,690.85681115242653,{"$f":"IF(P151<=0.01,0,'Tabla Amortización Fijo'!R158)","v":0},{"$f":"IF(D152<=0,0,'Tabla Amortización Fijo'!W158+'Tabla Amortización Fijo'!U158)","v":138.89795079919179},399,{"$f":"IF(C152=0,0,'Tabla Amortización Fijo'!X158+'Tabla Amortización Fijo'!V158+'Tabla Amortización Fijo'!S158+'Tabla Amortización Fijo'!Q158)","v":86.063672127870689},14334.381365064351,null,857891.80408454814,14248.31769293648]
[146,{"$f":"'Tabla Amortización Fijo'!C159","v":"2037-06-04"},857891.80408454814,{"$f":"IF(C153<=0,0,IF(C153<D152,C153,'Tabla Amortización Fijo'!AB159))","v":5488.957163154897},null,{"$f":"IF(C153<=0,0,'Tabla Amortización Fijo'!AC159)","v":7535.149116333333},13024.106279488231,null,686.3134432676386,{"$f":"IF(P152<=0.01,0,'Tabla Amortización Fijo'!R159)","v":0},{"$f":"IF(D153<=0,0,'Tabla Amortización Fijo'!W159+'Tabla Amortización Fijo'!U159)","v":138.89795079919179},399,{"$f":"IF(C153=0,0,'Tabla Amortización Fijo'!X159+'Tabla Amortización Fijo'!V159+'Tabla Amortización Fijo'!S159+'Tabla Amortización Fijo'!Q159)","v":86.063672127870689},14334.381345682932,null,852402.8469213933,14248.317673555061]
[147,{"$f":"'Tabla Amortización Fijo'!C160","v":"2037-07-04"},852402.8469213933,{"$f":"IF(C154<=0,0,IF(C154<D153,C154,'Tabla Amortización Fijo'!AB160))","v":5783.0738092628599},null,{"$f":"IF(C154<=0,0,'Tabla Amortización Fijo'!AC160)","v":7245.4236300000002},13028.497439262861,null,681.92227753711472,{"$f":"IF(P153<=0.01,0,'Tabla Amortización Fijo'!R160)","v":0},{"$f":"IF(D154<=0,0,'Tabla Amortización Fijo'!W160+'Tabla Amortización Fijo'!U160)","v":138.89795079919179},399,{"$f":"IF(C154=0,0,'Tabla Amortización Fijo'!X160+'Tabla Amortización Fijo'!V160+'Tabla Amortización Fijo'!S160+'Tabla Amortización Fijo'!Q160)","v":86.063672127870689},14334.381339727039,null,846619.77311213047,14248.317667599167]
[148,{"$f":"'Tabla Amortización Fijo'!C161","v":"2037-08-04"},846619.77311213047,{"$f":"IF(C155<=0,0,IF(C155<D154,C155,'Tabla Amortización Fijo'!AB161))","v":5596.9807933072343},null,{"$f":"IF(C155<=0,0,'Tabla Amortización Fijo'!AC161)","v":7436.1431194999996},13033.123912807234,null,677.2958184897044,{"$f":"IF(P154<=0.01,0,'Tabla Amortización Fijo'!R161)","v":0},{"$f":"IF(D155<=0,0,'Tabla Amortización Fijo'!W161+'Tabla Amortización Fijo'!U161)","v":138.89795079919179},399,{"$f":"IF(C155=0,0,'Tabla Amortización Fijo'!X161+'Tabla Amortización Fijo'!V161+'Tabla Amortización Fijo'!S161+'Tabla Amortización Fijo'!Q161)","v":86.063672127870689},14334.381354224002,null,841022.79231882328,14248.317682096131]
[149,{"$f":"'Tabla Amortización Fijo'!C162","v":"2037-09-04"},841022.79231882328,{"$f":"IF(C156<=0,0,IF(C156<D155,C156,'Tabla Amortización Fijo'!AB162))","v":5650.618525909761},null,{"$f":"IF(C156<=0,0,'Tabla Amortización Fijo'!AC162)","v":7386.9829784999993},13037.60150440976,null,672.81823385505868,{"$f":"IF(P155<=0.01,0,'Tabla Amortización Fijo'!R162)","v":0},{"$f":"IF(D156<=0,0,'Tabla Amortización Fijo'!W162+'Tabla Amortización Fijo'!U162)","v":138.89795079919179},399,{"$f":"IF(C156=0,0,'Tabla Amortización Fijo'!X162+'Tabla Amortización Fijo'!V162+'Tabla Amortización Fijo'!S162+'Tabla Amortización Fijo'!Q162)","v":86.063672127870689},14334.381361191881,null,835372.17379291356,14248.31768906401]
[150,{"$f":"'Tabla Amortización Fijo'!C163","v":"2037-10-04"},835372.17379291356,{"$f":"IF(C157<=0,0,IF(C157<D156,C157,'Tabla Amortización Fijo'!AB163))","v":5941.4590693577211},null,{"$f":"IF(C157<=0,0,'Tabla Amortización Fijo'!AC163)","v":7100.6629349999994},13042.12200435772,null,668.2977390343309,{"$f":"IF(P156<=0.01,0,'Tabla Amortización Fijo'!R163)","v":0},{"$f":"IF(D157<=0,0,'Tabla Amortización Fijo'!W163+'Tabla Amortización Fijo'!U163)","v":138.89795079919179},399,{"$f":"IF(C157=0,0,'Tabla Amortización Fijo'!X163+'Tabla Amortización Fijo'!V163+'Tabla Amortización Fijo'!S163+'Tabla Amortización Fijo'!Q163)","v":86.063672127870689},14334.381366319114,null,829430.71472355584,14248.317694191242]
[151,{"$f":"'Tabla Amortización Fijo'!C164","v":"2037-11-04"},829430.71472355584,{"$f":"IF(C158<=0,0,IF(C158<D157,C158,'Tabla Amortización Fijo'!AB164))","v":5761.7092695310748},null,{"$f":"IF(C158<=0,0,'Tabla Amortización Fijo'!AC164)","v":7285.1658758333342},13046.875145364409,null,663.54457177884467,{"$f":"IF(P157<=0.01,0,'Tabla Amortización Fijo'!R164)","v":0},{"$f":"IF(D158<=0,0,'Tabla Amortización Fijo'!W164+'Tabla Amortización Fijo'!U164)","v":138.89795079919179},399,{"$f":"IF(C158=0,0,'Tabla Amortización Fijo'!X164+'Tabla Amortización Fijo'!V164+'Tabla Amortización Fijo'!S164+'Tabla Amortización Fijo'!Q164)","v":86.063672127870689},14334.381340070317,null,823669.00545402477,14248.317667942445]
[152,{"$f":"'Tabla Amortización Fijo'!C165","v":"2037-12-04"},823669.00545402477,{"$f":"IF(C159<=0,0,IF(C159<D158,C159,'Tabla Amortización Fijo'!AB165))","v":6050.2985349093869},null,{"$f":"IF(C159<=0,0,'Tabla Amortización Fijo'!AC165)","v":7001.185989999999},13051.484524909385,null,658.9352043632199,{"$f":"IF(P158<=0.01,0,'Tabla Amortización Fijo'!R165)","v":0},{"$f":"IF(D159<=0,0,'Tabla Amortización Fijo'!W165+'Tabla Amortización Fijo'!U165)","v":138.89795079919182},399,{"$f":"IF(C159=0,0,'Tabla Amortización Fijo'!X165+'Tabla Amortización Fijo'!V165+'Tabla Amortización Fijo'!S165+'Tabla Amortización Fijo'!Q165)","v":86.063672127870689},14334.381352199669,null,817618.70691911539,14248.317680071797]
[153,{"$f":"'Tabla Amortización Fijo'!C166","v":"2038-01-04"},817618.70691911539,{"$f":"IF(C160<=0,0,IF(C160<D159,C160,'Tabla Amortización Fijo'!AB166))","v":5874.9076776569618},null,{"$f":"IF(C160<=0,0,'Tabla Amortización Fijo'!AC166)","v":7181.4170546666664},13056.324732323628,null,654.09496553529243,{"$f":"IF(P159<=0.01,0,'Tabla Amortización Fijo'!R166)","v":0},{"$f":"IF(D160<=0,0,'Tabla Amortización Fijo'!W166+'Tabla Amortización Fijo'!U166)","v":138.89795079919179},399,{"$f":"IF(C160=0,0,'Tabla Amortización Fijo'!X166+'Tabla Amortización Fijo'!V166+'Tabla Amortización Fijo'!S166+'Tabla Amortización Fijo'!Q166)","v":86.063672127870689},14334.381320785984,null,811743.79924145842,14248.317648658112]
[154,{"$f":"'Tabla Amortización Fijo'!C167","v":"2038-02-04"},811743.79924145842,{"$f":"IF(C161<=0,0,IF(C161<D160,C161,'Tabla Amortización Fijo'!AB167))","v":5931.2088762345084},null,{"$f":"IF(C161<=0,0,'Tabla Amortización Fijo'!AC167)","v":7129.8157618333325},13061.02463806784,null,649.39503939316683,{"$f":"IF(P160<=0.01,0,'Tabla Amortización Fijo'!R167)","v":0},{"$f":"IF(D161<=0,0,'Tabla Amortización Fijo'!W167+'Tabla Amortización Fijo'!U167)","v":138.89795079919179},399,{"$f":"IF(C161=0,0,'Tabla Amortización Fijo'!X167+'Tabla Amortización Fijo'!V167+'Tabla Amortización Fijo'!S167+'Tabla Amortización Fijo'!Q167)","v":86.063672127870689},14334.38130038807,null,805812.59036522394,14248.317628260198]
[155,{"$f":"'Tabla Amortización Fijo'!C168","v":"2038-03-04"},805812.59036522394,{"$f":"IF(C162<=0,0,IF(C162<D161,C162,'Tabla Amortización Fijo'!AB168))","v":6672.9903297755282},null,{"$f":"IF(C162<=0,0,'Tabla Amortización Fijo'!AC168)","v":6392.779325333333},13065.769655108861,null,644.65007229217917,{"$f":"IF(P161<=0.01,0,'Tabla Amortización Fijo'!R168)","v":0},{"$f":"IF(D162<=0,0,'Tabla Amortización Fijo'!W168+'Tabla Amortización Fijo'!U168)","v":138.89795079919179},399,{"$f":"IF(C162=0,0,'Tabla Amortización Fijo'!X168+'Tabla Amortización Fijo'!V168+'Tabla Amortización Fijo'!S168+'Tabla Amortización Fijo'!Q168)","v":86.063672127870689},14334.381350328104,null,799139.60003544844,14248.317678200232]
[156,{"$f":"'Tabla Amortización Fijo'!C169","v":"2038-04-04"},799139.60003544844,{"$f":"IF(C163<=0,0,IF(C163<D162,C163,'Tabla Amortización Fijo'!AB169))","v":6051.9991186254356},null,{"$f":"IF(C163<=0,0,'Tabla Amortización Fijo'!AC169)","v":7019.1088718333331},13071.107990458768,null,639.31168002835886,{"$f":"IF(P162<=0.01,0,'Tabla Amortización Fijo'!R169)","v":0},{"$f":"IF(D163<=0,0,'Tabla Amortización Fijo'!W169+'Tabla Amortización Fijo'!U169)","v":138.89795079919179},399,{"$f":"IF(C163=0,0,'Tabla Amortización Fijo'!X169+'Tabla Amortización Fijo'!V169+'Tabla Amortización Fijo'!S169+'Tabla Amortización Fijo'!Q169)","v":86.063672127870689},14334.38129341419,null,793087.60091682302,14248.317621286318]
[157,{"$f":"'Tabla Amortización Fijo'!C170","v":"2038-05-04"},793087.60091682302,{"$f":"IF(C164<=0,0,IF(C164<D163,C164,'Tabla Amortización Fijo'!AB170))","v":6334.7055971053633},null,{"$f":"IF(C164<=0,0,'Tabla Amortización Fijo'!AC170)","v":6741.2440050000005},13075.949602105364,null,634.47008073345853,{"$f":"IF(P163<=0.01,0,'Tabla Amortización Fijo'!R170)","v":0},{"$f":"IF(D164<=0,0,'Tabla Amortización Fijo'!W170+'Tabla Amortización Fijo'!U170)","v":138.89795079919182},399,{"$f":"IF(C164=0,0,'Tabla Amortización Fijo'!X170+'Tabla Amortización Fijo'!V170+'Tabla Amortización Fijo'!S170+'Tabla Amortización Fijo'!Q170)","v":86.063672127870689},14334.381305765886,null,786752.8953197177,14248.317633638015]
[158,{"$f":"'Tabla Amortización Fijo'!C171","v":"2038-06-04"},786752.8953197177,{"$f":"IF(C165<=0,0,IF(C165<D164,C165,'Tabla Amortización Fijo'!AB171))","v":6170.7050388178568},null,{"$f":"IF(C165<=0,0,'Tabla Amortización Fijo'!AC171)","v":6910.3122689999991},13081.017307817856,null,629.40231625577428,{"$f":"IF(P164<=0.01,0,'Tabla Amortización Fijo'!R171)","v":0},{"$f":"IF(D165<=0,0,'Tabla Amortización Fijo'!W171+'Tabla Amortización Fijo'!U171)","v":138.89795079919182},399,{"$f":"IF(C165=0,0,'Tabla Amortización Fijo'!X171+'Tabla Amortización Fijo'!V171+'Tabla Amortización Fijo'!S171+'Tabla Amortización Fijo'!Q171)","v":86.063672127870689},14334.381247000694,null,780582.19028089987,14248.317574872823]
[159,{"$f":"'Tabla Amortización Fijo'!C172","v":"2038-07-04"},780582.19028089987,{"$f":"IF(C166<=0,0,IF(C166<D165,C166,'Tabla Amortización Fijo'!AB172))","v":6451.0059160194487},null,{"$f":"IF(C166<=0,0,'Tabla Amortización Fijo'!AC172)","v":6634.9479350000001},13085.953851019449,null,624.46575222471995,{"$f":"IF(P165<=0.01,0,'Tabla Amortización Fijo'!R172)","v":0},{"$f":"IF(D166<=0,0,'Tabla Amortización Fijo'!W172+'Tabla Amortización Fijo'!U172)","v":138.89795079919179},399,{"$f":"IF(C166=0,0,'Tabla Amortización Fijo'!X172+'Tabla Amortización Fijo'!V172+'Tabla Amortización Fijo'!S172+'Tabla Amortización Fijo'!Q172)","v":86.063672127870689},14334.381226171232,null,774131.18436488044,14248.31755404336]
[160,{"$f":"'Tabla Amortización Fijo'!C173","v":"2038-08-04"},774131.18436488044,{"$f":"IF(C167<=0,0,IF(C167<D166,C167,'Tabla Amortización Fijo'!AB173))","v":6291.6631021350468},null,{"$f":"IF(C167<=0,0,'Tabla Amortización Fijo'!AC173)","v":6799.4514949999993},13091.114597135045,null,619.30494749190439,{"$f":"IF(P166<=0.01,0,'Tabla Amortización Fijo'!R173)","v":0},{"$f":"IF(D167<=0,0,'Tabla Amortización Fijo'!W173+'Tabla Amortización Fijo'!U173)","v":138.89795079919179},399,{"$f":"IF(C167=0,0,'Tabla Amortización Fijo'!X173+'Tabla Amortización Fijo'!V173+'Tabla Amortización Fijo'!S173+'Tabla Amortización Fijo'!Q173)","v":86.063672127870689},14334.381167554013,null,767839.52126274537,14248.317495426141]
[161,{"$f":"'Tabla Amortización Fijo'!C174","v":"2038-09-04"},767839.52126274537,{"$f":"IF(C168<=0,0,IF(C168<D167,C168,'Tabla Amortización Fijo'!AB174))","v":6351.958206863841},null,{"$f":"IF(C168<=0,0,'Tabla Amortización Fijo'!AC174)","v":6744.1897479999989},13096.14795486384,null,614.27161701019634,{"$f":"IF(P167<=0.01,0,'Tabla Amortización Fijo'!R174)","v":0},{"$f":"IF(D168<=0,0,'Tabla Amortización Fijo'!W174+'Tabla Amortización Fijo'!U174)","v":138.89795079919179},399,{"$f":"IF(C168=0,0,'Tabla Amortización Fijo'!X174+'Tabla Amortización Fijo'!V174+'Tabla Amortización Fijo'!S174+'Tabla Amortización Fijo'!Q174)","v":86.063672127870689},14334.381194801099,null,761487.56305588153,14248.317522673227]
[162,{"$f":"'Tabla Amortización Fijo'!C175","v":"2038-10-04"},761487.56305588153,{"$f":"IF(C169<=0,0,IF(C169<D168,C169,'Tabla Amortización Fijo'!AB175))","v":6628.5859492121208},null,{"$f":"IF(C169<=0,0,'Tabla Amortización Fijo'!AC175)","v":6472.643579999999},13101.22952921212,null,609.19005044470532,{"$f":"IF(P168<=0.01,0,'Tabla Amortización Fijo'!R175)","v":0},{"$f":"IF(D169<=0,0,'Tabla Amortización Fijo'!W175+'Tabla Amortización Fijo'!U175)","v":138.89795079919179},399,{"$f":"IF(C169=0,0,'Tabla Amortización Fijo'!X175+'Tabla Amortización Fijo'!V175+'Tabla Amortización Fijo'!S175+'Tabla Amortización Fijo'!Q175)","v":86.063672127870689},14334.381202583889,null,754858.97710666945,14248.317530456017]
[163,{"$f":"'Tabla Amortización Fijo'!C176","v":"2038-11-04"},754858.97710666945,{"$f":"IF(C170<=0,0,IF(C170<D169,C170,'Tabla Amortización Fijo'!AB176))","v":6476.3550883595681},null,{"$f":"IF(C170<=0,0,'Tabla Amortización Fijo'!AC176)","v":6630.1772504999999},13106.532338859568,null,603.88718168533558,{"$f":"IF(P169<=0.01,0,'Tabla Amortización Fijo'!R176)","v":0},{"$f":"IF(D170<=0,0,'Tabla Amortización Fijo'!W176+'Tabla Amortización Fijo'!U176)","v":138.89795079919179},399,{"$f":"IF(C170=0,0,'Tabla Amortización Fijo'!X176+'Tabla Amortización Fijo'!V176+'Tabla Amortización Fijo'!S176+'Tabla Amortización Fijo'!Q176)","v":86.063672127870689},14334.381143471966,null,748382.62201830989,14248.317471344095]
[164,{"$f":"'Tabla Amortización Fijo'!C177","v":"2038-12-04"},748382.62201830989,{"$f":"IF(C171<=0,0,IF(C171<D170,C171,'Tabla Amortización Fijo'!AB177))","v":6750.4619008615355},null,{"$f":"IF(C171<=0,0,'Tabla Amortización Fijo'!AC177)","v":6361.2515050000011},13111.713405861537,null,598.70609761464789,{"$f":"IF(P170<=0.01,0,'Tabla Amortización Fijo'!R177)","v":0},{"$f":"IF(D171<=0,0,'Tabla Amortización Fijo'!W177+'Tabla Amortización Fijo'!U177)","v":138.89795079919179},399,{"$f":"IF(C171=0,0,'Tabla Amortización Fijo'!X177+'Tabla Amortización Fijo'!V177+'Tabla Amortización Fijo'!S177+'Tabla Amortización Fijo'!Q177)","v":86.063672127870689},14334.381126403248,null,741632.16011744831,14248.317454275377]
[165,{"$f":"'Tabla Amortización Fijo'!C178","v":"2039-01-04"},741632.16011744831,{"$f":"IF(C172<=0,0,IF(C172<D171,C172,'Tabla Amortización Fijo'!AB178))","v":6603.1120845062715},null,{"$f":"IF(C172<=0,0,'Tabla Amortización Fijo'!AC178)","v":6514.001681499999},13117.11376600627,null,593.30572809395869,{"$f":"IF(P171<=0.01,0,'Tabla Amortización Fijo'!R178)","v":0},{"$f":"IF(D172<=0,0,'Tabla Amortización Fijo'!W178+'Tabla Amortización Fijo'!U178)","v":138.89795079919179},399,{"$f":"IF(C172=0,0,'Tabla Amortización Fijo'!X178+'Tabla Amortización Fijo'!V178+'Tabla Amortización Fijo'!S178+'Tabla Amortización Fijo'!Q178)","v":86.063672127870689},14334.381117027293,null,735029.048032942,14248.317444899421]
[166,{"$f":"'Tabla Amortización Fijo'!C179","v":"2039-02-04"},735029.048032942,{"$f":"IF(C173<=0,0,IF(C173<D172,C173,'Tabla Amortización Fijo'!AB179))","v":6666.391908649457},null,{"$f":"IF(C173<=0,0,'Tabla Amortización Fijo'!AC179)","v":6456.0043653333323},13122.396273982789,null,588.02323842635371,{"$f":"IF(P172<=0.01,0,'Tabla Amortización Fijo'!R179)","v":0},{"$f":"IF(D173<=0,0,'Tabla Amortización Fijo'!W179+'Tabla Amortización Fijo'!U179)","v":138.89795079919182},399,{"$f":"IF(C173=0,0,'Tabla Amortización Fijo'!X179+'Tabla Amortización Fijo'!V179+'Tabla Amortización Fijo'!S179+'Tabla Amortización Fijo'!Q179)","v":86.063672127870689},14334.381135336207,null,728362.65612429252,14248.317463208336]
[167,{"$f":"'Tabla Amortización Fijo'!C180","v":"2039-03-04"},728362.65612429252,{"$f":"IF(C174<=0,0,IF(C174<D173,C174,'Tabla Amortización Fijo'!AB180))","v":7349.38642214633},null,{"$f":"IF(C174<=0,0,'Tabla Amortización Fijo'!AC180)","v":5778.3430553333319},13127.729477479661,null,582.69012489943407,{"$f":"IF(P173<=0.01,0,'Tabla Amortización Fijo'!R180)","v":0},{"$f":"IF(D174<=0,0,'Tabla Amortización Fijo'!W180+'Tabla Amortización Fijo'!U180)","v":138.89795079919179},399,{"$f":"IF(C174=0,0,'Tabla Amortización Fijo'!X180+'Tabla Amortización Fijo'!V180+'Tabla Amortización Fijo'!S180+'Tabla Amortización Fijo'!Q180)","v":86.063672127870689},14334.381225306159,null,721013.26970214618,14248.317553178287]
[168,{"$f":"'Tabla Amortización Fijo'!C181","v":"2039-04-04"},721013.26970214618,{"$f":"IF(C175<=0,0,IF(C175<D174,C175,'Tabla Amortización Fijo'!AB181))","v":6800.7097843195843},null,{"$f":"IF(C175<=0,0,'Tabla Amortización Fijo'!AC181)","v":6332.8990976666673},13133.608881986253,null,576.81061576171692,{"$f":"IF(P174<=0.01,0,'Tabla Amortización Fijo'!R181)","v":0},{"$f":"IF(D175<=0,0,'Tabla Amortización Fijo'!W181+'Tabla Amortización Fijo'!U181)","v":138.89795079919179},399,{"$f":"IF(C175=0,0,'Tabla Amortización Fijo'!X181+'Tabla Amortización Fijo'!V181+'Tabla Amortización Fijo'!S181+'Tabla Amortización Fijo'!Q181)","v":86.063672127870689},14334.381120675032,null,714212.55991782655,14248.317448547161]
[169,{"$f":"'Tabla Amortización Fijo'!C182","v":"2039-05-04"},714212.55991782655,{"$f":"IF(C176<=0,0,IF(C176<D175,C176,'Tabla Amortización Fijo'!AB182))","v":7068.2434783960307},null,{"$f":"IF(C176<=0,0,'Tabla Amortización Fijo'!AC182)","v":6070.8059949999988},13139.049473396029,null,571.37004793426127,{"$f":"IF(P175<=0.01,0,'Tabla Amortización Fijo'!R182)","v":0},{"$f":"IF(D176<=0,0,'Tabla Amortización Fijo'!W182+'Tabla Amortización Fijo'!U182)","v":138.89795079919179},399,{"$f":"IF(C176=0,0,'Tabla Amortización Fijo'!X182+'Tabla Amortización Fijo'!V182+'Tabla Amortización Fijo'!S182+'Tabla Amortización Fijo'!Q182)","v":86.063672127870689},14334.381144257353,null,707144.31643943058,14248.317472129482]
[170,{"$f":"'Tabla Amortización Fijo'!C183","v":"2039-06-04"},707144.31643943058,{"$f":"IF(C177<=0,0,IF(C177<D176,C177,'Tabla Amortización Fijo'!AB183))","v":6933.6205864206077},null,{"$f":"IF(C177<=0,0,'Tabla Amortización Fijo'!AC183)","v":6211.0834868333332},13144.704073253941,null,565.71545315154447,{"$f":"IF(P176<=0.01,0,'Tabla Amortización Fijo'!R183)","v":0},{"$f":"IF(D177<=0,0,'Tabla Amortización Fijo'!W183+'Tabla Amortización Fijo'!U183)","v":138.89795079919179},399,{"$f":"IF(C177=0,0,'Tabla Amortización Fijo'!X183+'Tabla Amortización Fijo'!V183+'Tabla Amortización Fijo'!S183+'Tabla Amortización Fijo'!Q183)","v":86.063672127870689},14334.381149332548,null,700210.69585300994,14248.317477204677]
[171,{"$f":"'Tabla Amortización Fijo'!C184","v":"2039-07-04"},700210.69585300994,{"$f":"IF(C178<=0,0,IF(C178<D177,C178,'Tabla Amortización Fijo'!AB184))","v":7198.4608141988247},null,{"$f":"IF(C178<=0,0,'Tabla Amortización Fijo'!AC184)","v":5951.7901849999998},13150.250999198825,null,560.16855668240794,{"$f":"IF(P177<=0.01,0,'Tabla Amortización Fijo'!R184)","v":0},{"$f":"IF(D178<=0,0,'Tabla Amortización Fijo'!W184+'Tabla Amortización Fijo'!U184)","v":138.89795079919179},399,{"$f":"IF(C178=0,0,'Tabla Amortización Fijo'!X184+'Tabla Amortización Fijo'!V184+'Tabla Amortización Fijo'!S184+'Tabla Amortización Fijo'!Q184)","v":86.063672127870689},14334.381178808295,null,693012.23503881111,14248.317506680423]
[172,{"$f":"'Tabla Amortización Fijo'!C185","v":"2039-08-04"},693012.23503881111,{"$f":"IF(C179<=0,0,IF(C179<D178,C179,'Tabla Amortización Fijo'!AB185))","v":7069.0530331765431},null,{"$f":"IF(C179<=0,0,'Tabla Amortización Fijo'!AC185)","v":6086.9567175000002},13156.009750676543,null,554.40978803104895,{"$f":"IF(P178<=0.01,0,'Tabla Amortización Fijo'!R185)","v":0},{"$f":"IF(D179<=0,0,'Tabla Amortización Fijo'!W185+'Tabla Amortización Fijo'!U185)","v":138.89795079919179},399,{"$f":"IF(C179=0,0,'Tabla Amortización Fijo'!X185+'Tabla Amortización Fijo'!V185+'Tabla Amortización Fijo'!S185+'Tabla Amortización Fijo'!Q185)","v":86.063672127870689},14334.381161634656,null,685943.18200563453,14248.317489506784]
[173,{"$f":"'Tabla Amortización Fijo'!C186","v":"2039-09-04"},685943.18200563453,{"$f":"IF(C180<=0,0,IF(C180<D179,C180,'Tabla Amortización Fijo'!AB186))","v":7136.7981247444868},null,{"$f":"IF(C180<=0,0,'Tabla Amortización Fijo'!AC186)","v":6024.8668949999992},13161.665019744487,null,548.75454560450771,{"$f":"IF(P179<=0.01,0,'Tabla Amortización Fijo'!R186)","v":0},{"$f":"IF(D180<=0,0,'Tabla Amortización Fijo'!W186+'Tabla Amortización Fijo'!U186)","v":138.89795079919182},399,{"$f":"IF(C180=0,0,'Tabla Amortización Fijo'!X186+'Tabla Amortización Fijo'!V186+'Tabla Amortización Fijo'!S186+'Tabla Amortización Fijo'!Q186)","v":86.063672127870689},14334.381188276058,null,678806.38388089009,14248.317516148187]
[174,{"$f":"'Tabla Amortización Fijo'!C187","v":"2039-10-04"},678806.38388089009,{"$f":"IF(C181<=0,0,IF(C181<D180,C181,'Tabla Amortización Fijo'!AB187))","v":7397.5209155395405},null,{"$f":"IF(C181<=0,0,'Tabla Amortización Fijo'!AC187)","v":5769.8535499999998},13167.37446553954,null,543.04510710471209,{"$f":"IF(P180<=0.01,0,'Tabla Amortización Fijo'!R187)","v":0},{"$f":"IF(D181<=0,0,'Tabla Amortización Fijo'!W187+'Tabla Amortización Fijo'!U187)","v":138.89795079919179},399,{"$f":"IF(C181=0,0,'Tabla Amortización Fijo'!X187+'Tabla Amortización Fijo'!V187+'Tabla Amortización Fijo'!S187+'Tabla Amortización Fijo'!Q187)","v":86.063672127870689},14334.381195571315,null,671408.8629653505,14248.317523443444]
[175,{"$f":"'Tabla Amortización Fijo'!C188","v":"2039-11-04"},671408.8629653505,{"$f":"IF(C182<=0,0,IF(C182<D181,C182,'Tabla Amortización Fijo'!AB188))","v":7276.0853488805406},null,{"$f":"IF(C182<=0,0,'Tabla Amortización Fijo'!AC188)","v":5897.2071176666659},13173.292466547206,null,537.12709037228046,{"$f":"IF(P181<=0.01,0,'Tabla Amortización Fijo'!R188)","v":0},{"$f":"IF(D182<=0,0,'Tabla Amortización Fijo'!W188+'Tabla Amortización Fijo'!U188)","v":138.89795079919179},399,{"$f":"IF(C182=0,0,'Tabla Amortización Fijo'!X188+'Tabla Amortización Fijo'!V188+'Tabla Amortización Fijo'!S188+'Tabla Amortización Fijo'!Q188)","v":86.063672127870689},14334.381179846549,null,664132.77761647,14248.317507718677]
[176,{"$f":"'Tabla Amortización Fijo'!C189","v":"2039-12-04"},664132.77761647,{"$f":"IF(C183<=0,0,IF(C183<D182,C183,'Tabla Amortización Fijo'!AB189))","v":7533.9854537986457},null,{"$f":"IF(C183<=0,0,'Tabla Amortización Fijo'!AC189)","v":5645.1278649999995},13179.113318798645,null,531.30622209317596,{"$f":"IF(P182<=0.01,0,'Tabla Amortización Fijo'!R189)","v":0},{"$f":"IF(D183<=0,0,'Tabla Amortización Fijo'!W189+'Tabla Amortización Fijo'!U189)","v":138.89795079919179},399,{"$f":"IF(C183=0,0,'Tabla Amortización Fijo'!X189+'Tabla Amortización Fijo'!V189+'Tabla Amortización Fijo'!S189+'Tabla Amortización Fijo'!Q189)","v":86.063672127870689},14334.381163818884,null,656598.79216267134,14248.317491691012]
[177,{"$f":"'Tabla Amortización Fijo'!C190","v":"2040-01-04"},656598.79216267134,{"$f":"IF(C184<=0,0,IF(C184<D183,C184,'Tabla Amortización Fijo'!AB190))","v":7418.0151940728847},null,{"$f":"IF(C184<=0,0,'Tabla Amortización Fijo'!AC190)","v":5767.1252483333328},13185.140442406217,null,525.27903373013703,{"$f":"IF(P183<=0.01,0,'Tabla Amortización Fijo'!R190)","v":0},{"$f":"IF(D184<=0,0,'Tabla Amortización Fijo'!W190+'Tabla Amortización Fijo'!U190)","v":138.89795079919182},399,{"$f":"IF(C184=0,0,'Tabla Amortización Fijo'!X190+'Tabla Amortización Fijo'!V190+'Tabla Amortización Fijo'!S190+'Tabla Amortización Fijo'!Q190)","v":86.063672127870689},14334.381099063417,null,649180.77696859848,14248.317426935546]
[178,{"$f":"'Tabla Amortización Fijo'!C191","v":"2040-02-04"},649180.77696859848,{"$f":"IF(C185<=0,0,IF(C185<D184,C185,'Tabla Amortización Fijo'!AB191))","v":7489.1045063494148},null,{"$f":"IF(C185<=0,0,'Tabla Amortización Fijo'!AC191)","v":5701.9703060000002},13191.074812349416,null,519.34462157487883,{"$f":"IF(P184<=0.01,0,'Tabla Amortización Fijo'!R191)","v":0},{"$f":"IF(D185<=0,0,'Tabla Amortización Fijo'!W191+'Tabla Amortización Fijo'!U191)","v":138.89795079919179},399,{"$f":"IF(C185=0,0,'Tabla Amortización Fijo'!X191+'Tabla Amortización Fijo'!V191+'Tabla Amortización Fijo'!S191+'Tabla Amortización Fijo'!Q191)","v":86.063672127870689},14334.381056851358,null,641691.67246224906,14248.317384723487]
[179,{"$f":"'Tabla Amortización Fijo'!C192","v":"2040-03-04"},641691.67246224906,{"$f":"IF(C186<=0,0,IF(C186<D185,C186,'Tabla Amortización Fijo'!AB192))","v":7924.5003722638712},null,{"$f":"IF(C186<=0,0,'Tabla Amortización Fijo'!AC192)","v":5272.5658156666668},13197.066187930537,null,513.35333796979933,{"$f":"IF(P185<=0.01,0,'Tabla Amortización Fijo'!R192)","v":0},{"$f":"IF(D186<=0,0,'Tabla Amortización Fijo'!W192+'Tabla Amortización Fijo'!U192)","v":138.89795079919179},399,{"$f":"IF(C186=0,0,'Tabla Amortización Fijo'!X192+'Tabla Amortización Fijo'!V192+'Tabla Amortización Fijo'!S192+'Tabla Amortización Fijo'!Q192)","v":86.063672127870689},14334.3811488274,null,633767.17208998522,14248.317476699529]
[180,{"$f":"'Tabla Amortización Fijo'!C193","v":"2040-04-04"},633767.17208998522,{"$f":"IF(C187<=0,0,IF(C187<D186,C187,'Tabla Amortización Fijo'!AB193))","v":7636.8182197694587},null,{"$f":"IF(C187<=0,0,'Tabla Amortización Fijo'!AC193)","v":5566.5875193333331},13203.405739102793,null,507.01373767198822,{"$f":"IF(P186<=0.01,0,'Tabla Amortización Fijo'!R193)","v":0},{"$f":"IF(D187<=0,0,'Tabla Amortización Fijo'!W193+'Tabla Amortización Fijo'!U193)","v":138.89795079919179},399,{"$f":"IF(C187=0,0,'Tabla Amortización Fijo'!X193+'Tabla Amortización Fijo'!V193+'Tabla Amortización Fijo'!S193+'Tabla Amortización Fijo'!Q193)","v":86.063672127870689},14334.381099701845,null,626130.35387021571,14248.317427573973]
[181,{"$f":"'Tabla Amortización Fijo'!C194","v":"2040-05-04"},626130.35387021571,{"$f":"IF(C188<=0,0,IF(C188<D187,C188,'Tabla Amortización Fijo'!AB194))","v":7887.407994638811},null,{"$f":"IF(C188<=0,0,'Tabla Amortización Fijo'!AC194)","v":5322.1072100000001},13209.51520463881,null,500.90428309617261,{"$f":"IF(P187<=0.01,0,'Tabla Amortización Fijo'!R194)","v":0},{"$f":"IF(D188<=0,0,'Tabla Amortización Fijo'!W194+'Tabla Amortización Fijo'!U194)","v":138.89795079919182},399,{"$f":"IF(C188=0,0,'Tabla Amortización Fijo'!X194+'Tabla Amortización Fijo'!V194+'Tabla Amortización Fijo'!S194+'Tabla Amortización Fijo'!Q194)","v":86.063672127870689},14334.381110662047,null,618242.94587557693,14248.317438534175]
[182,{"$f":"'Tabla Amortización Fijo'!C195","v":"2040-06-04"},618242.94587557693,{"$f":"IF(C189<=0,0,IF(C189<D188,C189,'Tabla Amortización Fijo'!AB195))","v":7785.5920543242064},null,{"$f":"IF(C189<=0,0,'Tabla Amortización Fijo'!AC195)","v":5430.2330324999984},13215.825086824205,null,494.59435670046162,{"$f":"IF(P188<=0.01,0,'Tabla Amortización Fijo'!R195)","v":0},{"$f":"IF(D189<=0,0,'Tabla Amortización Fijo'!W195+'Tabla Amortización Fijo'!U195)","v":138.89795079919182},399,{"$f":"IF(C189=0,0,'Tabla Amortización Fijo'!X195+'Tabla Amortización Fijo'!V195+'Tabla Amortización Fijo'!S195+'Tabla Amortización Fijo'!Q195)","v":86.063672127870689},14334.38106645173,null,610457.35382125271,14248.317394323858]
[183,{"$f":"'Tabla Amortización Fijo'!C196","v":"2040-07-04"},610457.35382125271,{"$f":"IF(C190<=0,0,IF(C190<D189,C190,'Tabla Amortización Fijo'!AB196))","v":8033.1668950941676},null,{"$f":"IF(C190<=0,0,'Tabla Amortización Fijo'!AC196)","v":5188.8867099999998},13222.053605094166,null,488.36588305700224,{"$f":"IF(P189<=0.01,0,'Tabla Amortización Fijo'!R196)","v":0},{"$f":"IF(D190<=0,0,'Tabla Amortización Fijo'!W196+'Tabla Amortización Fijo'!U196)","v":138.89795079919179},399,{"$f":"IF(C190=0,0,'Tabla Amortización Fijo'!X196+'Tabla Amortización Fijo'!V196+'Tabla Amortización Fijo'!S196+'Tabla Amortización Fijo'!Q196)","v":86.063672127870689},14334.381111078232,null,602424.18692615849,14248.31743895036]
[184,{"$f":"'Tabla Amortización Fijo'!C197","v":"2040-08-04"},602424.18692615849,{"$f":"IF(C191<=0,0,IF(C191<D190,C191,'Tabla Amortización Fijo'!AB197))","v":7937.1884942561328},null,{"$f":"IF(C191<=0,0,'Tabla Amortización Fijo'!AC197)","v":5291.2915904999991},13228.480084756131,null,481.9393495409268,{"$f":"IF(P190<=0.01,0,'Tabla Amortización Fijo'!R197)","v":0},{"$f":"IF(D191<=0,0,'Tabla Amortización Fijo'!W197+'Tabla Amortización Fijo'!U197)","v":138.89795079919182},399,{"$f":"IF(C191=0,0,'Tabla Amortización Fijo'!X197+'Tabla Amortización Fijo'!V197+'Tabla Amortización Fijo'!S197+'Tabla Amortización Fijo'!Q197)","v":86.063672127870689},14334.381057224122,null,594486.99843190238,14248.31738509625]
[185,{"$f":"'Tabla Amortización Fijo'!C198","v":"2040-09-04"},594486.99843190238,{"$f":"IF(C192<=0,0,IF(C192<D191,C192,'Tabla Amortización Fijo'!AB198))","v":8013.2532173260843},null,{"$f":"IF(C192<=0,0,'Tabla Amortización Fijo'!AC198)","v":5221.5766050000002},13234.829822326084,null,475.58959874552193,{"$f":"IF(P191<=0.01,0,'Tabla Amortización Fijo'!R198)","v":0},{"$f":"IF(D192<=0,0,'Tabla Amortización Fijo'!W198+'Tabla Amortización Fijo'!U198)","v":138.89795079919179},399,{"$f":"IF(C192=0,0,'Tabla Amortización Fijo'!X198+'Tabla Amortización Fijo'!V198+'Tabla Amortización Fijo'!S198+'Tabla Amortización Fijo'!Q198)","v":86.063672127870689},14334.38104399867,null,586473.74521457625,14248.317371870799]
[186,{"$f":"'Tabla Amortización Fijo'!C199","v":"2040-10-04"},586473.74521457625,{"$f":"IF(C193<=0,0,IF(C193<D192,C193,'Tabla Amortización Fijo'!AB199))","v":8256.214455136258},null,{"$f":"IF(C193<=0,0,'Tabla Amortización Fijo'!AC199)","v":4985.0260250000001},13241.240480136257,null,469.17899617166103,{"$f":"IF(P192<=0.01,0,'Tabla Amortización Fijo'!R199)","v":0},{"$f":"IF(D193<=0,0,'Tabla Amortización Fijo'!W199+'Tabla Amortización Fijo'!U199)","v":138.89795079919179},399,{"$f":"IF(C193=0,0,'Tabla Amortización Fijo'!X199+'Tabla Amortización Fijo'!V199+'Tabla Amortización Fijo'!S199+'Tabla Amortización Fijo'!Q199)","v":86.063672127870689},14334.381099234981,null,578217.53075944004,14248.317427107109]
[187,{"$f":"'Tabla Amortización Fijo'!C200","v":"2040-11-04"},578217.53075944004,{"$f":"IF(C194<=0,0,IF(C194<D193,C194,'Tabla Amortización Fijo'!AB200))","v":8169.168949187183},null,{"$f":"IF(C194<=0,0,'Tabla Amortización Fijo'!AC200)","v":5078.6765146666648},13247.845463853848,null,462.57402460755202,{"$f":"IF(P193<=0.01,0,'Tabla Amortización Fijo'!R200)","v":0},{"$f":"IF(D194<=0,0,'Tabla Amortización Fijo'!W200+'Tabla Amortización Fijo'!U200)","v":138.89795079919179},399,{"$f":"IF(C194=0,0,'Tabla Amortización Fijo'!X200+'Tabla Amortización Fijo'!V200+'Tabla Amortización Fijo'!S200+'Tabla Amortización Fijo'!Q200)","v":86.063672127870689},14334.381111388462,null,570048.36181025289,14248.317439260591]
[188,{"$f":"'Tabla Amortización Fijo'!C201","v":"2040-12-04"},570048.36181025289,{"$f":"IF(C195<=0,0,IF(C195<D194,C195,'Tabla Amortización Fijo'!AB201))","v":8408.9705207964671},null,{"$f":"IF(C195<=0,0,'Tabla Amortización Fijo'!AC201)","v":4845.4102950000006},13254.380815796467,null,456.03868944820232,{"$f":"IF(P194<=0.01,0,'Tabla Amortización Fijo'!R201)","v":0},{"$f":"IF(D195<=0,0,'Tabla Amortización Fijo'!W201+'Tabla Amortización Fijo'!U201)","v":138.89795079919179},399,{"$f":"IF(C195=0,0,'Tabla Amortización Fijo'!X201+'Tabla Amortización Fijo'!V201+'Tabla Amortización Fijo'!S201+'Tabla Amortización Fijo'!Q201)","v":86.063672127870689},14334.381128171732,null,561639.3912894564,14248.31745604386]
[189,{"$f":"'Tabla Amortización Fijo'!C202","v":"2041-01-04"},561639.3912894564,{"$f":"IF(C196<=0,0,IF(C196<D195,C196,'Tabla Amortización Fijo'!AB202))","v":8328.0427857745253},null,{"$f":"IF(C196<=0,0,'Tabla Amortización Fijo'!AC202)","v":4933.0651849999995},13261.107970774525,null,449.31151303156514,{"$f":"IF(P195<=0.01,0,'Tabla Amortización Fijo'!R202)","v":0},{"$f":"IF(D196<=0,0,'Tabla Amortización Fijo'!W202+'Tabla Amortización Fijo'!U202)","v":138.89795079919179},399,{"$f":"IF(C196=0,0,'Tabla Amortización Fijo'!X202+'Tabla Amortización Fijo'!V202+'Tabla Amortización Fijo'!S202+'Tabla Amortización Fijo'!Q202)","v":86.063672127870689},14334.381106733154,null,553311.34850368183,14248.317434605282]
[190,{"$f":"'Tabla Amortización Fijo'!C203","v":"2041-02-04"},553311.34850368183,{"$f":"IF(C197<=0,0,IF(C197<D196,C197,'Tabla Amortización Fijo'!AB203))","v":8407.8531958048661},null,{"$f":"IF(C197<=0,0,'Tabla Amortización Fijo'!AC203)","v":4859.9172336666661},13267.770429471533,null,442.6490788029455,{"$f":"IF(P196<=0.01,0,'Tabla Amortización Fijo'!R203)","v":0},{"$f":"IF(D197<=0,0,'Tabla Amortización Fijo'!W203+'Tabla Amortización Fijo'!U203)","v":138.89795079919179},399,{"$f":"IF(C197=0,0,'Tabla Amortización Fijo'!X203+'Tabla Amortización Fijo'!V203+'Tabla Amortización Fijo'!S203+'Tabla Amortización Fijo'!Q203)","v":86.063672127870689},14334.381131201542,null,544903.49530787696,14248.317459073671]
[191,{"$f":"'Tabla Amortización Fijo'!C204","v":"2041-03-04"},544903.49530787696,{"$f":"IF(C198<=0,0,IF(C198<D197,C198,'Tabla Amortización Fijo'!AB204))","v":8951.5964266096926},null,{"$f":"IF(C198<=0,0,'Tabla Amortización Fijo'!AC204)","v":4322.9003859999993},13274.496812609692,null,435.92279624630163,{"$f":"IF(P197<=0.01,0,'Tabla Amortización Fijo'!R204)","v":0},{"$f":"IF(D198<=0,0,'Tabla Amortización Fijo'!W204+'Tabla Amortización Fijo'!U204)","v":138.89795079919179},399,{"$f":"IF(C198=0,0,'Tabla Amortización Fijo'!X204+'Tabla Amortización Fijo'!V204+'Tabla Amortización Fijo'!S204+'Tabla Amortización Fijo'!Q204)","v":86.063672127870689},14334.381231783056,null,535951.89888126729,14248.317559655185]
[192,{"$f":"'Tabla Amortización Fijo'!C205","v":"2041-04-04"},535951.89888126729,{"$f":"IF(C199<=0,0,IF(C199<D198,C199,'Tabla Amortización Fijo'!AB205))","v":8574.2145880196731},null,{"$f":"IF(C199<=0,0,'Tabla Amortización Fijo'!AC205)","v":4707.4433978333336},13281.657985853006,null,428.76151910501386,{"$f":"IF(P198<=0.01,0,'Tabla Amortización Fijo'!R205)","v":0},{"$f":"IF(D199<=0,0,'Tabla Amortización Fijo'!W205+'Tabla Amortización Fijo'!U205)","v":138.89795079919179},399,{"$f":"IF(C199=0,0,'Tabla Amortización Fijo'!X205+'Tabla Amortización Fijo'!V205+'Tabla Amortización Fijo'!S205+'Tabla Amortización Fijo'!Q205)","v":86.063672127870689},14334.381127885083,null,527377.68429324764,14248.317455757211]
[193,{"$f":"'Tabla Amortización Fijo'!C206","v":"2041-05-04"},527377.68429324764,{"$f":"IF(C200<=0,0,IF(C200<D199,C200,'Tabla Amortización Fijo'!AB206))","v":8805.807821704615},null,{"$f":"IF(C200<=0,0,'Tabla Amortización Fijo'!AC206)","v":4482.7096000000001},{"$f":"D200+F200","v":13288.517421704615},null,421.90214743459813,{"$f":"IF(P199<=0.01,0,'Tabla Amortización Fijo'!R206)","v":0},{"$f":"IF(D200<=0,0,'Tabla Amortización Fijo'!W206+'Tabla Amortización Fijo'!U206)","v":138.89795079919179},399,{"$f":"IF(C200=0,0,'Tabla Amortización Fijo'!X206+'Tabla Amortización Fijo'!V206+'Tabla Amortización Fijo'!S206+'Tabla Amortización Fijo'!Q206)","v":86.063672127870689},14334.381192066276,null,{"$f":"C200-D200-E200-H200","v":518571.87647154304},14248.317519938404]
[194,{"$f":"'Tabla Amortización Fijo'!C207","v":"2041-06-04"},518571.87647154304,{"$f":"IF(C201<=0,0,IF(C201<D200,C201,'Tabla Amortización Fijo'!AB207))","v":8740.7731361128644},null,{"$f":"IF(C201<=0,0,'Tabla Amortización Fijo'!AC207)","v":4554.7888888333327},13295.562024946197,null,{"$f":"IF(C201<=0,0,(C201*0.8/1000))","v":414.85750117723444},{"$f":"IF(P200<=0.01,0,'Tabla Amortización Fijo'!R207)","v":0},{"$f":"IF(D201<=0,0,'Tabla Amortización Fijo'!W207+'Tabla Amortización Fijo'!U207)","v":138.89795079919179},{"$f":"IF(C201<=0,,399)","v":399},{"$f":"IF(C201=0,0,'Tabla Amortización Fijo'!X207+'Tabla Amortización Fijo'!V207+'Tabla Amortización Fijo'!S207+'Tabla Amortización Fijo'!Q207)","v":86.063672127870689},14334.381149050494,null,509831.10333543021,14248.317476922623]
[195,{"$f":"'Tabla Amortización Fijo'!C208","v":"2041-07-04"},509831.10333543021,{"$f":"IF(C202<=0,0,IF(C202<D201,C202,'Tabla Amortización Fijo'!AB208))","v":8968.9910246123163},null,{"$f":"IF(C202<=0,0,'Tabla Amortización Fijo'!AC208)","v":4333.5636699999995},13302.554694612316,null,407.86488266834419,{"$f":"IF(P201<=0.01,0,'Tabla Amortización Fijo'!R208)","v":0},{"$f":"IF(D202<=0,0,'Tabla Amortización Fijo'!W208+'Tabla Amortización Fijo'!U208)","v":138.89795079919179},399,{"$f":"IF(C202=0,0,'Tabla Amortización Fijo'!X208+'Tabla Amortización Fijo'!V208+'Tabla Amortización Fijo'!S208+'Tabla Amortización Fijo'!Q208)","v":86.063672127870689},14334.381200207723,null,500862.11231081787,{"$f":"N202-M202+H202+E202","v":14248.317528079851}]
[196,{"$f":"'Tabla Amortización Fijo'!C209","v":"2041-08-04"},{"$f":"IF(P202<=0.01,0,P202)","v":500862.11231081787},{"$f":"IF(C203<=0,0,IF(C203<D202,C203,'Tabla Amortización Fijo'!AB209))","v":8910.4917093198128},null,{"$f":"IF(C203<=0,0,'Tabla Amortización Fijo'!AC209)","v":4399.2381635000002},13309.729872819813,null,400.68968984865433,{"$f":"IF(P202<=0.01,0,'Tabla Amortización Fijo'!R209)","v":0},{"$f":"IF(D203<=0,0,'Tabla Amortización Fijo'!W209+'Tabla Amortización Fijo'!U209)","v":138.89795079919179},399,{"$f":"IF(C203=0,0,'Tabla Amortización Fijo'!X209+'Tabla Amortización Fijo'!V209+'Tabla Amortización Fijo'!S209+'Tabla Amortización Fijo'!Q209)","v":86.063672127870689},14334.38118559553,null,491951.62060149806,14248.317513467659]
[197,{"$f":"'Tabla Amortización Fijo'!C210","v":"2041-09-04"},491951.62060149806,{"$f":"IF(C204<=0,0,IF(C204<D203,C204,'Tabla Amortización Fijo'!AB210))","v":8995.8839215341286},null,{"$f":"IF(C204<=0,0,'Tabla Amortización Fijo'!AC210)","v":4320.9743596666667},13316.858281200795,null,393.56129648119844,{"$f":"IF(P203<=0.01,0,'Tabla Amortización Fijo'!R210)","v":0},{"$f":"IF(D204<=0,0,'Tabla Amortización Fijo'!W210+'Tabla Amortización Fijo'!U210)","v":138.89795079919182},399,{"$f":"IF(C204=0,0,'Tabla Amortización Fijo'!X210+'Tabla Amortización Fijo'!V210+'Tabla Amortización Fijo'!S210+'Tabla Amortización Fijo'!Q210)","v":86.063672127870689},{"$f":"G204+K204+J204+L204+M204+I204","v":14334.381200609057},null,482955.73667996394,14248.317528481186]
[198,{"$f":"'Tabla Amortización Fijo'!C211","v":"2041-10-04"},482955.73667996394,{"$f":"IF(C205<=0,0,IF(C205<D204,C205,'Tabla Amortización Fijo'!AB211))","v":9218.9319345081531},null,{"$f":"IF(C205<=0,0,'Tabla Amortización Fijo'!AC211)","v":4105.1231099999995},13324.055044508154,null,386.36458934397115,{"$f":"IF(P204<=0.01,0,'Tabla Amortización Fijo'!R211)","v":0},{"$f":"IF(D205<=0,0,'Tabla Amortización Fijo'!W211+'Tabla Amortización Fijo'!U211)","v":138.89795079919182},399,{"$f":"IF(C205=0,0,'Tabla Amortización Fijo'!X211+'Tabla Amortización Fijo'!V211+'Tabla Amortización Fijo'!S211+'Tabla Amortización Fijo'!Q211)","v":86.063672127870689},14334.381256779188,null,473736.8047454558,14248.317584651317]
[199,{"$f":"'Tabla Amortización Fijo'!C212","v":"2041-11-04"},473736.8047454558,{"$f":"IF(C206<=0,0,IF(C206<D205,C206,'Tabla Amortización Fijo'!AB212))","v":9170.442573487866},null,{"$f":"IF(C206<=0,0,'Tabla Amortización Fijo'!AC212)","v":4160.9876118333323},13331.430185321198,null,378.98944379636464,{"$f":"IF(P205<=0.01,0,'Tabla Amortización Fijo'!R212)","v":0},{"$f":"IF(D206<=0,0,'Tabla Amortización Fijo'!W212+'Tabla Amortización Fijo'!U212)","v":138.89795079919179},399,{"$f":"IF(C206=0,0,'Tabla Amortización Fijo'!X212+'Tabla Amortización Fijo'!V212+'Tabla Amortización Fijo'!S212+'Tabla Amortización Fijo'!Q212)","v":86.063672127870689},14334.381252044626,null,464566.36217196792,14248.317579916755]
[200,{"$f":"'Tabla Amortización Fijo'!C213","v":"2041-12-04"},464566.36217196792,{"$f":"IF(C207<=0,0,IF(C207<D206,C207,'Tabla Amortización Fijo'!AB213))","v":9389.9531174325148},null,{"$f":"IF(C207<=0,0,'Tabla Amortización Fijo'!AC213)","v":3948.8134649999997},13338.766582432514,null,371.65308973757436,{"$f":"IF(P206<=0.01,0,'Tabla Amortización Fijo'!R213)","v":0},{"$f":"IF(D207<=0,0,'Tabla Amortización Fijo'!W213+'Tabla Amortización Fijo'!U213)","v":138.89795079919179},399,{"$f":"IF(C207=0,0,'Tabla Amortización Fijo'!X213+'Tabla Amortización Fijo'!V213+'Tabla Amortización Fijo'!S213+'Tabla Amortización Fijo'!Q213)","v":86.063672127870689},14334.381295097151,null,455176.40905453538,14248.31762296928]
[201,{"$f":"'Tabla Amortización Fijo'!C214","v":"2042-01-04"},455176.40905453538,{"$f":"IF(C208<=0,0,IF(C208<D207,C208,'Tabla Amortización Fijo'!AB214))","v":9348.3130321925182},null,{"$f":"IF(C208<=0,0,'Tabla Amortización Fijo'!AC214)","v":3997.9655196666668},13346.278551859185,null,364.14112724362832,{"$f":"IF(P207<=0.01,0,'Tabla Amortización Fijo'!R214)","v":0},{"$f":"IF(D208<=0,0,'Tabla Amortización Fijo'!W214+'Tabla Amortización Fijo'!U214)","v":138.89795079919179},399,{"$f":"IF(C208=0,0,'Tabla Amortización Fijo'!X214+'Tabla Amortización Fijo'!V214+'Tabla Amortización Fijo'!S214+'Tabla Amortización Fijo'!Q214)","v":86.063672127870689},14334.381302029877,null,445828.09602234286,14248.317629902005]
[202,{"$f":"'Tabla Amortización Fijo'!C215","v":"2042-02-04"},445828.09602234286,{"$f":"IF(C209<=0,0,IF(C209<D208,C209,'Tabla Amortización Fijo'!AB215))","v":9437.9010320843663},null,{"$f":"IF(C209<=0,0,'Tabla Amortización Fijo'!AC215)","v":3915.8561968333333},13353.757228917701,null,356.66247681787428,{"$f":"IF(P208<=0.01,0,'Tabla Amortización Fijo'!R215)","v":0},{"$f":"IF(D209<=0,0,'Tabla Amortización Fijo'!W215+'Tabla Amortización Fijo'!U215)","v":138.89795079919182},399,{"$f":"IF(C209=0,0,'Tabla Amortización Fijo'!X215+'Tabla Amortización Fijo'!V215+'Tabla Amortización Fijo'!S215+'Tabla Amortización Fijo'!Q215)","v":86.063672127870689},14334.381328662637,null,436390.19499025849,14248.317656534766]
[203,{"$f":"'Tabla Amortización Fijo'!C216","v":"2042-03-04"},436390.19499025849,{"$f":"IF(C210<=0,0,IF(C210<D209,C210,'Tabla Amortización Fijo'!AB216))","v":9899.2792493835605},null,{"$f":"IF(C210<=0,0,'Tabla Amortización Fijo'!AC216)","v":3462.0283646666667},13361.307614050227,null,349.11215599220685,{"$f":"IF(P209<=0.01,0,'Tabla Amortización Fijo'!R216)","v":0},{"$f":"IF(D210<=0,0,'Tabla Amortización Fijo'!W216+'Tabla Amortización Fijo'!U216)","v":138.89795079919179},399,{"$f":"IF(C210=0,0,'Tabla Amortización Fijo'!X216+'Tabla Amortización Fijo'!V216+'Tabla Amortización Fijo'!S216+'Tabla Amortización Fijo'!Q216)","v":86.063672127870689},14334.381392969497,null,426490.91574087495,14248.317720841625]
[204,{"$f":"'Tabla Amortización Fijo'!C217","v":"2042-04-04"},426490.91574087495,{"$f":"IF(C211<=0,0,IF(C211<D210,C211,'Tabla Amortización Fijo'!AB217))","v":9623.2156764484316},null,{"$f":"IF(C211<=0,0,'Tabla Amortización Fijo'!AC217)","v":3746.011299166666},13369.226975615098,null,341.1927325927,{"$f":"IF(P210<=0.01,0,'Tabla Amortización Fijo'!R217)","v":0},{"$f":"IF(D211<=0,0,'Tabla Amortización Fijo'!W217+'Tabla Amortización Fijo'!U217)","v":138.89795079919179},399,{"$f":"IF(C211=0,0,'Tabla Amortización Fijo'!X217+'Tabla Amortización Fijo'!V217+'Tabla Amortización Fijo'!S217+'Tabla Amortización Fijo'!Q217)","v":86.063672127870689},14334.381331134862,null,416867.70006442652,14248.317659006991]
[205,{"$f":"'Tabla Amortización Fijo'!C218","v":"2042-05-04"},416867.70006442652,{"$f":"IF(C212<=0,0,IF(C212<D211,C212,'Tabla Amortización Fijo'!AB218))","v":9833.5506750326495},null,{"$f":"IF(C212<=0,0,'Tabla Amortización Fijo'!AC218)","v":3543.374855},13376.925530032649,null,333.4941600515412,{"$f":"IF(P211<=0.01,0,'Tabla Amortización Fijo'!R218)","v":0},{"$f":"IF(D212<=0,0,'Tabla Amortización Fijo'!W218+'Tabla Amortización Fijo'!U218)","v":138.89795079919179},399,{"$f":"IF(C212=0,0,'Tabla Amortización Fijo'!X218+'Tabla Amortización Fijo'!V218+'Tabla Amortización Fijo'!S218+'Tabla Amortización Fijo'!Q218)","v":86.063672127870689},14334.381313011254,null,407034.14938939386,14248.317640883382]
[206,{"$f":"'Tabla Amortización Fijo'!C219","v":"2042-06-04"},407034.14938939386,{"$f":"IF(C213<=0,0,IF(C213<D212,C213,'Tabla Amortización Fijo'!AB219))","v":9809.6763539834592},null,{"$f":"IF(C213<=0,0,'Tabla Amortización Fijo'!AC219)","v":3575.1160026666662},13384.792356650125,null,325.62731951151511,{"$f":"IF(P212<=0.01,0,'Tabla Amortización Fijo'!R219)","v":0},{"$f":"IF(D213<=0,0,'Tabla Amortización Fijo'!W219+'Tabla Amortización Fijo'!U219)","v":138.89795079919179},399,{"$f":"IF(C213=0,0,'Tabla Amortización Fijo'!X219+'Tabla Amortización Fijo'!V219+'Tabla Amortización Fijo'!S219+'Tabla Amortización Fijo'!Q219)","v":86.063672127870689},14334.381299088704,null,397224.4730354104,14248.317626960832]
[207,{"$f":"'Tabla Amortización Fijo'!C220","v":"2042-07-04"},397224.4730354104,{"$f":"IF(C214<=0,0,IF(C214<D213,C214,'Tabla Amortización Fijo'!AB220))","v":10016.2326864025},null,{"$f":"IF(C214<=0,0,'Tabla Amortización Fijo'!AC220)","v":3376.4073999999996},13392.6400864025,null,317.77957842832831,{"$f":"IF(P213<=0.01,0,'Tabla Amortización Fijo'!R220)","v":0},{"$f":"IF(D214<=0,0,'Tabla Amortización Fijo'!W220+'Tabla Amortización Fijo'!U220)","v":138.89795079919179},399,{"$f":"IF(C214=0,0,'Tabla Amortización Fijo'!X220+'Tabla Amortización Fijo'!V220+'Tabla Amortización Fijo'!S220+'Tabla Amortización Fijo'!Q220)","v":86.063672127870689},14334.381287757891,null,387208.24034900789,14248.31761563002]
[208,{"$f":"'Tabla Amortización Fijo'!C221","v":"2042-08-04"},387208.24034900789,{"$f":"IF(C215<=0,0,IF(C215<D214,C215,'Tabla Amortización Fijo'!AB221))","v":9999.6746489538255},null,{"$f":"IF(C215<=0,0,'Tabla Amortización Fijo'!AC221)","v":3400.9784264999998},13400.653075453825,null,309.76659227920629,{"$f":"IF(P214<=0.01,0,'Tabla Amortización Fijo'!R221)","v":0},{"$f":"IF(D215<=0,0,'Tabla Amortización Fijo'!W221+'Tabla Amortización Fijo'!U221)","v":138.89795079919179},399,{"$f":"IF(C215=0,0,'Tabla Amortización Fijo'!X221+'Tabla Amortización Fijo'!V221+'Tabla Amortización Fijo'!S221+'Tabla Amortización Fijo'!Q221)","v":86.063672127870689},14334.381290660094,null,377208.56570005405,14248.317618532223]
[209,{"$f":"'Tabla Amortización Fijo'!C222","v":"2042-09-04"},377208.56570005405,{"$f":"IF(C216<=0,0,IF(C216<D215,C216,'Tabla Amortización Fijo'!AB222))","v":10095.504864339631},null,{"$f":"IF(C216<=0,0,'Tabla Amortización Fijo'!AC222)","v":3313.1479916666667},13408.652856006298,null,301.76685256004328,{"$f":"IF(P215<=0.01,0,'Tabla Amortización Fijo'!R222)","v":0},{"$f":"IF(D216<=0,0,'Tabla Amortización Fijo'!W222+'Tabla Amortización Fijo'!U222)","v":138.89795079919179},399,{"$f":"IF(C216=0,0,'Tabla Amortización Fijo'!X222+'Tabla Amortización Fijo'!V222+'Tabla Amortización Fijo'!S222+'Tabla Amortización Fijo'!Q222)","v":86.063672127870689},14334.381331493405,null,367113.06083571439,14248.317659365533]
[210,{"$f":"'Tabla Amortización Fijo'!C223","v":"2042-10-04"},367113.06083571439,{"$f":"IF(C217<=0,0,IF(C217<D216,C217,'Tabla Amortización Fijo'!AB223))","v":10296.268819859673},null,{"$f":"IF(C217<=0,0,'Tabla Amortización Fijo'!AC223)","v":3120.4605000000001},13416.729319859674,null,293.69044866857155,{"$f":"IF(P216<=0.01,0,'Tabla Amortización Fijo'!R223)","v":0},{"$f":"IF(D217<=0,0,'Tabla Amortización Fijo'!W223+'Tabla Amortización Fijo'!U223)","v":138.89795079919179},399,{"$f":"IF(C217=0,0,'Tabla Amortización Fijo'!X223+'Tabla Amortización Fijo'!V223+'Tabla Amortización Fijo'!S223+'Tabla Amortización Fijo'!Q223)","v":86.063672127870689},14334.381391455308,null,356816.79201585473,14248.317719327437]
[211,{"$f":"'Tabla Amortización Fijo'!C224","v":"2042-11-04"},356816.79201585473,{"$f":"IF(C218<=0,0,IF(C218<D217,C218,'Tabla Amortización Fijo'!AB224))","v":10290.92602881321},null,{"$f":"IF(C218<=0,0,'Tabla Amortización Fijo'!AC224)","v":3134.0402784999997},13424.966307313211,null,285.4534336126838,{"$f":"IF(P217<=0.01,0,'Tabla Amortización Fijo'!R224)","v":0},{"$f":"IF(D218<=0,0,'Tabla Amortización Fijo'!W224+'Tabla Amortización Fijo'!U224)","v":138.89795079919179},399,{"$f":"IF(C218=0,0,'Tabla Amortización Fijo'!X224+'Tabla Amortización Fijo'!V224+'Tabla Amortización Fijo'!S224+'Tabla Amortización Fijo'!Q224)","v":86.063672127870689},14334.381363852957,null,346525.8659870415,14248.317691725086]
[212,{"$f":"'Tabla Amortización Fijo'!C225","v":"2042-12-04"},346525.8659870415,{"$f":"IF(C219<=0,0,IF(C219<D218,C219,'Tabla Amortización Fijo'!AB225))","v":10487.729731952331},null,{"$f":"IF(C219<=0,0,'Tabla Amortización Fijo'!AC225)","v":2945.4692999999997},13433.199031952332,null,277.22069278963323,{"$f":"IF(P218<=0.01,0,'Tabla Amortización Fijo'!R225)","v":0},{"$f":"IF(D219<=0,0,'Tabla Amortización Fijo'!W225+'Tabla Amortización Fijo'!U225)","v":138.89795079919179},399,{"$f":"IF(C219=0,0,'Tabla Amortización Fijo'!X225+'Tabla Amortización Fijo'!V225+'Tabla Amortización Fijo'!S225+'Tabla Amortización Fijo'!Q225)","v":86.063672127870689},14334.381347669028,null,336038.13625508919,14248.317675541157]
[213,{"$f":"'Tabla Amortización Fijo'!C226","v":"2043-01-04"},336038.13625508919,{"$f":"IF(C220<=0,0,IF(C220<D219,C220,'Tabla Amortización Fijo'!AB226))","v":10490.054813187211},null,{"$f":"IF(C220<=0,0,'Tabla Amortización Fijo'!AC226)","v":2951.5343814999997},13441.589194687211,null,268.83050900407136,{"$f":"IF(P219<=0.01,0,'Tabla Amortización Fijo'!R226)","v":0},{"$f":"IF(D220<=0,0,'Tabla Amortización Fijo'!W226+'Tabla Amortización Fijo'!U226)","v":138.89795079919179},399,{"$f":"IF(C220=0,0,'Tabla Amortización Fijo'!X226+'Tabla Amortización Fijo'!V226+'Tabla Amortización Fijo'!S226+'Tabla Amortización Fijo'!Q226)","v":86.063672127870689},14334.381326618346,null,325548.08144190197,14248.317654490475]
[214,{"$f":"'Tabla Amortización Fijo'!C227","v":"2043-02-04"},325548.08144190197,{"$f":"IF(C221<=0,0,IF(C221<D220,C221,'Tabla Amortización Fijo'!AB227))","v":10590.584505146922},null,{"$f":"IF(C221<=0,0,'Tabla Amortización Fijo'!AC227)","v":2859.3967756666666},13449.981280813588,null,260.43846515352158,{"$f":"IF(P220<=0.01,0,'Tabla Amortización Fijo'!R227)","v":0},{"$f":"IF(D221<=0,0,'Tabla Amortización Fijo'!W227+'Tabla Amortización Fijo'!U227)","v":138.89795079919179},399,{"$f":"IF(C221=0,0,'Tabla Amortización Fijo'!X227+'Tabla Amortización Fijo'!V227+'Tabla Amortización Fijo'!S227+'Tabla Amortización Fijo'!Q227)","v":86.063672127870689},14334.381368894174,null,314957.49693675502,14248.317696766302]
[215,{"$f":"'Tabla Amortización Fijo'!C228","v":"2043-03-04"},314957.49693675502,{"$f":"IF(C222<=0,0,IF(C222<D221,C222,'Tabla Amortización Fijo'!AB228))","v":10959.791479050824},null,{"$f":"IF(C222<=0,0,'Tabla Amortización Fijo'!AC228)","v":2498.6623573333331},13458.453836384157,null,251.96599754940405,{"$f":"IF(P221<=0.01,0,'Tabla Amortización Fijo'!R228)","v":0},{"$f":"IF(D222<=0,0,'Tabla Amortización Fijo'!W228+'Tabla Amortización Fijo'!U228)","v":138.89795079919179},399,{"$f":"IF(C222=0,0,'Tabla Amortización Fijo'!X228+'Tabla Amortización Fijo'!V228+'Tabla Amortización Fijo'!S228+'Tabla Amortización Fijo'!Q228)","v":86.063672127870689},14334.381456860623,null,303997.7054577042,14248.317784732752]
[216,{"$f":"'Tabla Amortización Fijo'!C229","v":"2043-04-04"},303997.7054577042,{"$f":"IF(C223<=0,0,IF(C223<D222,C223,'Tabla Amortización Fijo'!AB229))","v":10797.108941662151},null,{"$f":"IF(C223<=0,0,'Tabla Amortización Fijo'!AC229)","v":2670.1126924999999},13467.22163416215,null,243.19816436616338,{"$f":"IF(P222<=0.01,0,'Tabla Amortización Fijo'!R229)","v":0},{"$f":"IF(D223<=0,0,'Tabla Amortización Fijo'!W229+'Tabla Amortización Fijo'!U229)","v":138.89795079919179},399,{"$f":"IF(C223=0,0,'Tabla Amortización Fijo'!X229+'Tabla Amortización Fijo'!V229+'Tabla Amortización Fijo'!S229+'Tabla Amortización Fijo'!Q229)","v":86.063672127870689},14334.381421455377,null,293200.59651604207,14248.317749327505]
[217,{"$f":"'Tabla Amortización Fijo'!C230","v":"2043-05-04"},293200.59651604207,{"$f":"IF(C224<=0,0,IF(C224<D223,C224,'Tabla Amortización Fijo'!AB230))","v":10983.654738032626},null,{"$f":"IF(C224<=0,0,'Tabla Amortización Fijo'!AC230)","v":2492.2045899999998},13475.859328032626,null,234.56047721283369,{"$f":"IF(P223<=0.01,0,'Tabla Amortización Fijo'!R230)","v":0},{"$f":"IF(D224<=0,0,'Tabla Amortización Fijo'!W230+'Tabla Amortización Fijo'!U230)","v":138.89795079919179},399,{"$f":"IF(C224=0,0,'Tabla Amortización Fijo'!X230+'Tabla Amortización Fijo'!V230+'Tabla Amortización Fijo'!S230+'Tabla Amortización Fijo'!Q230)","v":86.063672127870689},14334.381428172523,null,282216.94177800947,14248.317756044651]
[218,{"$f":"'Tabla Amortización Fijo'!C231","v":"2043-06-04"},282216.94177800947,{"$f":"IF(C225<=0,0,IF(C225<D224,C225,'Tabla Amortización Fijo'!AB231))","v":11005.841260259225},null,{"$f":"IF(C225<=0,0,'Tabla Amortización Fijo'!AC231)","v":2478.8050171666664},13484.646277425891,null,225.77355342240759,{"$f":"IF(P224<=0.01,0,'Tabla Amortización Fijo'!R231)","v":0},{"$f":"IF(D225<=0,0,'Tabla Amortización Fijo'!W231+'Tabla Amortización Fijo'!U231)","v":138.89795079919179},399,{"$f":"IF(C225=0,0,'Tabla Amortización Fijo'!X231+'Tabla Amortización Fijo'!V231+'Tabla Amortización Fijo'!S231+'Tabla Amortización Fijo'!Q231)","v":86.063672127870689},14334.381453775362,null,271211.10051775025,14248.317781647491]
[219,{"$f":"'Tabla Amortización Fijo'!C232","v":"2043-07-04"},271211.10051775025,{"$f":"IF(C226<=0,0,IF(C226<D225,C226,'Tabla Amortización Fijo'!AB232))","v":11188.157050816741},null,{"$f":"IF(C226<=0,0,'Tabla Amortización Fijo'!AC232)","v":2305.2939249999999},13493.450975816741,null,216.96888041420021,{"$f":"IF(P225<=0.01,0,'Tabla Amortización Fijo'!R232)","v":0},{"$f":"IF(D226<=0,0,'Tabla Amortización Fijo'!W232+'Tabla Amortización Fijo'!U232)","v":138.89795079919179},399,{"$f":"IF(C226=0,0,'Tabla Amortización Fijo'!X232+'Tabla Amortización Fijo'!V232+'Tabla Amortización Fijo'!S232+'Tabla Amortización Fijo'!Q232)","v":86.063672127870689},14334.381479158004,null,260022.9434669335,14248.317807030133]
[220,{"$f":"'Tabla Amortización Fijo'!C233","v":"2043-08-04"},260022.9434669335,{"$f":"IF(C227<=0,0,IF(C227<D226,C227,'Tabla Amortización Fijo'!AB233))","v":11218.533744073704},null,{"$f":"IF(C227<=0,0,'Tabla Amortización Fijo'!AC233)","v":2283.8677171666668},13502.40146124037,null,208.0183547735468,{"$f":"IF(P226<=0.01,0,'Tabla Amortización Fijo'!R233)","v":0},{"$f":"IF(D227<=0,0,'Tabla Amortización Fijo'!W233+'Tabla Amortización Fijo'!U233)","v":138.89795079919179},399,{"$f":"IF(C227=0,0,'Tabla Amortización Fijo'!X233+'Tabla Amortización Fijo'!V233+'Tabla Amortización Fijo'!S233+'Tabla Amortización Fijo'!Q233)","v":86.063672127870689},14334.38143894098,null,248804.4097228598,14248.317766813108]
[221,{"$f":"'Tabla Amortización Fijo'!C234","v":"2043-09-04"},248804.4097228598,{"$f":"IF(C228<=0,0,IF(C228<D227,C228,'Tabla Amortización Fijo'!AB234))","v":11326.04469245441},null,{"$f":"IF(C228<=0,0,'Tabla Amortización Fijo'!AC234)","v":2185.3316286666663},13511.376321121077,null,199.04352777828785,{"$f":"IF(P227<=0.01,0,'Tabla Amortización Fijo'!R234)","v":0},{"$f":"IF(D228<=0,0,'Tabla Amortización Fijo'!W234+'Tabla Amortización Fijo'!U234)","v":138.89795079919179},399,{"$f":"IF(C228=0,0,'Tabla Amortización Fijo'!X234+'Tabla Amortización Fijo'!V234+'Tabla Amortización Fijo'!S234+'Tabla Amortización Fijo'!Q234)","v":86.063672127870689},14334.381471826428,null,237478.36503040537,14248.317799698556]
[222,{"$f":"'Tabla Amortización Fijo'!C235","v":"2043-10-04"},237478.36503040537,{"$f":"IF(C229<=0,0,IF(C229<D228,C229,'Tabla Amortización Fijo'!AB235))","v":11501.871490849047},null,{"$f":"IF(C229<=0,0,'Tabla Amortización Fijo'!AC235)","v":2018.5657200000001},13520.437210849048,null,189.98269202432431,{"$f":"IF(P228<=0.01,0,'Tabla Amortización Fijo'!R235)","v":0},{"$f":"IF(D229<=0,0,'Tabla Amortización Fijo'!W235+'Tabla Amortización Fijo'!U235)","v":138.89795079919179},399,{"$f":"IF(C229=0,0,'Tabla Amortización Fijo'!X235+'Tabla Amortización Fijo'!V235+'Tabla Amortización Fijo'!S235+'Tabla Amortización Fijo'!Q235)","v":86.063672127870689},14334.381525800436,null,225976.49353955634,14248.317853672565]
[223,{"$f":"'Tabla Amortización Fijo'!C236","v":"2043-11-04"},225976.49353955634,{"$f":"IF(C230<=0,0,IF(C230<D229,C230,'Tabla Amortización Fijo'!AB236))","v":11544.812222544402},null,{"$f":"IF(C230<=0,0,'Tabla Amortización Fijo'!AC236)","v":1984.8264858333332},13529.638708377735,null,180.78119483164508,{"$f":"IF(P229<=0.01,0,'Tabla Amortización Fijo'!R236)","v":0},{"$f":"IF(D230<=0,0,'Tabla Amortización Fijo'!W236+'Tabla Amortización Fijo'!U236)","v":138.89795079919179},399,{"$f":"IF(C230=0,0,'Tabla Amortización Fijo'!X236+'Tabla Amortización Fijo'!V236+'Tabla Amortización Fijo'!S236+'Tabla Amortización Fijo'!Q236)","v":86.063672127870689},14334.381526136443,null,214431.68131701194,14248.317854008572]
[224,{"$f":"'Tabla Amortización Fijo'!C237","v":"2043-12-04"},214431.68131701194,{"$f":"IF(C231<=0,0,IF(C231<D230,C231,'Tabla Amortización Fijo'!AB237))","v":11716.205649383606},null,{"$f":"IF(C231<=0,0,'Tabla Amortización Fijo'!AC237)","v":1822.66894},13538.874589383606,null,171.54534505360957,{"$f":"IF(P230<=0.01,0,'Tabla Amortización Fijo'!R237)","v":0},{"$f":"IF(D231<=0,0,'Tabla Amortización Fijo'!W237+'Tabla Amortización Fijo'!U237)","v":138.89795079919179},399,{"$f":"IF(C231=0,0,'Tabla Amortización Fijo'!X237+'Tabla Amortización Fijo'!V237+'Tabla Amortización Fijo'!S237+'Tabla Amortización Fijo'!Q237)","v":86.063672127870689},14334.381557364279,null,202715.47566762834,14248.317885236407]
[225,{"$f":"'Tabla Amortización Fijo'!C238","v":"2044-01-04"},202715.47566762834,{"$f":"IF(C232<=0,0,IF(C232<D231,C232,'Tabla Amortización Fijo'!AB238))","v":11767.730310483712},null,{"$f":"IF(C232<=0,0,'Tabla Amortización Fijo'!AC238)","v":1780.5171934999998},13548.247503983712,null,162.17238053410267,{"$f":"IF(P231<=0.01,0,'Tabla Amortización Fijo'!R238)","v":0},{"$f":"IF(D232<=0,0,'Tabla Amortización Fijo'!W238+'Tabla Amortización Fijo'!U238)","v":138.89795079919179},399,{"$f":"IF(C232=0,0,'Tabla Amortización Fijo'!X238+'Tabla Amortización Fijo'!V238+'Tabla Amortización Fijo'!S238+'Tabla Amortización Fijo'!Q238)","v":86.063672127870689},14334.381507444878,null,190947.74535714462,14248.317835317006]
[226,{"$f":"'Tabla Amortización Fijo'!C239","v":"2044-02-04"},190947.74535714462,{"$f":"IF(C233<=0,0,IF(C233<D232,C233,'Tabla Amortización Fijo'!AB239))","v":11880.504392625848},null,{"$f":"IF(C233<=0,0,'Tabla Amortización Fijo'!AC239)","v":1677.1572983333333},13557.661690959181,null,152.75819628571571,{"$f":"IF(P232<=0.01,0,'Tabla Amortización Fijo'!R239)","v":0},{"$f":"IF(D233<=0,0,'Tabla Amortización Fijo'!W239+'Tabla Amortización Fijo'!U239)","v":138.89795079919179},399,{"$f":"IF(C233=0,0,'Tabla Amortización Fijo'!X239+'Tabla Amortización Fijo'!V239+'Tabla Amortización Fijo'!S239+'Tabla Amortización Fijo'!Q239)","v":86.063672127870689},14334.381510171959,null,179067.24096451877,14248.317838044088]
[227,{"$f":"'Tabla Amortización Fijo'!C240","v":"2044-03-04"},179067.24096451877,{"$f":"IF(C234<=0,0,IF(C234<D233,C234,'Tabla Amortización Fijo'!AB240))","v":12095.830662935074},null,{"$f":"IF(C234<=0,0,'Tabla Amortización Fijo'!AC240)","v":1471.3354933333335},13567.166156268408,null,143.25379277161503,{"$f":"IF(P233<=0.01,0,'Tabla Amortización Fijo'!R240)","v":0},{"$f":"IF(D234<=0,0,'Tabla Amortización Fijo'!W240+'Tabla Amortización Fijo'!U240)","v":138.89795079919179},399,{"$f":"IF(C234=0,0,'Tabla Amortización Fijo'!X240+'Tabla Amortización Fijo'!V240+'Tabla Amortización Fijo'!S240+'Tabla Amortización Fijo'!Q240)","v":86.063672127870689},14334.381571967086,null,166971.4103015837,14248.317899839214]
[228,{"$f":"'Tabla Amortización Fijo'!C241","v":"2044-04-04"},166971.4103015837,{"$f":"IF(C235<=0,0,IF(C235<D234,C235,'Tabla Amortización Fijo'!AB241))","v":12110.277603574974},null,{"$f":"IF(C235<=0,0,'Tabla Amortización Fijo'!AC241)","v":1466.5651998333333},13576.842803408308,null,133.57712824126696,{"$f":"IF(P234<=0.01,0,'Tabla Amortización Fijo'!R241)","v":0},{"$f":"IF(D235<=0,0,'Tabla Amortización Fijo'!W241+'Tabla Amortización Fijo'!U241)","v":138.89795079919179},399,{"$f":"IF(C235=0,0,'Tabla Amortización Fijo'!X241+'Tabla Amortización Fijo'!V241+'Tabla Amortización Fijo'!S241+'Tabla Amortización Fijo'!Q241)","v":86.063672127870689},14334.381554576637,null,154861.13269800873,14248.317882448766]
[229,{"$f":"'Tabla Amortización Fijo'!C242","v":"2044-05-04"},154861.13269800873,{"$f":"IF(C236<=0,0,IF(C236<D235,C236,'Tabla Amortización Fijo'!AB242))","v":12270.211751540335},null,{"$f":"IF(C236<=0,0,'Tabla Amortización Fijo'!AC242)","v":1316.3192650000001},13586.531016540335,null,123.88890615840698,{"$f":"IF(P235<=0.01,0,'Tabla Amortización Fijo'!R242)","v":0},{"$f":"IF(D236<=0,0,'Tabla Amortización Fijo'!W242+'Tabla Amortización Fijo'!U242)","v":138.89795079919179},399,{"$f":"IF(C236=0,0,'Tabla Amortización Fijo'!X242+'Tabla Amortización Fijo'!V242+'Tabla Amortización Fijo'!S242+'Tabla Amortización Fijo'!Q242)","v":86.063672127870689},14334.381545625805,null,142590.9209464684,14248.317873497934]
[230,{"$f":"'Tabla Amortización Fijo'!C243","v":"2044-06-04"},142590.9209464684,{"$f":"IF(C237<=0,0,IF(C237<D236,C237,'Tabla Amortización Fijo'!AB243))","v":12343.92395989483},null,{"$f":"IF(C237<=0,0,'Tabla Amortización Fijo'!AC243)","v":1252.4232293333332},13596.347189228163,null,114.07273675717471,{"$f":"IF(P236<=0.01,0,'Tabla Amortización Fijo'!R243)","v":0},{"$f":"IF(D237<=0,0,'Tabla Amortización Fijo'!W243+'Tabla Amortización Fijo'!U243)","v":138.89795079919182},399,{"$f":"IF(C237=0,0,'Tabla Amortización Fijo'!X243+'Tabla Amortización Fijo'!V243+'Tabla Amortización Fijo'!S243+'Tabla Amortización Fijo'!Q243)","v":86.063672127870689},14334.381548912401,null,130246.99698657356,14248.317876784529]
[231,{"$f":"'Tabla Amortización Fijo'!C244","v":"2044-07-04"},130246.99698657356,{"$f":"IF(C238<=0,0,IF(C238<D237,C238,'Tabla Amortización Fijo'!AB244))","v":12499.123213656683},null,{"$f":"IF(C238<=0,0,'Tabla Amortización Fijo'!AC244)","v":1107.09916},13606.222373656683,null,104.19759758925886,{"$f":"IF(P237<=0.01,0,'Tabla Amortización Fijo'!R244)","v":0},{"$f":"IF(D238<=0,0,'Tabla Amortización Fijo'!W244+'Tabla Amortización Fijo'!U244)","v":138.89795079919179},399,{"$f":"IF(C238=0,0,'Tabla Amortización Fijo'!X244+'Tabla Amortización Fijo'!V244+'Tabla Amortización Fijo'!S244+'Tabla Amortización Fijo'!Q244)","v":86.063672127870689},14334.381594173004,null,117747.87377291688,14248.317922045133]
[232,{"$f":"'Tabla Amortización Fijo'!C245","v":"2044-08-04"},117747.87377291688,{"$f":"IF(C239<=0,0,IF(C239<D238,C239,'Tabla Amortización Fijo'!AB245))","v":12582.003161974697},null,{"$f":"IF(C239<=0,0,'Tabla Amortización Fijo'!AC245)","v":1034.2185279999999},13616.221689974696,null,94.1982990183335,{"$f":"IF(P238<=0.01,0,'Tabla Amortización Fijo'!R245)","v":0},{"$f":"IF(D239<=0,0,'Tabla Amortización Fijo'!W245+'Tabla Amortización Fijo'!U245)","v":138.89795079919179},399,{"$f":"IF(C239=0,0,'Tabla Amortización Fijo'!X245+'Tabla Amortización Fijo'!V245+'Tabla Amortización Fijo'!S245+'Tabla Amortización Fijo'!Q245)","v":86.063672127870689},14334.381611920093,null,105165.87061094218,14248.317939792221]
[233,{"$f":"'Tabla Amortización Fijo'!C246","v":"2044-09-04"},105165.87061094218,{"$f":"IF(C240<=0,0,IF(C240<D239,C240,'Tabla Amortización Fijo'!AB246))","v":12702.580692276953},null,{"$f":"IF(C240<=0,0,'Tabla Amortización Fijo'!AC246)","v":923.70662799999991},13626.287320276953,null,84.132696488753751,{"$f":"IF(P239<=0.01,0,'Tabla Amortización Fijo'!R246)","v":0},{"$f":"IF(D240<=0,0,'Tabla Amortización Fijo'!W246+'Tabla Amortización Fijo'!U246)","v":138.89795079919179},399,{"$f":"IF(C240=0,0,'Tabla Amortización Fijo'!X246+'Tabla Amortización Fijo'!V246+'Tabla Amortización Fijo'!S246+'Tabla Amortización Fijo'!Q246)","v":86.063672127870689},14334.38163969277,null,92463.289918665221,14248.317967564899]
[234,{"$f":"'Tabla Amortización Fijo'!C247","v":"2044-10-04"},92463.289918665221,{"$f":"IF(C241<=0,0,IF(C241<D240,C241,'Tabla Amortización Fijo'!AB247))","v":12850.511689388231},null,{"$f":"IF(C241<=0,0,'Tabla Amortización Fijo'!AC247)","v":785.93770999999992},13636.449399388232,null,73.970631934932186,{"$f":"IF(P240<=0.01,0,'Tabla Amortización Fijo'!R247)","v":0},{"$f":"IF(D241<=0,0,'Tabla Amortización Fijo'!W247+'Tabla Amortización Fijo'!U247)","v":138.89795079919179},399,{"$f":"IF(C241=0,0,'Tabla Amortización Fijo'!X247+'Tabla Amortización Fijo'!V247+'Tabla Amortización Fijo'!S247+'Tabla Amortización Fijo'!Q247)","v":86.063672127870689},14334.381654250226,null,79612.778229276984,14248.317982122355]
[235,{"$f":"'Tabla Amortización Fijo'!C248","v":"2044-11-04"},79612.778229276984,{"$f":"IF(C242<=0,0,IF(C242<D241,C242,'Tabla Amortización Fijo'!AB248))","v":12947.464494267912},null,{"$f":"IF(C242<=0,0,'Tabla Amortización Fijo'!AC248)","v":699.26532083333325},13646.729815101246,null,63.690222583421594,{"$f":"IF(P241<=0.01,0,'Tabla Amortización Fijo'!R248)","v":0},{"$f":"IF(D242<=0,0,'Tabla Amortización Fijo'!W248+'Tabla Amortización Fijo'!U248)","v":138.89795079919179},399,{"$f":"IF(C242=0,0,'Tabla Amortización Fijo'!X248+'Tabla Amortización Fijo'!V248+'Tabla Amortización Fijo'!S248+'Tabla Amortización Fijo'!Q248)","v":86.063672127870689},14334.381660611731,null,66665.313735009069,14248.317988483859]
[236,{"$f":"'Tabla Amortización Fijo'!C249","v":"2044-12-04"},66665.313735009069,{"$f":"IF(C243<=0,0,IF(C243<D242,C243,'Tabla Amortización Fijo'!AB249))","v":13090.432867896232},null,{"$f":"IF(C243<=0,0,'Tabla Amortización Fijo'!AC249)","v":566.65496499999995},13657.087832896232,null,53.33225098800726,{"$f":"IF(P242<=0.01,0,'Tabla Amortización Fijo'!R249)","v":0},{"$f":"IF(D243<=0,0,'Tabla Amortización Fijo'!W249+'Tabla Amortización Fijo'!U249)","v":138.89795079919179},399,{"$f":"IF(C243=0,0,'Tabla Amortización Fijo'!X249+'Tabla Amortización Fijo'!V249+'Tabla Amortización Fijo'!S249+'Tabla Amortización Fijo'!Q249)","v":86.063672127870689},14334.381706811302,null,53574.880867112835,14248.318034683431]
[237,{"$f":"'Tabla Amortización Fijo'!C250","v":"2045-01-04"},53574.880867112835,{"$f":"IF(C244<=0,0,IF(C244<D243,C244,'Tabla Amortización Fijo'!AB250))","v":13196.994343988652},null,{"$f":"IF(C244<=0,0,'Tabla Amortización Fijo'!AC250)","v":470.56585366666661},13667.560197655319,null,42.859904693690275,{"$f":"IF(P243<=0.01,0,'Tabla Amortización Fijo'!R250)","v":0},{"$f":"IF(D244<=0,0,'Tabla Amortización Fijo'!W250+'Tabla Amortización Fijo'!U250)","v":138.89795079919179},399,{"$f":"IF(C244=0,0,'Tabla Amortización Fijo'!X250+'Tabla Amortización Fijo'!V250+'Tabla Amortización Fijo'!S250+'Tabla Amortización Fijo'!Q250)","v":86.063672127870689},14334.381725276073,null,40377.88652312418,14248.318053148201]
[238,{"$f":"'Tabla Amortización Fijo'!C251","v":"2045-02-04"},40377.88652312418,{"$f":"IF(C245<=0,0,IF(C245<D244,C245,'Tabla Amortización Fijo'!AB251))","v":13323.465539785211},null,{"$f":"IF(C245<=0,0,'Tabla Amortización Fijo'!AC251)","v":354.65229149999999},13678.117831285212,null,32.302309218499346,{"$f":"IF(P244<=0.01,0,'Tabla Amortización Fijo'!R251)","v":0},{"$f":"IF(D245<=0,0,'Tabla Amortización Fijo'!W251+'Tabla Amortización Fijo'!U251)","v":138.89795079919182},399,{"$f":"IF(C245=0,0,'Tabla Amortización Fijo'!X251+'Tabla Amortización Fijo'!V251+'Tabla Amortización Fijo'!S251+'Tabla Amortización Fijo'!Q251)","v":86.063672127870689},14334.381763430774,null,27054.420983338969,14248.318091302903]
[239,{"$f":"'Tabla Amortización Fijo'!C252","v":"2045-03-04"},27054.420983338969,{"$f":"IF(C246<=0,0,IF(C246<D245,C246,'Tabla Amortización Fijo'!AB252))","v":13474.14500904399},null,{"$f":"IF(C246<=0,0,'Tabla Amortización Fijo'!AC252)","v":214.63157333333334},13688.776582377324,null,21.643536786671174,{"$f":"IF(P245<=0.01,0,'Tabla Amortización Fijo'!R252)","v":0},{"$f":"IF(D246<=0,0,'Tabla Amortización Fijo'!W252+'Tabla Amortización Fijo'!U252)","v":138.89795079919179},399,{"$f":"IF(C246=0,0,'Tabla Amortización Fijo'!X252+'Tabla Amortización Fijo'!V252+'Tabla Amortización Fijo'!S252+'Tabla Amortización Fijo'!Q252)","v":86.063672127870689},14334.381742091058,null,13580.275974294978,14248.318069963187]
[240,{"$f":"'Tabla Amortización Fijo'!C253","v":"2045-04-04"},13580.275974294978,{"$f":"IF(C247<=0,0,IF(C247<D246,C247,'Tabla Amortización Fijo'!AB253))","v":13580.25},null,{"$f":"IF(C247<=0,0,'Tabla Amortización Fijo'!AC253)","v":119.27986249999998},13699.5298625,null,10.864220779435984,{"$f":"IF(P246<=0.01,0,'Tabla Amortización Fijo'!R253)","v":0},{"$f":"IF(D247<=0,0,'Tabla Amortización Fijo'!W253+'Tabla Amortización Fijo'!U253)","v":138.89795079919179},399,{"$f":"IF(C247=0,0,'Tabla Amortización Fijo'!X253+'Tabla Amortización Fijo'!V253+'Tabla Amortización Fijo'!S253+'Tabla Amortización Fijo'!Q253)","v":86.063672127870689},14334.355706206499,null,2.5974294978368562E-2,14248.292034078628]
[null,null,null,{"$f":"SUM(D8:D247)","v":1299999.9740257054},{"$f":"SUM(E8:E247)","v":0},{"$f":"SUM(F8:F247)","v":1816000.1539758327},{"$f":"SUM(G8:G247)","v":3116000.1280015386},{"$f":"SUM(H8:H247)","v":0},{"$f":"SUM(I8:I247)","v":168828.52962586464},0,33279.921739673686,95760,20646.387478347879,3434514.9668454239]

{"sheet":"Tabla Amortización Crec","index":9,"n_rows":259,"n_cols":37,"rows_kept":259,"cut":false,"hidden":true,"merged":[[0,1,1,5]]}
[null,"Tabla de Amortización >> Hipotecario >> Tasas Pagos Puntuales>>Cuotas Fijas"]
[]
[null,"Monto Solicitado","Plazo años","Plazo  Meses","Tipo","¿Cómo aplicar el Beneficio PP?","Suma de Ingresos","Esquema",null,"Total Financiado","% Comisión Apert","Comisión Apertura","CAT"]
[null,{"$f":"IF(\nOR('Parametro Destino'!C2=8,'Parametro Destino'!C2=3,'Parametro Destino'!C2=4),\nMIN('Parametro Destino'!F3,Simulación!H25),\nMIN(Simulación!H25,'Parametro Destino'!C7,'Parametro Destino'!F2))","v":1300000},{"$f":"'Parametro Destino'!F5","v":"N/A"},{"$f":"PLAZO_ANIOSCREC*12","v":{"$error":"#VALUE!"}},"ADQUISICIÓN",{"$f":"'Tabla Crec'!H5","v":0},"SI",{"$f":"Simulación!N25","v":0.10199999999999999},null,{"$f":"MTO_SOLICITADO_CRE","v":1300000},{"$f":"'Parametro Destino'!C8","v":0.01},{"$f":"COMISION_APERTCREC *TOTAL_FINANCIADOCREC","v":13000},{"$f":"(1+IRR(AJ13:AJ259,0))^(360/30)-1","v":{"$error":"#VALUE!"}}]
[]
[null,"Valor Inmueble","Presupuesto Construcción","Valor Inmueble actual","Suma Asegurada Daños",null,null,null,null,"Base Avalúo","Costo Avaluo Base","Subtotal Avalúo  (Base + Honorarios)","IVA Avalúo ","Total Avalúo "]
[null,{"$f":"Simulación!H23","v":2900000},1000000,2000000,{"$f":"VALOR_INMUEBLECREC*0.7","v":2029999.9999999998},null,null,null,null,{"$f":"IF(DESTINOCREC =\"CONSTRUCCIÓN\",\n                 IF(VALOR_INMUEB_ACTCREC> 0, VALOR_INMUEB_ACTCREC, VALOR_INMUEBLECREC-PRES_CONSTRUCCIONCREC),\n         VALOR_INMUEBLECREC)","v":2900000},{"$f":"MTO_BASE_AVALUOCREC*FACTOR_AVALUOCREC","v":7250},{"$f":"MTO_AVALUOCREC + HONORARIOS_AVALUOCREC","v":7250},{"$f":"SUBTOT_AVALUOCREC * IVACREC","v":1160},{"$f":"SUBTOT_AVALUOCREC + IVA_AVALUOCREC","v":8410}]
[]
[null,"Fecha Apertura","Fecha 1er Pago",null,null,null,null,null,null,null,"Suma Inversos","Cuota Nivelada Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monto Inicial CAT"]
[null,{"$f":"TODAY()","v":"2025-04-16"},{"$f":"IF(DAY(FECHA_APERTURA)<= 19,\n               DATE(YEAR(DATE(YEAR(FECHA_APERTURACREC),MONTH(FECHA_APERTURACREC)+2,)),\n                              MONTH(DATE(YEAR(FECHA_APERTURACREC),MONTH(FECHA_APERTURACREC)+2,)),\n                              4),\n               DATE(YEAR(DATE(YEAR(FECHA_APERTURACREC),MONTH(FECHA_APERTURACREC)+3,)),\n                               MONTH(DATE(YEAR(FECHA_APERTURACREC),MONTH(FECHA_APERTURACREC)+3,)),\n                               4))","v":"2025-05-04"},null,null,null,null,null,null,null,{"$f":"SUMIF(B14:B259, CONCATENATE(\"<\",PLAZOCREC),K14:K259)","v":0},{"$f":"J4/K10","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MTO_SOLICITADO_CRE - MTO_COMISION_APERTCREC - SUBTOT_AVALUOCREC","v":1279750}]
[]
[null,"Pago","Fecha","Dias Reales","Tasa Periodo","Prorrateo","Potencia","Inverso","Aplica Incremento","Ajuste","Inverso Ajuste","Cuota Nivelada Periodo","Saldo","Capital","Interés           (Dias Reales)","Comision","IVA Comisión","Seguro Daños","IVA Seguro Daños","Seguro Vida","Seguro Interiores","IVA Seguro Interiores","Seguro Desempleo","IVA Seguro Desempleo","Total a Pagar Ordinario","Tasa Pago Puntual","Saldo Pago Puntual","Capital Pago Puntual","Interés","Seguro Vida Pago Puntual","Total Pago Puntual","Aportación Capital Pago Puntual","Prepegago","Total a Pagar Pago Puntual",null,"Total CAT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ10*-1","v":-1279750}]
[null,0,{"$f":"IF(B14=0,FECHA_1ER_PAGOCREC,DATE(YEAR(C13),MONTH(C13)+2,))","v":"2025-05-04"},{"$f":"IF(B14=0,C14-B10+1, C14-C13)","v":19},{"$f":"IF(B14=0,TASACREC,IF(B14=MESES_INC_TASACREC,E13+INCREMENTO_TASACREC,E13))","v":0.10199999999999999},{"$f":"1 + D14 * E14 / 360 + FACTOR_SEG_DEUDCREC","v":1.0061833333333332},{"$f":"IF(B14 = 0, 0,\n            IF(G13=0, F14, G13 * F14 ))","v":0},{"$f":"IF(G14=0, 0, 1/G14)","v":0},{"$f":"MOD(B14, MESES_INCCREC)=0","v":true},{"$f":"IF(B14=0, 1, IF(I14,J12*(1+INCREMENTO_CREC),J12))","v":1},{"$f":"H14*J14","v":0},{"$f":"CUOTA_INTCREC*J14","v":{"$error":"#DIV/0!"}},{"$f":"IF(B14=0,TOTAL_FINANCIADOCREC, M12-N12)","v":1300000},{"$f":"IF(B14=0, 0, L14-O14-T14)","v":0},{"$f":"M14 * D14 * E14 /360","v":6998.333333333333},{"$f":"COMISION_AMORTCREC","v":399},{"$f":"P14*IVACREC","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"R14*IVACREC","v":0},{"$f":"M14 * FACTOR_SEG_DEUDCREC","v":1040},{"$f":"SEGURO_INTERIORESCREC","v":0},{"$f":"U14*IVACREC","v":0},{"$f":"SUM(N14:V14) * FACTOR_SEG_DESEMPLEOCREC","v":83.311498666666651},{"$f":"W14*IVACREC","v":13.329839786666664},{"$f":"IF(B14>=PLAZOCREC, 0, SUM(N14:X14))","v":{"$error":"#VALUE!"}},{"$f":"IF(B14>=MESES_PAG_PUNTCREC,TASACREC-DISMINUCION_TASACREC,TASACREC)","v":0.10199999999999999},{"$f":"IF(B14=0,TOTAL_FINANCIADOCREC, MAX(ROUND(AA13-N13-AF13,2), 0))","v":1300000},{"$f":"MIN(AA14,N14)","v":0},{"$f":"AA14 * D14 * Z14 /360","v":6998.333333333333},{"$f":"AA14 * FACTOR_SEG_DEUDCREC","v":1040},{"$f":"IF(AA14>0, AB14+AC14+AD14+P14+Q14+R14+S14+U14+V14+W14+X14, 0)","v":8597.8146717866657},{"$f":"IF(ACCION_EXCEDENTE_PPCREC=\"MENOS PLAZO\", IF(AA14>N14, ROUND(Y14-AE14, 2), 0), 0)","v":0},{"$f":"'Tabla Crec'!E8+'Tabla Crec'!H8","v":0},{"$f":"AE14+AF14","v":8597.8146717866657},null,{"$f":"IF(AA14> 0,AB14+AC14+AD14+P14+R14+U14+W14, 0)","v":8520.6448319999981}]
[null,1,{"$f":"IF(B15=0,FECHA_1ER_PAGO,DATE(YEAR(C14),MONTH(C14)+1,4))","v":"2025-06-04"},{"$f":"IF(B15=0,C15-C10+1, C15-C14)","v":31},0.10199999999999999,{"$f":"1 + D15 * E15 / 360 + FACTOR_SEG_DEUDCREC","v":1.0095833333333333},{"$f":"IF(B15 = 0, 0,\n            IF(G14=0, F15, G14 * F15 ))","v":1.0095833333333333},{"$f":"IF(G15=0, 0, 1/G15)","v":0.99050763516302109},{"$f":"MOD(B15, MESES_INCCREC)=0","v":false},{"$f":"IF(B15=0, 1, IF(I15,J14*(1+INCREMENTO_CREC),J14))","v":1},{"$f":"H15*J15","v":0.99050763516302109},{"$f":"CUOTA_INTCREC*J15","v":{"$error":"#DIV/0!"}},{"$f":"IF(B15=0,TOTAL_FINANCIADOCREC, M14-N14)","v":1300000},{"$f":"IF(B15=0, 0, L15-O15-T15)","v":{"$error":"#DIV/0!"}},11418.333333333332,399,63.84,0,0,1040,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$f":"IF(B15=0,TOTAL_FINANCIADOCREC, MAX(ROUND(AA14-N14-AF14-AG14,2), 0))","v":1300000},{"$error":"#DIV/0!"},{"$f":"AA15 * D15 * Z15 /360","v":11418.333333333332},1040,{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E9+'Tabla Crec'!H9","v":0},{"$f":"AE15+AF15","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(AA15> 0,AB15+AC15+AD15+P15+R15+U15+W15, 0)","v":{"$error":"#DIV/0!"}}]
[null,2,"2025-07-04",{"$f":"IF(B16=0,C16-'Parametros Crec'!C24+1, C16-C15)","v":30},0.10199999999999999,{"$f":"1 + D16 * E16 / 360 + FACTOR_SEG_DEUDCREC","v":1.0092999999999999},1.0189724583333331,{"$f":"IF(G16=0, 0, 1/G16)","v":0.9813807937808593},false,1,0.9813807937808593,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E10+'Tabla Crec'!H10","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,3,"2025-08-04",{"$f":"IF(B17=0,C17-'Parametros Crec'!C30+1, C17-C16)","v":31},0.10199999999999999,1.0095833333333333,1.0287376110590274,0.97206516924228747,false,1,0.97206516924228747,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},{"$f":"SEGURO_INTERIORESCREC","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E11+'Tabla Crec'!H11","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,4,"2025-09-04",{"$f":"IF(B18=0,C18-'Parametros Crec'!C31+1, C18-C17)","v":31},0.10199999999999999,1.0095833333333333,1.038596346498343,0.96283797201052013,false,1,0.96283797201052013,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E12+'Tabla Crec'!H12","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,5,"2025-10-04",{"$f":"IF(B19=0,C19-#REF!+1, C19-C18)","v":30},0.10199999999999999,1.0092999999999999,1.0482552925207775,0.95396608739772137,false,1,0.95396608739772137,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B19=0, 0, L19-O19-T19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$f":"MIN(AA19,N19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E13+'Tabla Crec'!H13","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,6,"2025-11-04",{"$f":"IF(B20=0,C20-C12+1, C20-C19)","v":31},0.10199999999999999,1.0095833333333333,1.0583010724074349,0.94491069325403687,false,1,0.94491069325403687,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E14+'Tabla Crec'!H14","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,7,"2025-12-04",30,0.10199999999999999,1.0092999999999999,1.068143272380824,0.93620399609039628,false,1,0.93620399609039628,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E15+'Tabla Crec'!H15","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,8,"2026-01-04",31,0.10199999999999999,1.0095833333333333,1.0783796454078067,0.92731720619766878,false,1,0.92731720619766878,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E16+'Tabla Crec'!H16","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,9,"2026-02-04",31,0.10199999999999999,1.0095833333333333,1.0887141170096315,0.91851477295683248,false,1,0.91851477295683248,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E17+'Tabla Crec'!H17","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,10,"2026-03-04",28,0.10199999999999999,1.0087333333333333,1.0982222202981822,0.91056252688867145,false,1,0.91056252688867145,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E18+'Tabla Crec'!H18","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,11,"2026-04-04",31,0.10199999999999999,1.0095833333333333,1.1087468499093731,0.90191913517656275,false,1,0.90191913517656275,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E19+'Tabla Crec'!H19","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,12,"2026-05-04",30,0.10199999999999999,1.0092999999999999,1.1190581956135301,{"$f":"IF(G26=0, 0, 1/G26)","v":0.8936085754251093},{"$f":"MOD(B26, MESES_INCCREC)=0","v":true},{"$f":"IF(B26=0, 1, IF(I26,J25*(1+INCREMENTO_CREC),J25))","v":1.02},{"$f":"H26*J26","v":0.91148074693361147},{"$f":"CUOTA_INTCREC*J26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E20+'Tabla Crec'!H20","v":0},{"$f":"AE26+AF26","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"AJ26/AJ25","v":{"$error":"#DIV/0!"}}]
[null,13,"2026-06-04",31,0.10199999999999999,1.0095833333333333,1.129782503321493,0.88512611680572129,false,1.02,0.90282863914183575,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E21+'Tabla Crec'!H21","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,14,"2026-07-04",30,0.10199999999999999,1.0092999999999999,1.1402894806023827,0.87697029308007668,false,1.02,0.8945096989416782,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E22+'Tabla Crec'!H22","v":0},{"$error":"#DIV/0!"}," ",{"$error":"#DIV/0!"}]
[null,15,"2026-08-04",31,0.10199999999999999,1.0095833333333333,1.1512172547914887,0.86864577110696839,false,1.02,0.88601868652910776,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E23+'Tabla Crec'!H23","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,16,"2026-09-04",31,0.10199999999999999,1.0095833333333333,1.1622497534832403,0.86040026853352225,false,{"$f":"IF(B30=0, 1, IF(I30,J29*(1+INCREMENTO_CREC),J29))","v":1.02},0.87760827390419271,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E24+'Tabla Crec'!H24","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,17,"2026-10-04",30,0.10199999999999999,1.0092999999999999,1.1730586761906343,0.85247227636334322,false,1.02,0.86952172189061006,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E25+'Tabla Crec'!H25","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,18,"2026-11-04",31,0.10199999999999999,1.0095833333333333,1.1843004885041277,0.84438029850269258,false,1.02,0.86126790447274648,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E26+'Tabla Crec'!H26","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,19,"2026-12-04",30,0.10199999999999999,1.0092999999999999,1.195314483047216,0.83659991925363386,false,1.02,0.85333191763870653,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E27+'Tabla Crec'!H27","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,20,"2027-01-04",31,0.10199999999999999,1.0095833333333333,1.2067695801764184,0.82865860759749121,false,1.02,0.84523177974944108,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E28+'Tabla Crec'!H28","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,21,"2027-02-04",31,0.10199999999999999,1.0095833333333333,1.2183344553197757,0.82079267776887299,false,1.02,0.83720853132425044,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E29+'Tabla Crec'!H29","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,22,"2027-03-04",28,0.10199999999999999,1.0087333333333333,1.2289745762295683,0.81368648248847364,false,1.02,0.82996021213824311,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E30+'Tabla Crec'!H30","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,23,"2027-04-04",31,0.10199999999999999,1.0095833333333333,1.2407522492517682,0.80596267353377515,false,1.02,0.82208192700445071,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E31+'Tabla Crec'!H31","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,24,"2027-05-04",30,0.10199999999999999,1.0092999999999999,1.2522912451698094,0.79853628607329363,true,{"$f":"IF(B38=0, 1, IF(I38,J37*(1+INCREMENTO_CREC),J37))","v":1.0404},0.83079715203065474,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E32+'Tabla Crec'!H32","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,25,"2027-06-04",31,0.10199999999999999,1.0095833333333333,1.2642923696026866,0.79095628831031983,false,1.0404,0.82291092235805674,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E33+'Tabla Crec'!H33","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,26,"2027-07-04",30,0.10199999999999999,1.0092999999999999,1.2760502886399914,0.78366817428942825,false,1.0404,0.8153283685307211,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E34+'Tabla Crec'!H34","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,27,"2027-08-04",31,0.10199999999999999,1.0095833333333333,1.2882791039061245,0.77622931006794382,false,1.0404,0.80758897419468878,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E35+'Tabla Crec'!H35","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,28,"2027-09-04",31,0.10199999999999999,1.0095833333333333,1.3006251119852248,0.76886105825962259,false,1.0404,0.79992304501331135,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E36+'Tabla Crec'!H36","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,29,"2027-10-04",30,0.10199999999999999,1.0092999999999999,1.3127209255266872,0.76177653647044752,false,1.0404,0.79255230854385361,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E37+'Tabla Crec'!H37","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,30,"2027-11-04",31,0.10199999999999999,1.0095833333333333,1.3253011677296511,0.7545454756620199,false,1.0404,0.78502911287876553,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E38+'Tabla Crec'!H38","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,31,"2027-12-04",30,0.10199999999999999,1.0092999999999999,1.3376264685895367,0.74759286204500142,false,1.0404,0.77779561367161942,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E39+'Tabla Crec'!H39","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,32,"2028-01-04",31,0.10199999999999999,1.0095833333333333,1.3504453889135197,0.74049643784894903,false,1.0404,0.77041249393804656,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E40+'Tabla Crec'!H40","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,33,"2028-02-04",31,0.10199999999999999,1.0095833333333333,1.3633871572239409,0.73346737550040353,false,1.0404,0.7630994574706198,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E41+'Tabla Crec'!H41","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,34,"2028-03-04",29,0.10199999999999999,1.0090166666666667,1.3756803647582434,0.72691304289694936,false,1.0404,0.75628032982998605,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E42+'Tabla Crec'!H42","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,35,"2028-04-04",31,0.10199999999999999,1.0095833333333333,1.3888639682538431,0.7200129190890131,false,1.0404,0.74910144102020926,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E43+'Tabla Crec'!H43","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,36,"2028-05-04",30,0.10199999999999999,1.0092999999999999,1.4017804031586036,0.71337849904786799,true,1.0612079999999999,0.75704297021758982,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E44+'Tabla Crec'!H44","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,37,"2028-06-04",31,0.10199999999999999,1.0095833333333333,1.4152141320222069,0.70660685006804924,false,1.0612079999999999,0.74985684214701431,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E45+'Tabla Crec'!H45","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,38,"2028-07-04",30,0.10199999999999999,1.0092999999999999,1.4283756234500133,0.70009595766179455,false,1.0612079999999999,0.74294743103835759,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E46+'Tabla Crec'!H46","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,39,"2028-08-04",31,0.10199999999999999,1.0095833333333333,1.4420642231747425,0.6934503914107748,false,1.0612079999999999,0.73589510296824545,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E47+'Tabla Crec'!H47","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,40,"2028-09-04",31,0.10199999999999999,1.0095833333333333,1.4558840053135003,0.68686790729915792,false,1.0612079999999999,0.72890971816912475,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E48+'Tabla Crec'!H48","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,41,"2028-10-04",30,0.10199999999999999,1.0092999999999999,1.4694237265629155,0.68053889557035374,false,1.0612079999999999,0.72219332029042393,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E49+'Tabla Crec'!H49","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,42,"2028-11-04",31,0.10199999999999999,1.0095833333333333,1.4835057039424768,0.67407897208784517,false,1.0612079999999999,0.71533799781139795,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E50+'Tabla Crec'!H50","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,43,"2028-12-04",30,0.10199999999999999,1.0092999999999999,1.4973023069891416,0.66786780153358305,false,1.0612079999999999,0.70874665392985059,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E51+'Tabla Crec'!H51","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,44,"2029-01-04",31,0.10199999999999999,1.0095833333333333,1.5116514540977875,0.66152815669855525,false,1.0612079999999999,0.70201897211376041,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E52+'Tabla Crec'!H52","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,45,"2029-02-04",31,0.10199999999999999,1.0095833333333333,1.5261381138662244,0.65524869008523845,false,1.0612079999999999,0.6953551519079757,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E53+'Tabla Crec'!H53","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,46,"2029-03-04",28,0.10199999999999999,1.0087333333333333,1.5394663867273226,0.6495757287210745,false,1.0612079999999999,0.68933495992463401,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E54+'Tabla Crec'!H54","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,47,"2029-04-04",31,0.10199999999999999,1.0095833333333333,1.5542196062667928,0.64340971891480758,false,1.0612079999999999,0.68279154099014505,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E55+'Tabla Crec'!H55","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,48,"2029-05-04",30,0.10199999999999999,1.0092999999999999,1.5686738486050738,0.63748114427306812,true,1.08243216,0.69003009195476872,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E56+'Tabla Crec'!H56","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,49,"2029-06-04",31,0.10199999999999999,1.0095833333333333,1.583706972987539,0.6314299406749333,false,1.08243216,0.68348007457343984,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E57+'Tabla Crec'!H57","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,50,"2029-07-04",30,0.10199999999999999,1.0092999999999999,1.598435447836323,0.62561175138703395,false,1.08243216,0.67718227937525011,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E58+'Tabla Crec'!H58","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,51,"2029-08-04",31,0.10199999999999999,1.0095833333333333,1.6137537875447543,0.61967321639656692,false,1.08243216,0.67075421811828329,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E59+'Tabla Crec'!H59","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,52,"2029-09-04",31,0.10199999999999999,1.0095833333333333,1.6292189280087248,0.6137910521468265,false,1.08243216,0.664387174363962,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E60+'Tabla Crec'!H60","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,53,"2029-10-04",30,0.10199999999999999,1.0092999999999999,1.6443706640392057,0.60813539299200103,false,1.08243216,0.6582653070087805,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E61+'Tabla Crec'!H61","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,54,"2029-11-04",31,0.10199999999999999,1.0095833333333333,1.660129216236248,0.60236274997144135,false,1.08243216,0.65201681255512722,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E62+'Tabla Crec'!H62","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,55,"2029-12-04",30,0.10199999999999999,1.0092999999999999,1.6755684179472448,0.59681239470072478,false,1.08243216,0.64600892951067801,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E63+'Tabla Crec'!H63","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,56,"2030-01-04",31,0.10199999999999999,1.0095833333333333,1.6916259486192391,0.59114723371099442,false,1.08243216,0.63987677706381652,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E64+'Tabla Crec'!H64","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,57,"2030-02-04",31,0.10199999999999999,1.0095833333333333,1.7078373639601734,0.58553584849623885,false,1.08243216,0.63380283324521658,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E65+'Tabla Crec'!H65","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,58,"2030-03-04",28,0.10199999999999999,1.0087333333333333,1.7227524769387588,0.58046644157316651,false,1.08243216,0.62831554415955637,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E66+'Tabla Crec'!H66","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,59,"2030-04-04",31,0.10199999999999999,1.0095833333333333,1.7392621881760884,0.57495644233413123,false,1.08243216,0.62235134378164914,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E67+'Tabla Crec'!H67","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,60,"2030-05-04",30,0.10199999999999999,1.0092999999999999,1.7554373265261258,0.56965861719422495,true,1.1040808032,0.62894914362160126,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E68+'Tabla Crec'!H68","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,61,"2030-06-04",31,0.10199999999999999,1.0095833333333333,1.7722602675720012,0.56425120976728849,false,1.1040808032,0.62297892888643958,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E69+'Tabla Crec'!H69","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,62,"2030-07-04",30,0.10199999999999999,1.0092999999999999,1.7887422880604205,0.55905202592617509,false,1.1040808032,0.61723860981515866,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E70+'Tabla Crec'!H70","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,63,"2030-08-04",31,0.10199999999999999,1.0095833333333333,1.8058844016543327,0.55374530013323164,false,1.1040808032,0.61137955573932345,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E71+'Tabla Crec'!H71","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,64,"2030-09-04",31,{"$f":"IF(B78=0,TASACREC,IF(B78=MESES_INC_TASACREC,E77+INCREMENTO_TASACREC,E77))","v":0.10199999999999999},{"$f":"1 + D78 * E78 / 360 + FACTOR_SEG_DEUDCREC","v":1.0095833333333333},1.8231907938368532,0.5484889477176047,{"$f":"MOD(B78, MESES_INCCREC)=0","v":false},1.1040808032,{"$f":"H78*J78","v":0.60557611794237587},{"$f":"CUOTA_INTCREC*J78","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"M78 * D78 * E78 /360","v":{"$error":"#DIV/0!"}},{"$f":"COMISION_AMORTCREC","v":399},{"$f":"P78*IVACREC","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"R78*IVACREC","v":0},{"$f":"M78 * FACTOR_SEG_DEUDCREC","v":{"$error":"#DIV/0!"}},{"$f":"SEGURO_INTERIORESCREC","v":0},{"$f":"U78*IVACREC","v":0},{"$f":"SUM(N78:V78) * FACTOR_SEG_DESEMPLEOCREC","v":{"$error":"#DIV/0!"}},{"$f":"W78*IVACREC","v":{"$error":"#DIV/0!"}},{"$f":"IF(B78>=PLAZOCREC, 0, SUM(N78:X78))","v":{"$error":"#VALUE!"}},{"$f":"IF(B78>=MESES_PAG_PUNTCREC,TASACREC-DISMINUCION_TASACREC,TASACREC)","v":0.10199999999999999},{"$error":"#DIV/0!"},{"$f":"MIN(AA78,N78)","v":{"$error":"#DIV/0!"}},{"$f":"AA78 * D78 * Z78 /360","v":{"$error":"#DIV/0!"}},{"$f":"AA78 * FACTOR_SEG_DEUDCREC","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA78>0, AB78+AC78+AD78+P78+Q78+R78+S78+U78+V78+W78+X78, 0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ACCION_EXCEDENTE_PPCREC=\"MENOS PLAZO\", IF(AA78>N78, ROUND(Y78-AE78, 2), 0), 0)","v":0},{"$f":"'Tabla Crec'!E72+'Tabla Crec'!H72","v":0},{"$error":"#DIV/0!"},null,{"$f":"IF(AA78> 0,AB78+AC78+AD78+P78+R78+U78+W78, 0)","v":{"$error":"#DIV/0!"}}]
[null,65,{"$f":"IF(B79=0,FECHA_1ER_PAGO,DATE(YEAR(C78),MONTH(C78)+1,4))","v":"2030-10-04"},30,0.10199999999999999,1.0092999999999999,{"$f":"IF(B79 = 0, 0,\n            IF(G78=0, F79, G78 * F79 ))","v":1.8401464682195356},{"$f":"IF(G79=0, 0, 1/G79)","v":0.54343500219717111},false,{"$f":"IF(B79=0, 1, IF(I79,J78*(1+INCREMENTO_CREC),J78))","v":1.1040808032},0.59999615371284643,{"$error":"#DIV/0!"},{"$f":"IF(B79=0,TOTAL_FINANCIADOCREC, M78-N78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B79=0, 0, L79-O79-T79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$f":"IF(B79=0,TOTAL_FINANCIADOCREC, MAX(ROUND(AA78-N78-AF78-AG78,2), 0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E73+'Tabla Crec'!H73","v":0},{"$f":"AE79+AF79","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"}]
[null,66,"2030-11-04",31,0.10199999999999999,1.0095833333333333,1.8577812052066394,0.53827651889113115,false,1.1040808032,0.5943007713210201,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E74+'Tabla Crec'!H74","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,67,"2030-12-04",30,0.10199999999999999,1.0092999999999999,1.8750585704150609,0.53331667382456283,false,1.1040808032,0.58882470159617573,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E75+'Tabla Crec'!H75","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,68,"2031-01-04",31,0.10199999999999999,1.0095833333333333,1.8930278817148718,0.52825423738297594,false,1.1040808032,0.58323536270359955,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E76+'Tabla Crec'!H76","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,69,"2031-02-04",31,0.10199999999999999,1.0095833333333333,1.9111693989146392,0.52323985543505669,false,1.1040808032,0.57769907985498925,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E77+'Tabla Crec'!H77","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,70,"2031-03-04",{"$f":"IF(B84=0,C84-C76+1, C84-C83)","v":28},0.10199999999999999,1.0087333333333333,1.9278602783318268,0.51870978993627992,false,1.1040808032,0.5726975215005512,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E78+'Tabla Crec'!H78","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,71,"2031-04-04",31,0.10199999999999999,1.0095833333333333,1.9463356059991734,0.51378600736569202,false,1.1040808032,0.56726126768523433,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E79+'Tabla Crec'!H79","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,72,"2031-05-04",30,0.10199999999999999,1.0092999999999999,1.9644365271349655,0.50905182538956906,true,1.1261624192640001,0.57327503521147238,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E80+'Tabla Crec'!H80","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,73,"2031-06-04",31,0.10199999999999999,1.0095833333333333,1.9832623771866755,0.50421971974204127,false,1.1261624192640001,0.56783329942531324,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E81+'Tabla Crec'!H81","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,74,"2031-07-04",30,0.10199999999999999,1.0092999999999999,2.0017067172945113,0.49957368447641071,false,1.1261624192640001,0.56260110911058492,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E82+'Tabla Crec'!H82","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,75,"2031-08-04",31,0.10199999999999999,1.0095833333333333,2.020889740001917,0.49483154880040681,false,1.1261624192640001,0.55726069412521828,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E83+'Tabla Crec'!H83","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,76,"2031-09-04",31,0.10199999999999999,1.0095833333333333,2.0402566000102684,0.49013442720634603,false,1.1261624192640001,0.55197097230727354,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E84+'Tabla Crec'!H84","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,77,"2031-10-04",30,0.10199999999999999,1.0092999999999999,2.0592309863903635,0.48561817814955527,false,1.1261624192640001,0.54688494234347929,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E85+'Tabla Crec'!H85","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,78,"2031-11-04",31,0.10199999999999999,1.0095833333333333,2.0789652833432712,0.48100851323109067,false,1.1261624192640001,0.54169371094690488,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E86+'Tabla Crec'!H86","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,79,"2031-12-04",30,0.10199999999999999,1.0092999999999999,2.0982996604783635,0.47657635314682523,false,1.1261624192640001,0.5367023788238432,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E87+'Tabla Crec'!H87","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,80,"2032-01-04",31,0.10199999999999999,1.0095833333333333,2.1184083655579475,0.47205251653007868,false,1.1261624192640001,0.53160780403517283,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E88+'Tabla Crec'!H88","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,81,"2032-02-04",31,0.10199999999999999,1.0095833333333333,2.1387097790612111,0.46757162182096118,false,1.1261624192640001,0.52656158880908577,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E89+'Tabla Crec'!H89","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,82,"2032-03-04",29,0.10199999999999999,1.0090166666666667,2.1579938122357465,0.46339335837296491,false,1.1261624192640001,0.52185618553616797,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E90+'Tabla Crec'!H90","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,83,"2032-04-04",31,0.10199999999999999,1.0095833333333333,2.1786745862696724,0.45899465955225577,false,1.1261624192640001,0.51690253623062443,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E91+'Tabla Crec'!H91","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,84,"2032-05-04",30,0.10199999999999999,1.0092999999999999,2.1989362599219802,0.4547653418728384,true,1.14868566764928,0.52238243035295451,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E92+'Tabla Crec'!H92","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,85,"2032-06-04",31,0.10199999999999999,1.0095833333333333,2.2200093990795655,0.45044854333256806,false,1.14868566764928,0.51742378573961656,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E93+'Tabla Crec'!H93","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,86,"2032-07-04",30,0.10199999999999999,1.0092999999999999,2.2406554864910051,0.44629797219119005,false,1.14868566764928,0.51265608415695696,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E94+'Tabla Crec'!H94","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,87,"2032-08-04",31,0.10199999999999999,1.0095833333333333,2.2621284349032105,0.44206154901314743,false,1.14868566764928,0.50778976557024214,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E95+'Tabla Crec'!H95","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,88,"2032-09-04",31,0.10199999999999999,1.0095833333333333,2.2838071657376995,0.43786533950951456,false,1.14868566764928,0.50296963985496546,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E96+'Tabla Crec'!H96","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,89,"2032-10-04",30,0.10199999999999999,1.0092999999999999,2.3050465723790596,0.43383071387051886,false,1.14868566764928,0.49833512320912071,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E97+'Tabla Crec'!H97","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,90,"2032-11-04",31,0.10199999999999999,1.0095833333333333,2.3271366020310253,0.42971263445697289,false,1.14868566764928,0.49360474440853891,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E98+'Tabla Crec'!H98","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,91,"2032-12-04",30,0.10199999999999999,1.0092999999999999,2.3487789724299137,0.42575313034476658,false,1.14868566764928,0.48905651878384915,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E99+'Tabla Crec'!H99","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,92,"2033-01-04",31,0.10199999999999999,1.0095833333333333,2.3712881042490337,0.4217117263010482,false,1.14868566764928,0.48441421588165001,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E100+'Tabla Crec'!H100","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,93,"2033-02-04",31,0.10199999999999999,1.0095833333333333,2.3940129485814201,0.4177086847389665,false,1.14868566764928,0.47981597941228238,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E101+'Tabla Crec'!H101","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,94,"2033-03-04",28,0.10199999999999999,1.0087333333333333,2.4149206616656977,0.4140922788371223,false,1.14868566764928,0.47566186578443165,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E102+'Tabla Crec'!H102","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,95,"2033-04-04",31,0.10199999999999999,1.0095833333333333,2.438063651339994,0.41016156385022434,false,1.14868566764928,0.47114670981536777,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E103+'Tabla Crec'!H103","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,96,"2033-05-04",30,0.10199999999999999,1.0092999999999999,2.4607376432974557,0.40638220930369995,true,1.1716593810022657,0.47614152780310626,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E104+'Tabla Crec'!H104","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,97,"2033-06-04",31,0.10199999999999999,1.0095833333333333,2.4843197123790564,0.40252468110973166,false,1.1716593810022657,0.47162181870716263,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E105+'Tabla Crec'!H105","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,98,"2033-07-04",30,0.10199999999999999,1.0092999999999999,2.5074238857041813,0.3988156951448843,false,1.1716593810022657,0.46727615050744348,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E106+'Tabla Crec'!H106","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,99,"2033-08-04",31,0.10199999999999999,1.0095833333333333,2.5314533646088462,0.39502999106385572,false,1.1716593810022657,0.46284059480720774,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E107+'Tabla Crec'!H107","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,100,"2033-09-04",31,0.10199999999999999,1.0095833333333333,2.5557131260196808,0.39128022226712911,false,1.1716593810022657,0.45844714301993345,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E108+'Tabla Crec'!H108","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,101,"2033-10-04",30,0.10199999999999999,1.0092999999999999,2.5794812580916635,0.38767484619749248,false,1.1716593810022657,0.45422287032590264,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E109+'Tabla Crec'!H109","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,102,"2033-11-04",31,0.10199999999999999,1.0095833333333333,2.6042012868150417,0.38399489511926621,false,1.1716593810022657,0.44991122112346943,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E110+'Tabla Crec'!H110","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,103,"2033-12-04",30,0.10199999999999999,1.0092999999999999,2.6284203587824213,0.38045664829016768,false,1.1716593810022657,0.4457656010338546,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E111+'Tabla Crec'!H111","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,104,"2034-01-04",31,0.10199999999999999,1.0095833333333333,2.6536093872207527,0.37684521497994322,false,1.1716593810022657,0.44153423131706604,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E112+'Tabla Crec'!H112","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,105,"2034-02-04",31,0.10199999999999999,1.0095833333333333,2.6790398105149515,0.37326806271228385,false,1.1716593810022657,0.43734302730538943,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E113+'Tabla Crec'!H113","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,106,"2034-03-04",28,0.10199999999999999,1.0087333333333333,2.7024367581934485,0.37003641138617793,false,1.1716593810022657,0.43355663271302902,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E114+'Tabla Crec'!H114","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,107,"2034-04-04",31,0.10199999999999999,1.0095833333333333,2.7283351104594691,0.3665238907663339,false,1.1716593810022657,0.42944115497782487,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E115+'Tabla Crec'!H115","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,108,"2034-05-04",30,0.10199999999999999,1.0092999999999999,2.7537086269867417,0.36314662713398788,true,1.1950925686223111,0.43399383540808623,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E116+'Tabla Crec'!H116","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,109,"2034-06-04",31,0.10199999999999999,1.0095833333333333,2.7800983346620312,0.3596995068599137,false,1.1950925686223111,0.42987420758539285,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E117+'Tabla Crec'!H117","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,110,"2034-07-04",30,0.10199999999999999,1.0092999999999999,2.8059532491743875,0.35638512519559479,false,1.1950925686223111,0.42591321468878729,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E118+'Tabla Crec'!H118","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,111,"2034-08-04",31,0.10199999999999999,1.0095833333333333,2.8328436344789751,0.35300218756476581,false,1.1950925686223111,0.42187029106607082,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E119+'Tabla Crec'!H119","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,112,"2034-09-04",31,0.10199999999999999,1.0095833333333333,2.8599917193093987,0.34965136201214936,false,1.1950925686223111,0.41786574434938911,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E120+'Tabla Crec'!H120","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,113,"2034-10-04",30,0.10199999999999999,1.0092999999999999,2.8865896422989756,0.3464295670386896,false,1.1950925686223111,0.41401540111898266,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E121+'Tabla Crec'!H121","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,114,"2034-11-04",31,0.10199999999999999,1.0095833333333333,2.914252793037674,0.34314113119804168,false,1.1950925686223111,0.41008541588343306,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E122+'Tabla Crec'!H122","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,115,"2034-12-04",30,0.10199999999999999,1.0092999999999999,2.9413553440129241,0.33997932348958859,false,1.1950925686223111,0.40630676298764806,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E123+'Tabla Crec'!H123","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,116,"2035-01-04",31,0.10199999999999999,1.0095833333333333,2.9695433327263809,0.33675211571399616,false,1.1950925686223111,0.40244995095763741,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E124+'Tabla Crec'!H124","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,117,"2035-02-04",31,0.10199999999999999,1.0095833333333333,2.9980014563316755,0.33355554177201435,false,1.1950925686223111,0.39862974919452321,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E125+'Tabla Crec'!H125","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,118,"2035-03-04",28,0.10199999999999999,1.0087333333333333,3.0241840023836386,0.33066771043422216,false,1.1950925686223111,0.39517852342329313,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E126+'Tabla Crec'!H126","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,119,"2035-04-04",31,0.10199999999999999,1.0095833333333333,3.053165765739815,0.32752889188697204,false,1.1950925686223111,0.39142734470322066,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E127+'Tabla Crec'!H127","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,120,"2035-05-04",30,0.10199999999999999,1.0092999999999999,3.081560207361195,0.32451094014363624,true,1.2189944199947573,0.39557702526234528,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E128+'Tabla Crec'!H128","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,121,"2035-06-04",31,0.10199999999999999,1.0095833333333333,3.1110918260150728,0.32143056390620184,false,1.2189944199947573,0.39182206381742829,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E129+'Tabla Crec'!H129","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,122,"2035-07-04",30,0.10199999999999999,1.0092999999999999,3.1400249799970128,0.31846880402873462,false,1.2189944199947573,0.38821169505343139,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E130+'Tabla Crec'!H130","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,123,"2035-08-04",31,0.10199999999999999,1.0095833333333333,3.1701168860553173,0.31544578195169753,false,1.2189944199947573,0.38452664801000225,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E131+'Tabla Crec'!H131","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,124,"2035-09-04",31,0.10199999999999999,1.0095833333333333,3.2004971728800138,0.31245145550312592,false,1.2189944199947573,0.38087658077755071,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E132+'Tabla Crec'!H132","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,125,"2035-10-04",30,0.10199999999999999,1.0092999999999999,3.2302617965877976,0.30957243188658079,false,1.2189944199947573,0.37736706705394907,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E133+'Tabla Crec'!H133","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,126,"2035-11-04",31,0.10199999999999999,1.0095833333333333,3.2612184721384305,0.30663385741964255,false,1.2189944199947573,0.37378496117601229,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E134+'Tabla Crec'!H134","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,127,"2035-12-04",30,0.10199999999999999,1.0092999999999999,3.2915478039293173,0.30380843893752363,false,1.2189944199947573,0.37034079181215929,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E135+'Tabla Crec'!H135","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,128,"2036-01-04",31,{"$f":"IF(B142=0,TASACREC,IF(B142=MESES_INC_TASACREC,E141+INCREMENTO_TASACREC,E141))","v":0.10199999999999999},{"$f":"1 + D142 * E142 / 360 + FACTOR_SEG_DEUDCREC","v":1.0095833333333333},3.3230918037169732,0.30092457839457559,{"$f":"MOD(B142, MESES_INCCREC)=0","v":false},1.2189944199947573,{"$f":"H142*J142","v":0.36682538190226255},{"$f":"CUOTA_INTCREC*J142","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"M142 * D142 * E142 /360","v":{"$error":"#DIV/0!"}},{"$f":"COMISION_AMORTCREC","v":399},{"$f":"P142*IVACREC","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"R142*IVACREC","v":0},{"$f":"M142 * FACTOR_SEG_DEUDCREC","v":{"$error":"#DIV/0!"}},{"$f":"SEGURO_INTERIORESCREC","v":0},{"$f":"U142*IVACREC","v":0},{"$f":"SUM(N142:V142) * FACTOR_SEG_DESEMPLEOCREC","v":{"$error":"#DIV/0!"}},{"$f":"W142*IVACREC","v":{"$error":"#DIV/0!"}},{"$f":"IF(B142>=PLAZOCREC, 0, SUM(N142:X142))","v":{"$error":"#VALUE!"}},{"$f":"IF(B142>=MESES_PAG_PUNTCREC,TASACREC-DISMINUCION_TASACREC,TASACREC)","v":0.10199999999999999},{"$error":"#DIV/0!"},{"$f":"MIN(AA142,N142)","v":{"$error":"#DIV/0!"}},{"$f":"AA142 * D142 * Z142 /360","v":{"$error":"#DIV/0!"}},{"$f":"AA142 * FACTOR_SEG_DEUDCREC","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA142>0, AB142+AC142+AD142+P142+Q142+R142+S142+U142+V142+W142+X142, 0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ACCION_EXCEDENTE_PPCREC=\"MENOS PLAZO\", IF(AA142>N142, ROUND(Y142-AE142, 2), 0), 0)","v":0},{"$f":"'Tabla Crec'!E136+'Tabla Crec'!H136","v":0},{"$error":"#DIV/0!"},null,{"$f":"IF(AA142> 0,AB142+AC142+AD142+P142+R142+U142+W142, 0)","v":{"$error":"#DIV/0!"}}]
[null,129,{"$f":"IF(B143=0,FECHA_1ER_PAGO,DATE(YEAR(C142),MONTH(C142)+1,4))","v":"2036-02-04"},31,0.10199999999999999,1.0095833333333333,{"$f":"IF(B143 = 0, 0,\n            IF(G142=0, F143, G142 * F143 ))","v":3.3549381001692606},{"$f":"IF(G143=0, 0, 1/G143)","v":0.29806809250804023},false,{"$f":"IF(B143=0, 1, IF(I143,J142*(1+INCREMENTO_CREC),J142))","v":1.2189944199947573},0.36334334154578218,{"$error":"#DIV/0!"},{"$f":"IF(B143=0,TOTAL_FINANCIADOCREC, M142-N142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B143=0, 0, L143-O143-T143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$f":"IF(B143=0,TOTAL_FINANCIADOCREC, MAX(ROUND(AA142-N142-AF142-AG142,2), 0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E137+'Tabla Crec'!H137","v":0},{"$f":"AE143+AF143","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"}]
[null,130,"2036-03-04",29,0.10199999999999999,1.0090166666666667,3.385188458705787,0.29540452834413727,false,1.2189944199947573,0.36009647169268649,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E138+'Tabla Crec'!H138","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,131,"2036-04-04",31,0.10199999999999999,1.0095833333333333,3.4176298481017171,0.29260044078659908,false,1.2189944199947573,0.35667830460687067,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E139+'Tabla Crec'!H139","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,132,"2036-05-04",30,0.10199999999999999,1.0092999999999999,3.4494138056890624,0.28990433051282977,true,1.2433743083946525,0.36045959645200443,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E140+'Tabla Crec'!H140","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,133,"2036-06-04",31,0.10199999999999999,1.0095833333333333,3.4824706879935823,0.28715245283978191,false,1.2433743083946525,0.35703798245349189,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E141+'Tabla Crec'!H141","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,134,"2036-07-04",{"$f":"IF(B148=0,C148-C140+1, C148-C147)","v":30},0.10199999999999999,1.0092999999999999,3.5148576653919221,0.28450654199918951,false,1.2433743083946525,0.35374812489199642,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E142+'Tabla Crec'!H142","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,135,"2036-08-04",31,0.10199999999999999,1.0095833333333333,3.5485417180185945,0.2818059021040259,false,1.2433743083946525,0.35039021863012432,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E143+'Tabla Crec'!H143","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,136,"2036-09-04",31,0.10199999999999999,1.0095833333333333,3.5825485761496059,0.27913089766804056,false,1.2433743083946525,0.34706418683957846,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E144+'Tabla Crec'!H144","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,137,"2036-10-04",30,0.10199999999999999,1.0092999999999999,3.6158662779077968,0.27655889989898008,false,1.2433743083946525,0.3438662308922803,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E145+'Tabla Crec'!H145","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,138,"2036-11-04",31,0.10199999999999999,1.0095833333333333,3.6505183297377464,0.27393370192222544,false,1.2433743083946525,0.34060212717353394,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E146+'Tabla Crec'!H146","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,139,"2036-12-04",30,0.10199999999999999,1.0092999999999999,3.6844681502043071,0.27140959271002224,false,1.2433743083946525,0.33746371462749819,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E147+'Tabla Crec'!H147","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,140,"2037-01-04",31,0.10199999999999999,1.0095833333333333,3.7197776366437649,0.26883327383576283,false,1.2433743083946525,0.33426038592901181,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E148+'Tabla Crec'!H148","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,141,"2037-02-04",31,0.10199999999999999,1.0095833333333333,3.7554255056616008,0.26628141032019431,false,1.2433743083946525,0.3310874643952243,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E149+'Tabla Crec'!H149","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,142,"2037-03-04",28,0.10199999999999999,1.0087333333333333,3.7882228884110454,0.26397601974773083,false,1.2433743083946525,0.32822100098660795,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E150+'Tabla Crec'!H150","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,143,"2037-04-04",31,0.10199999999999999,1.0095833333333333,3.8245266910916511,0.26147026306007182,false,1.2433743083946525,0.32510540749808464,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E151+'Tabla Crec'!H151","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,144,"2037-05-04",30,0.10199999999999999,1.0092999999999999,3.8600947893188029,0.25906099579913983,true,1.2682417945625455,0.32855198221346116,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E152+'Tabla Crec'!H152","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,145,"2037-06-04",31,0.10199999999999999,1.0095833333333333,3.8970873643831077,0.25660189431198338,false,1.2682417945625455,0.32543324693037845,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E153+'Tabla Crec'!H153","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,146,"2037-07-04",30,0.10199999999999999,1.0092999999999999,3.9333302768718701,0.25423748569501969,false,1.2682417945625455,0.32243460510292127,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E154+'Tabla Crec'!H154","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,147,"2037-08-04",31,0.10199999999999999,1.0095833333333333,3.9710246920252255,0.2518241707255664,false,1.2682417945625455,0.31937393819521714,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E155+'Tabla Crec'!H155","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,148,"2037-09-04",31,0.10199999999999999,1.0095833333333333,4.0090803453238006,0.24943376382226962,false,1.2682417945625455,0.31634232425444536,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E156+'Tabla Crec'!H156","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,149,"2037-10-04",30,0.10199999999999999,1.0092999999999999,4.0463647925353117,0.24713540455986291,false,1.2682417945625455,0.3134274489789412,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E157+'Tabla Crec'!H157","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,150,"2037-11-04",31,0.10199999999999999,1.0095833333333333,4.0851424551304412,0.24478950513564635,false,1.2682417945625455,0.31045228128330954,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E158+'Tabla Crec'!H158","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,151,"2037-12-04",30,0.10199999999999999,1.0092999999999999,4.1231342799631534,0.24253393949831209,false,1.2682417945625455,0.30759167867166315,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E159+'Tabla Crec'!H159","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,152,"2038-01-04",31,0.10199999999999999,1.0095833333333333,4.1626476501461331,0.24023171885924435,false,1.2682417945625455,0.30467190623689294,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E160+'Tabla Crec'!H160","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,153,"2038-02-04",31,0.10199999999999999,1.0095833333333333,4.2025396901266996,0.23795135173841789,false,1.2682417945625455,0.30177984934731455,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E161+'Tabla Crec'!H161","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,154,"2038-03-04",28,0.10199999999999999,1.0087333333333333,4.239241870087139,0.23589123495316031,false,1.2682417945625455,0.29916712313857108,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E162+'Tabla Crec'!H162","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,155,"2038-04-04",31,0.10199999999999999,1.0095833333333333,4.2798679380088069,0.23365206928913942,false,1.2682417945625455,0.29632731965851039,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E163+'Tabla Crec'!H163","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,156,"2038-05-04",30,0.10199999999999999,1.0092999999999999,4.3196707098322884,0.23149912740427964,true,1.2936066304537963,0.29946880615444427,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E164+'Tabla Crec'!H164","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,157,"2038-06-04",31,0.10199999999999999,1.0095833333333333,4.3610675541348476,0.22930165322751594,false,1.2936066304537963,0.29662613898913176,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E165+'Tabla Crec'!H165","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,158,"2038-07-04",30,0.10199999999999999,1.0092999999999999,4.401625482388301,0.22718879741158823,false,1.2936066304537963,0.29389293469645483,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E166+'Tabla Crec'!H166","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,159,"2038-08-04",31,0.10199999999999999,1.0095833333333333,4.4438077265945219,0.22503223845968295,false,1.2936066304537963,0.29110319573730564,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E167+'Tabla Crec'!H167","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,160,"2038-09-04",31,0.10199999999999999,1.0095833333333333,4.4863942173077191,0.22289615035214161,false,1.2936066304537963,0.28833993799815666,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E168+'Tabla Crec'!H168","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,161,"2038-10-04",30,0.10199999999999999,1.0092999999999999,4.5281176835286807,0.22084231680584723,false,1.2936066304537963,0.28568308530482184,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E169+'Tabla Crec'!H169","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,162,"2038-11-04",31,0.10199999999999999,1.0095833333333333,4.5715121446624973,0.21874600096328245,false,1.2936066304537963,0.28297127723135468,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E170+'Tabla Crec'!H170","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,163,"2038-12-04",30,0.10199999999999999,1.0092999999999999,4.6140272076078581,0.21673040816732633,false,1.2936066304537963,0.28036389302621095,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E171+'Tabla Crec'!H171","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,164,"2039-01-04",31,0.10199999999999999,1.0095833333333333,4.6582449683474332,0.21467312406173472,false,1.2936066304537963,0.27770257666649045,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E172+'Tabla Crec'!H172","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,165,"2039-02-04",31,0.10199999999999999,1.0095833333333333,4.702886482627429,0.21263536844744671,false,1.2936066304537963,0.27506652249260299,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E173+'Tabla Crec'!H173","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,166,"2039-03-04",28,0.10199999999999999,1.0087333333333333,4.7439583579090412,0.21079443042176332,false,1.2936066304537963,0.27268507285632448,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E174+'Tabla Crec'!H174","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,167,"2039-04-04",31,0.10199999999999999,1.0095833333333333,4.789421292172336,0.20879349278259679,false,1.2936066304537963,0.2700966466591741,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E175+'Tabla Crec'!H175","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,168,"2039-05-04",30,0.10199999999999999,1.0092999999999999,4.8339629101895385,0.20686960545189417,true,1.3194787630628724,0.27296005111696975,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E176+'Tabla Crec'!H176","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,169,"2039-06-04",31,0.10199999999999999,1.0095833333333333,4.8802883880788546,0.20490592368326294,false,1.3194787630628724,0.27036901472584712,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E177+'Tabla Crec'!H177","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,170,"2039-07-04",30,0.10199999999999999,1.0092999999999999,4.925675070087987,0.20301785760751309,false,1.3194787630628724,0.26787775163563571,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E178+'Tabla Crec'!H178","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,171,"2039-08-04",31,0.10199999999999999,1.0095833333333333,4.9728794561763303,0.20109073803468072,false,1.3194787630628724,0.2653349582854006,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E179+'Tabla Crec'!H179","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,172,"2039-09-04",31,0.10199999999999999,1.0095833333333333,5.0205362176313528,0.19918191138391819,false,1.3194787630628724,0.26281630205735101,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E180+'Tabla Crec'!H180","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,173,"2039-10-04",30,0.10199999999999999,1.0092999999999999,5.0672272044553237,0.19734658811445382,false,1.3194787630628724,0.26039463197993767,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E181+'Tabla Crec'!H181","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,174,"2039-11-04",31,0.10199999999999999,1.0095833333333333,5.1157881318313532,0.19547330230073842,false,1.3194787630628724,0.25792287113159323,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E182+'Tabla Crec'!H182","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,175,"2039-12-04",30,0.10199999999999999,1.0092999999999999,5.1633649614573844,0.19367215129370696,false,1.3194787630628724,0.25554629062874595,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E183+'Tabla Crec'!H183","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,176,"2040-01-04",31,0.10199999999999999,1.0095833333333333,5.2128472090046838,0.19183374457486455,false,1.3194787630628724,0.25312055200536127,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E184+'Tabla Crec'!H184","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,177,"2040-02-04",31,0.10199999999999999,1.0095833333333333,5.2628036614243117,0.19001278868331611,false,1.3194787630628724,0.25071783937798892,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E185+'Tabla Crec'!H185","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,178,"2040-03-04",29,0.10199999999999999,1.0090166666666667,5.3102566077714872,0.18831481675226652,false,1.3194787630628724,0.24847740147469211,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E186+'Tabla Crec'!H186","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,179,"2040-04-04",31,0.10199999999999999,1.0095833333333333,5.361146566929297,0.18652726380744516,false,1.3194787630628724,0.24611876332614982,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E187+'Tabla Crec'!H187","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,180,"2040-05-04",30,0.10199999999999999,1.0092999999999999,5.4110052300017388,0.18480854434503635,true,1.3458683383241299,0.24872796848575535,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E188+'Tabla Crec'!H188","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,181,"2040-06-04",31,0.10199999999999999,1.0095833333333333,5.4628606967892548,0.18305427421712228,false,1.3458683383241299,0.24636695186372798,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E189+'Tabla Crec'!H189","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,182,"2040-07-04",30,0.10199999999999999,1.0092999999999999,5.5136653012693939,0.18136755594681692,false,1.3458683383241299,0.24409685114805116,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E190+'Tabla Crec'!H190","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,183,"2040-08-04",31,0.10199999999999999,1.0095833333333333,5.566504593739892,0.17964594893617855,false,1.3458683383241299,0.24177979478139611,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E191+'Tabla Crec'!H191","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,184,"2040-09-04",31,0.10199999999999999,1.0095833333333333,5.6198502627632321,0.17794068404739108,false,1.3458683383241299,0.23948473275912124,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E192+'Tabla Crec'!H192","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,185,"2040-10-04",30,0.10199999999999999,1.0092999999999999,5.6721148702069293,0.17630108396650263,false,1.3458683383241299,0.23727804692273979,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E193+'Tabla Crec'!H193","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,186,"2040-11-04",31,0.10199999999999999,1.0095833333333333,5.726472637713079,0.17462756975633772,false,1.3458683383241299,0.23502571713354334,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E194+'Tabla Crec'!H194","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,187,"2040-12-04",30,0.10199999999999999,1.0092999999999999,5.7797288332438095,0.17301849772747227,false,1.3458683383241299,0.23286011803581036,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E195+'Tabla Crec'!H195","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,188,"2041-01-04",31,0.10199999999999999,1.0095833333333333,5.8351179012290624,0.1713761430234971,false,1.3458683383241299,0.23064972483943247,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E196+'Tabla Crec'!H196","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,189,"2041-02-04",31,0.10199999999999999,1.0095833333333333,5.8910377811158403,0.16974937814956378,false,1.3458683383241299,0.22846031350170778,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E197+'Tabla Crec'!H197","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,190,"2041-03-04",28,0.10199999999999999,1.0087333333333333,5.9424861777375853,0.16827973512943342,false,1.3458683383241299,0.22648236749227527,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E198+'Tabla Crec'!H198","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,191,"2041-04-04",31,0.10199999999999999,1.0095833333333333,5.9994350036075703,0.16668236248891466,false,1.3458683383241299,0.22433251423089584,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E199+'Tabla Crec'!H199","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,192,"2041-05-04",30,{"$f":"IF(B206=0,TASACREC,IF(B206=MESES_INC_TASACREC,E205+INCREMENTO_TASACREC,E205))","v":0.10199999999999999},{"$f":"1 + D206 * E206 / 360 + FACTOR_SEG_DEUDCREC","v":1.0092999999999999},6.0552297491411196,0.1651465000385561,{"$f":"MOD(B206, MESES_INCCREC)=0","v":true},1.3727857050906125,{"$f":"H206*J206","v":0.22671075449867611},{"$f":"CUOTA_INTCREC*J206","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"M206 * D206 * E206 /360","v":{"$error":"#DIV/0!"}},{"$f":"COMISION_AMORTCREC","v":399},{"$f":"P206*IVACREC","v":63.84},{"$f":"SEGURO_DAÑOS_MENS","v":0},{"$f":"R206*IVACREC","v":0},{"$f":"M206 * FACTOR_SEG_DEUDCREC","v":{"$error":"#DIV/0!"}},{"$f":"SEGURO_INTERIORESCREC","v":0},{"$f":"U206*IVACREC","v":0},{"$f":"SUM(N206:V206) * FACTOR_SEG_DESEMPLEOCREC","v":{"$error":"#DIV/0!"}},{"$f":"W206*IVACREC","v":{"$error":"#DIV/0!"}},{"$f":"IF(B206>=PLAZOCREC, 0, SUM(N206:X206))","v":{"$error":"#VALUE!"}},{"$f":"IF(B206>=MESES_PAG_PUNTCREC,TASACREC-DISMINUCION_TASACREC,TASACREC)","v":0.10199999999999999},{"$error":"#DIV/0!"},{"$f":"MIN(AA206,N206)","v":{"$error":"#DIV/0!"}},{"$f":"AA206 * D206 * Z206 /360","v":{"$error":"#DIV/0!"}},{"$f":"AA206 * FACTOR_SEG_DEUDCREC","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA206>0, AB206+AC206+AD206+P206+Q206+R206+S206+U206+V206+W206+X206, 0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ACCION_EXCEDENTE_PPCREC=\"MENOS PLAZO\", IF(AA206>N206, ROUND(Y206-AE206, 2), 0), 0)","v":0},{"$f":"'Tabla Crec'!E200+'Tabla Crec'!H200","v":0},{"$error":"#DIV/0!"},null,{"$f":"IF(AA206> 0,AB206+AC206+AD206+P206+R206+U206+W206, 0)","v":{"$error":"#DIV/0!"}}]
[null,193,{"$f":"IF(B207=0,FECHA_1ER_PAGO,DATE(YEAR(C206),MONTH(C206)+1,4))","v":"2041-06-04"},31,0.10199999999999999,1.0095833333333333,{"$f":"IF(B207 = 0, 0,\n            IF(G206=0, F207, G206 * F207 ))","v":6.1132590342370552},{"$f":"IF(G207=0, 0, 1/G207)","v":0.16357886920863998},false,{"$f":"IF(B207=0, 1, IF(I207,J206*(1+INCREMENTO_CREC),J206))","v":1.3727857050906125},0.22455873330450793,{"$error":"#DIV/0!"},{"$f":"IF(B207=0,TOTAL_FINANCIADOCREC, M206-N206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B207=0, 0, L207-O207-T207)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$f":"IF(B207=0,TOTAL_FINANCIADOCREC, MAX(ROUND(AA206-N206-AF206-AG206,2), 0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E201+'Tabla Crec'!H201","v":0},{"$f":"AE207+AF207","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"}]
[null,194,"2041-07-04",30,0.10199999999999999,1.0092999999999999,6.1701123432554592,0.16207160329796888,false,1.3727857050906125,0.22248958020856824,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E202+'Tabla Crec'!H202","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,195,"2041-08-04",31,0.10199999999999999,1.0095833333333333,6.2292425865449905,0.16053316050975044,false,1.3727857050906125,0.22037762794080223,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E203+'Tabla Crec'!H203","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,196,"2041-09-04",31,0.10199999999999999,1.0095833333333333,6.288939494666046,0.15900932118175862,false,1.3727857050906125,0.21828572309448016,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E204+'Tabla Crec'!H204","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,197,"2041-10-04",30,0.10199999999999999,1.0092999999999999,6.3474266319664396,0.157544160489209,false,1.3727857050906125,0.21627437144008738,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E205+'Tabla Crec'!H205","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,198,"2041-11-04",{"$f":"IF(B212=0,C212-C204+1, C212-C211)","v":31},0.10199999999999999,1.0095833333333333,6.4082561371894506,0.15604869383990985,false,1.3727857050906125,0.21422141620148977,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E206+'Tabla Crec'!H206","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,199,"2041-12-04",30,0.10199999999999999,1.0092999999999999,6.4678529192653116,0.154610813276439,false,1.3727857050906125,0.21224751431832933,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E207+'Tabla Crec'!H207","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,200,"2042-01-04",31,0.10199999999999999,1.0095833333333333,6.529836509741604,0.15314319102907703,false,1.3727857050906125,0.21023278347667787,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E208+'Tabla Crec'!H208","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,201,"2042-02-04",31,0.10199999999999999,1.0095833333333333,6.5924141096266275,0.15168949998752987,false,1.3727857050906125,0.20823717719522364,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E209+'Tabla Crec'!H209","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,202,"2042-03-04",28,0.10199999999999999,1.0087333333333333,6.649987859517366,0.15037621438192772,false,1.3727857050906125,0.20643431748915175,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E210+'Tabla Crec'!H210","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,203,"2042-04-04",31,0.10199999999999999,1.0095833333333333,6.7137169098377401,0.14894878849221072,false,1.3727857050906125,0.204474767632672,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E211+'Tabla Crec'!H211","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,204,"2042-05-04",30,0.10199999999999999,1.0092999999999999,6.7761544770992304,0.14757632863589687,true,1.4002414191924248,0.20664248784833592,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E212+'Tabla Crec'!H212","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,205,"2042-06-04",31,0.10199999999999999,1.0095833333333333,6.8410926241714307,0.14617548028318306,false,1.4002414191924248,0.20468096196285857,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E213+'Tabla Crec'!H213","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,206,"2042-07-04",30,0.10199999999999999,1.0092999999999999,6.9047147855762239,0.14482857453996145,false,1.4002414191924248,0.20279496875345152,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E214+'Tabla Crec'!H214","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,207,"2042-08-04",31,0.10199999999999999,1.0095833333333333,6.9708849689379955,0.14345380887160852,false,1.4002414191924248,0.20086996492293999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E215+'Tabla Crec'!H215","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,208,"2042-09-04",31,0.10199999999999999,1.0095833333333333,7.0376892832236511,0.14209209298054498,false,1.4002414191924248,0.1989632339311003,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E216+'Tabla Crec'!H216","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,209,"2042-10-04",30,0.10199999999999999,1.0092999999999999,7.1031397935576299,0.14078281282130686,false,1.4002414191924248,0.19712992562280823,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E217+'Tabla Crec'!H217","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,210,"2042-11-04",31,0.10199999999999999,1.0095833333333333,7.1712115499125568,0.13944645099923089,false,1.4002414191924248,0.19525869644850999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E218+'Tabla Crec'!H218","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,211,"2042-12-04",30,0.10199999999999999,1.0092999999999999,7.2379038173267425,0.13816154859727625,false,1.4002414191924248,0.19345952288567328,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E219+'Tabla Crec'!H219","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,212,"2043-01-04",31,0.10199999999999999,1.0095833333333333,7.30726706224279,0.1368500687715489,false,1.4002414191924248,0.19162313451325458,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E220+'Tabla Crec'!H220","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,213,"2043-02-04",31,0.10199999999999999,1.0095833333333333,7.3772950382559497,0.13555103799080373,false,1.4002414191924248,0.1898041778092493,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E221+'Tabla Crec'!H221","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,214,"2043-03-04",28,0.10199999999999999,1.0087333333333333,7.4417234149233842,0.13437747471165529,false,1.4002414191924248,0.18816090589774237,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E222+'Tabla Crec'!H222","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,215,"2043-04-04",31,0.10199999999999999,1.0095833333333333,7.5130399309830658,0.13310191469582033,false,1.4002414191924248,0.18637481393090452,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E223+'Tabla Crec'!H223","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,216,"2043-05-04",30,0.10199999999999999,1.0092999999999999,7.5829112023412071,0.13187547279879161,true,1.4282462475762734,0.18835064917222102,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E224+'Tabla Crec'!H224","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,217,"2043-06-04",31,0.10199999999999999,1.0095833333333333,7.6555807680303101,0.13062366269793638,false,1.4282462475762734,0.18656275609299647,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E225+'Tabla Crec'!H225","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,218,"2043-07-04",30,0.10199999999999999,1.0092999999999999,7.726777669172991,0.1294200561755042,false,1.4282462475762734,0.18484370959377439,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E226+'Tabla Crec'!H226","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,219,"2043-08-04",31,0.10199999999999999,1.0095833333333333,7.8008259551692314,0.12819155378506403,false,1.4282462475762734,0.18308910566448972,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E227+'Tabla Crec'!H227","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,220,"2043-09-04",31,0.10199999999999999,1.0095833333333333,7.8755838705729362,0.12697471278751699,false,1.4282462475762734,0.1813511570758462,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E228+'Tabla Crec'!H228","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,221,"2043-10-04",30,0.10199999999999999,1.0092999999999999,7.9488268005692637,0.12580472880958785,false,1.4282462475762734,0.17968013184964454,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E229+'Tabla Crec'!H229","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,222,"2043-11-04",31,0.10199999999999999,1.0095833333333333,8.0250030574080515,0.12461054442551005,false,1.4282462475762734,0.17797454248417124,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E230+'Tabla Crec'!H230","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,223,"2043-12-04",30,0.10199999999999999,1.0092999999999999,8.0996355858419449,0.12346234462053907,false,1.4282462475762734,0.17633463042125364,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E231+'Tabla Crec'!H231","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,224,"2044-01-04",31,0.10199999999999999,1.0095833333333333,8.1772570935395965,0.12229039500177208,false,1.4282462475762734,0.17466079777590124,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E232+'Tabla Crec'!H232","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,225,"2044-02-04",31,0.10199999999999999,1.0095833333333333,8.2556224740193507,0.121129569956357,false,1.4282462475762734,0.17300285376069457,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E233+'Tabla Crec'!H233","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},4527.9306125484045]
[null,226,"2044-03-04",29,0.10199999999999999,1.0090166666666667,8.3300606699934256,0.12004714486680794,false,1.4282462475762734,0.17145688418826374,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E234+'Tabla Crec'!H234","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,227,"2044-04-04",31,0.10199999999999999,1.0095833333333333,8.4098904180808614,0.11890761357009455,false,1.4282462475762734,0.16982935288973711,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E235+'Tabla Crec'!H235","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,228,"2044-05-04",30,0.10199999999999999,1.0092999999999999,8.4881023989690121,0.11781196232051379,true,1.4568111725277988,0.17162978296594855,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E236+'Tabla Crec'!H236","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,229,"2044-06-04",31,0.10199999999999999,1.0095833333333333,8.5694467136257977,0.11669364819200707,false,1.4568111725277988,0.17000061044914427,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E237+'Tabla Crec'!H237","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,230,"2044-07-04",30,0.10199999999999999,1.0092999999999999,8.6491425680625156,0.11561839709898653,false,1.4568111725277988,0.1684341726435592,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E238+'Tabla Crec'!H238","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,231,"2044-08-04",31,0.10199999999999999,1.0095833333333333,8.7320301843397807,0.11452090509185624,false,1.4568111725277988,0.16683533402581185,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E239+'Tabla Crec'!H239","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,232,"2044-09-04",31,0.10199999999999999,1.0095833333333333,8.8157121402730372,0.1134338308792633,false,1.4568111725277988,0.16525167216753961,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E240+'Tabla Crec'!H240","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,233,"2044-10-04",30,0.10199999999999999,1.0092999999999999,8.8976982631775758,0.1123886167435483,false,1.4568111725277988,0.16372899253694601,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E241+'Tabla Crec'!H241","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,234,"2044-11-04",31,0.10199999999999999,1.0095833333333333,8.9829678715330274,0.11132178298989515,false,1.4568111725277988,0.16217481720539431,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E242+'Tabla Crec'!H242","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,235,"2044-12-04",30,0.10199999999999999,1.0092999999999999,9.066509472738284,0.11029602991171619,false,1.4568111725277988,0.16068048866084844,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E243+'Tabla Crec'!H243","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,236,"2045-01-04",31,0.10199999999999999,1.0095833333333333,9.1533968551853579,0.10924905975572385,false,1.4568111725277988,0.15915525084029564,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E244+'Tabla Crec'!H244","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,237,"2045-02-04",31,0.10199999999999999,1.0095833333333333,9.2411169083808833,0.10821202782242563,false,1.4568111725277988,0.15764449113359866,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E245+'Tabla Crec'!H245","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,238,"2045-03-04",28,0.10199999999999999,1.0087333333333333,9.3218226627140748,0.10727515810827999,false,1.4568111725277988,0.15627964886682838,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E246+'Tabla Crec'!H246","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,239,"2045-04-04",31,0.10199999999999999,1.0095833333333333,9.4111567965650842,0.1062568631695716,false,1.4568111725277988,0.15479618542318949,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E247+'Tabla Crec'!H247","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,240,"2045-05-04",30,0.10199999999999999,1.0092999999999999,9.4986805547731379,0.105277779817271,true,1.4859473959783549,0.15643724277385646,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E248+'Tabla Crec'!H248","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,241,"2045-06-04",31,0.10199999999999999,1.0095833333333333,9.5897095767563805,0.10427844472201833,false,1.4859473959783549,0.15495228339135597,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E249+'Tabla Crec'!H249","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,242,"2045-07-04",30,0.10199999999999999,1.0092999999999999,9.6788938758202132,0.10331759112455993,false,1.4859473959783549,0.15352450549029623,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E250+'Tabla Crec'!H250","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,243,"2045-08-04",31,0.10199999999999999,1.0095833333333333,9.771649942130157,0.1023368628555278,false,1.4859473959783549,0.15206719487276557,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E251+'Tabla Crec'!H251","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,244,"2045-09-04",31,0.10199999999999999,1.0095833333333333,9.8652949207422367,0.10136544401703125,false,1.4859473959783549,0.15062371757929729,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E252+'Tabla Crec'!H252","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,245,"2045-10-04",30,0.10199999999999999,1.0092999999999999,9.9570421635051378,0.10043143170220081,false,1.4859473959783549,0.1492358244122633,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},399,63.84,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},0.10199999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"'Tabla Crec'!E253+'Tabla Crec'!H253","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]

{"sheet":"Tabla Crec","index":10,"n_rows":248,"n_cols":17,"rows_kept":248,"cut":false,"hidden":false,"merged":[[0,4,0,11],[1,4,1,11],[250,0,250,14],[2,4,2,11]]}
[null,null,null,null,"TABLA DE AMORTIZACIONES"]
[null,null,null,null,{"$f":"IF(Simulación!J21=\"SI\",\"Sustitución + Liquidez NO APLICA EN PAGOS CRECIENTES\",\"CRÉDITO HIPOTECARIO PAGOS CRECIENTES\")","v":"CRÉDITO HIPOTECARIO PAGOS CRECIENTES"}]
[null,null,null,null,{"$f":"IF(G4=9.2%,\"TASA 9.20% NO APLICA EN PAGOS CRECIENTES\",\"CRÉDITO HIPOTECARIO PAGOS CRECIENTES\")","v":"CRÉDITO HIPOTECARIO PAGOS CRECIENTES"}]
[null,null,"Destino",{"$f":"'Parametros Fijo'!E27","v":"TERRENO"},null,"Tasa",{"$f":"ESQUEMA","v":0.10199999999999999},null,null,null,null,{"$f":"IF(M4=\"\",\"\",\"CAT\")","v":{"$error":"#VALUE!"}},{"$f":"IF(E248<>0,\"\",'Tabla Amortización Crec'!M4)","v":{"$error":"#VALUE!"}},null,null,"MENOS PLAZO"]
[null,null,null,null,null,"Plazo",{"$f":"PLAZO_SIMULACION","v":20},null,"Incremento Anual en el Pago",null,{"$f":"INCREMENTO_CREC","v":0.02},null,null,null,null,"MENOS CUOTA",{"$f":"IRR(Q7:Q247,0)","v":{"$error":"#VALUE!"}}]
[]
["Mes","FECHA\n PAGO","Saldo","Amortización","Prepagos","Intereses","Pago del crédito","Apoyo Infonavit","Seguro de Vida","Seguro de daños",{"$f":"IF('Parametros Fijo'!D27=\"TERRENO\",\"Seguro de  desempleo\",\"Seguro de  desempleo y contenidos\")","v":"Seguro de  desempleo y contenidos"},"Comisión Mensual","Iva de comisión y Seguros","Pago Mensual",null,null,{"$f":"-C8+Simulación!M87+Simulación!M88","v":-1279750}]
[1,{"$f":"'Tabla Amortización Crec'!C14","v":"2025-05-04"},{"$f":"MTO_SOLICITADO","v":1300000},{"$f":"'Tabla Amortización Fijo'!AB14","v":0},null,{"$f":"'Tabla Amortización Crec'!AC14","v":6998.333333333333},{"$f":"D8+F8","v":6998.333333333333},null,{"$f":"(C8*0.8/1000)","v":1040},{"$f":"'Tabla Amortización Crec'!R14","v":0},{"$f":"'Tabla Amortización Crec'!W14+'Tabla Amortización Crec'!U14","v":83.311498666666651},{"$f":"IF(C8<=0,,399)","v":399},{"$f":"IF(C8=0,0,'Tabla Amortización Crec'!X14+'Tabla Amortización Crec'!V14+'Tabla Amortización Crec'!S14+'Tabla Amortización Crec'!Q14)","v":77.169839786666671},{"$f":"G8+K8+J8+L8+M8+I8","v":8597.8146717866657},null,{"$f":"C8-D8-E8-H8","v":1300000},{"$f":"N8-M8+H8+E8","v":8520.6448319999981}]
[2,{"$f":"'Tabla Amortización Crec'!C15","v":"2025-06-04"},{"$f":"IF(P8<0.01,0,P8)","v":1300000},{"$f":"IF(C9<=0,0,IF(C9<D8,C9,'Tabla Amortización Crec'!AB15))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C9<=0,0,'Tabla Amortización Crec'!AC15)","v":11418.333333333332},{"$error":"#DIV/0!"},null,{"$f":"IF(C9<=0,0,(C9*0.8/1000))","v":1040},{"$f":"IF(P8<=0.01,0,'Tabla Amortización Crec'!R15)","v":0},{"$f":"IF(D9<=0,0,'Tabla Amortización Crec'!W15+'Tabla Amortización Crec'!U15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C9<=0,,399)","v":399},{"$f":"IF(C9=0,0,'Tabla Amortización Crec'!X15+'Tabla Amortización Crec'!V15+'Tabla Amortización Crec'!S15+'Tabla Amortización Crec'!Q15)","v":{"$error":"#DIV/0!"}},{"$f":"G9+K9+J9+L9+M9+I9","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"N9-M9+H9+E9","v":{"$error":"#DIV/0!"}}]
[3,{"$f":"'Tabla Amortización Crec'!C16","v":"2025-07-04"},{"$f":"IF(P9<=0.01,0,P9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C10<=0,0,IF(C10<D9,C10,'Tabla Amortización Crec'!AB16))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C10<=0,0,'Tabla Amortización Crec'!AC16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P9<=0.01,0,'Tabla Amortización Crec'!R16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D10<=0,0,'Tabla Amortización Crec'!W16+'Tabla Amortización Crec'!U16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C10=0,0,'Tabla Amortización Crec'!X16+'Tabla Amortización Crec'!V16+'Tabla Amortización Crec'!S16+'Tabla Amortización Crec'!Q16)","v":{"$error":"#DIV/0!"}},{"$f":"G10+K10+J10+L10+M10+I10","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"N10-M10+H10+E10","v":{"$error":"#DIV/0!"}}]
[4,{"$f":"'Tabla Amortización Crec'!C17","v":"2025-08-04"},{"$f":"IF(P10<=0.01,0,P10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C11<=0,0,IF(C11<D10,C11,'Tabla Amortización Crec'!AB17))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C11<=0,0,'Tabla Amortización Crec'!AC17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P10<=0.01,0,'Tabla Amortización Crec'!R17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D11<=0,0,'Tabla Amortización Crec'!W17+'Tabla Amortización Crec'!U17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C11=0,0,'Tabla Amortización Crec'!X17+'Tabla Amortización Crec'!V17+'Tabla Amortización Crec'!S17+'Tabla Amortización Crec'!Q17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5,{"$f":"'Tabla Amortización Crec'!C18","v":"2025-09-04"},{"$error":"#DIV/0!"},{"$f":"IF(C12<=0,0,IF(C12<D11,C12,'Tabla Amortización Crec'!AB18))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C12<=0,0,'Tabla Amortización Crec'!AC18)","v":{"$error":"#DIV/0!"}},{"$f":"D12+F12","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"IF(P11<=0.01,0,'Tabla Amortización Crec'!R18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D12<=0,0,'Tabla Amortización Crec'!W18+'Tabla Amortización Crec'!U18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C12=0,0,'Tabla Amortización Crec'!X18+'Tabla Amortización Crec'!V18+'Tabla Amortización Crec'!S18+'Tabla Amortización Crec'!Q18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"N12-M12+H12+E12","v":{"$error":"#DIV/0!"}}]
[6,{"$f":"'Tabla Amortización Crec'!C19","v":"2025-10-04"},{"$error":"#DIV/0!"},{"$f":"IF(C13<=0,0,IF(C13<D12,C13,'Tabla Amortización Crec'!AB19))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C13<=0,0,'Tabla Amortización Crec'!AC19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P12<=0.01,0,'Tabla Amortización Crec'!R19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D13<=0,0,'Tabla Amortización Crec'!W19+'Tabla Amortización Crec'!U19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C13=0,0,'Tabla Amortización Crec'!X19+'Tabla Amortización Crec'!V19+'Tabla Amortización Crec'!S19+'Tabla Amortización Crec'!Q19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7,{"$f":"'Tabla Amortización Crec'!C20","v":"2025-11-04"},{"$error":"#DIV/0!"},{"$f":"IF(C14<=0,0,IF(C14<D13,C14,'Tabla Amortización Crec'!AB20))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C14<=0,0,'Tabla Amortización Crec'!AC20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P13<=0.01,0,'Tabla Amortización Crec'!R20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D14<=0,0,'Tabla Amortización Crec'!W20+'Tabla Amortización Crec'!U20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C14=0,0,'Tabla Amortización Crec'!X20+'Tabla Amortización Crec'!V20+'Tabla Amortización Crec'!S20+'Tabla Amortización Crec'!Q20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[8,{"$f":"'Tabla Amortización Crec'!C21","v":"2025-12-04"},{"$error":"#DIV/0!"},{"$f":"IF(C15<=0,0,IF(C15<D14,C15,'Tabla Amortización Crec'!AB21))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C15<=0,0,'Tabla Amortización Crec'!AC21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P14<=0.01,0,'Tabla Amortización Crec'!R21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D15<=0,0,'Tabla Amortización Crec'!W21+'Tabla Amortización Crec'!U21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C15=0,0,'Tabla Amortización Crec'!X21+'Tabla Amortización Crec'!V21+'Tabla Amortización Crec'!S21+'Tabla Amortización Crec'!Q21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[9,{"$f":"'Tabla Amortización Crec'!C22","v":"2026-01-04"},{"$error":"#DIV/0!"},{"$f":"IF(C16<=0,0,IF(C16<D15,C16,'Tabla Amortización Crec'!AB22))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C16<=0,0,'Tabla Amortización Crec'!AC22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P15<=0.01,0,'Tabla Amortización Crec'!R22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D16<=0,0,'Tabla Amortización Crec'!W22+'Tabla Amortización Crec'!U22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C16=0,0,'Tabla Amortización Crec'!X22+'Tabla Amortización Crec'!V22+'Tabla Amortización Crec'!S22+'Tabla Amortización Crec'!Q22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[10,{"$f":"'Tabla Amortización Crec'!C23","v":"2026-02-04"},{"$error":"#DIV/0!"},{"$f":"IF(C17<=0,0,IF(C17<D16,C17,'Tabla Amortización Crec'!AB23))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C17<=0,0,'Tabla Amortización Crec'!AC23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P16<=0.01,0,'Tabla Amortización Crec'!R23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D17<=0,0,'Tabla Amortización Crec'!W23+'Tabla Amortización Crec'!U23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C17=0,0,'Tabla Amortización Crec'!X23+'Tabla Amortización Crec'!V23+'Tabla Amortización Crec'!S23+'Tabla Amortización Crec'!Q23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[11,{"$f":"'Tabla Amortización Crec'!C24","v":"2026-03-04"},{"$error":"#DIV/0!"},{"$f":"IF(C18<=0,0,IF(C18<D17,C18,'Tabla Amortización Crec'!AB24))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C18<=0,0,'Tabla Amortización Crec'!AC24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P17<=0.01,0,'Tabla Amortización Crec'!R24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D18<=0,0,'Tabla Amortización Crec'!W24+'Tabla Amortización Crec'!U24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C18=0,0,'Tabla Amortización Crec'!X24+'Tabla Amortización Crec'!V24+'Tabla Amortización Crec'!S24+'Tabla Amortización Crec'!Q24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[12,{"$f":"'Tabla Amortización Crec'!C25","v":"2026-04-04"},{"$error":"#DIV/0!"},{"$f":"IF(C19<=0,0,IF(C19<D18,C19,'Tabla Amortización Crec'!AB25))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C19<=0,0,'Tabla Amortización Crec'!AC25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P18<=0.01,0,'Tabla Amortización Crec'!R25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D19<=0,0,'Tabla Amortización Crec'!W25+'Tabla Amortización Crec'!U25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C19=0,0,'Tabla Amortización Crec'!X25+'Tabla Amortización Crec'!V25+'Tabla Amortización Crec'!S25+'Tabla Amortización Crec'!Q25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[13,{"$f":"'Tabla Amortización Crec'!C26","v":"2026-05-04"},{"$error":"#DIV/0!"},{"$f":"IF(C20<=0,0,IF(C20<D19,C20,'Tabla Amortización Crec'!AB26))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C20<=0,0,'Tabla Amortización Crec'!AC26)","v":{"$error":"#DIV/0!"}},{"$f":"D20+F20","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"IF(P19<=0.01,0,'Tabla Amortización Crec'!R26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D20<=0,0,'Tabla Amortización Crec'!W26+'Tabla Amortización Crec'!U26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C20=0,0,'Tabla Amortización Crec'!X26+'Tabla Amortización Crec'!V26+'Tabla Amortización Crec'!S26+'Tabla Amortización Crec'!Q26)","v":{"$error":"#DIV/0!"}},{"$f":"G20+K20+J20+L20+M20+I20","v":{"$error":"#DIV/0!"}},{"$f":"(G20/G19)-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[14,{"$f":"'Tabla Amortización Crec'!C27","v":"2026-06-04"},{"$error":"#DIV/0!"},{"$f":"IF(C21<=0,0,IF(C21<D20,C21,'Tabla Amortización Crec'!AB27))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C21<=0,0,'Tabla Amortización Crec'!AC27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P20<=0.01,0,'Tabla Amortización Crec'!R27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D21<=0,0,'Tabla Amortización Crec'!W27+'Tabla Amortización Crec'!U27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C21=0,0,'Tabla Amortización Crec'!X27+'Tabla Amortización Crec'!V27+'Tabla Amortización Crec'!S27+'Tabla Amortización Crec'!Q27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[15,{"$f":"'Tabla Amortización Crec'!C28","v":"2026-07-04"},{"$error":"#DIV/0!"},{"$f":"IF(C22<=0,0,IF(C22<D21,C22,'Tabla Amortización Crec'!AB28))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C22<=0,0,'Tabla Amortización Crec'!AC28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P21<=0.01,0,'Tabla Amortización Crec'!R28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D22<=0,0,'Tabla Amortización Crec'!W28+'Tabla Amortización Crec'!U28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C22=0,0,'Tabla Amortización Crec'!X28+'Tabla Amortización Crec'!V28+'Tabla Amortización Crec'!S28+'Tabla Amortización Crec'!Q28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[16,{"$f":"'Tabla Amortización Crec'!C29","v":"2026-08-04"},{"$error":"#DIV/0!"},{"$f":"IF(C23<=0,0,IF(C23<D22,C23,'Tabla Amortización Crec'!AB29))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C23<=0,0,'Tabla Amortización Crec'!AC29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P22<=0.01,0,'Tabla Amortización Crec'!R29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D23<=0,0,'Tabla Amortización Crec'!W29+'Tabla Amortización Crec'!U29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C23=0,0,'Tabla Amortización Crec'!X29+'Tabla Amortización Crec'!V29+'Tabla Amortización Crec'!S29+'Tabla Amortización Crec'!Q29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[17,{"$f":"'Tabla Amortización Crec'!C30","v":"2026-09-04"},{"$error":"#DIV/0!"},{"$f":"IF(C24<=0,0,IF(C24<D23,C24,'Tabla Amortización Crec'!AB30))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C24<=0,0,'Tabla Amortización Crec'!AC30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P23<=0.01,0,'Tabla Amortización Crec'!R30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D24<=0,0,'Tabla Amortización Crec'!W30+'Tabla Amortización Crec'!U30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C24=0,0,'Tabla Amortización Crec'!X30+'Tabla Amortización Crec'!V30+'Tabla Amortización Crec'!S30+'Tabla Amortización Crec'!Q30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[18,{"$f":"'Tabla Amortización Crec'!C31","v":"2026-10-04"},{"$error":"#DIV/0!"},{"$f":"IF(C25<=0,0,IF(C25<D24,C25,'Tabla Amortización Crec'!AB31))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C25<=0,0,'Tabla Amortización Crec'!AC31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P24<=0.01,0,'Tabla Amortización Crec'!R31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D25<=0,0,'Tabla Amortización Crec'!W31+'Tabla Amortización Crec'!U31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C25=0,0,'Tabla Amortización Crec'!X31+'Tabla Amortización Crec'!V31+'Tabla Amortización Crec'!S31+'Tabla Amortización Crec'!Q31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[19,{"$f":"'Tabla Amortización Crec'!C32","v":"2026-11-04"},{"$error":"#DIV/0!"},{"$f":"IF(C26<=0,0,IF(C26<D25,C26,'Tabla Amortización Crec'!AB32))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C26<=0,0,'Tabla Amortización Crec'!AC32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P25<=0.01,0,'Tabla Amortización Crec'!R32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D26<=0,0,'Tabla Amortización Crec'!W32+'Tabla Amortización Crec'!U32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C26=0,0,'Tabla Amortización Crec'!X32+'Tabla Amortización Crec'!V32+'Tabla Amortización Crec'!S32+'Tabla Amortización Crec'!Q32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[20,{"$f":"'Tabla Amortización Crec'!C33","v":"2026-12-04"},{"$error":"#DIV/0!"},{"$f":"IF(C27<=0,0,IF(C27<D26,C27,'Tabla Amortización Crec'!AB33))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C27<=0,0,'Tabla Amortización Crec'!AC33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P26<=0.01,0,'Tabla Amortización Crec'!R33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D27<=0,0,'Tabla Amortización Crec'!W33+'Tabla Amortización Crec'!U33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C27=0,0,'Tabla Amortización Crec'!X33+'Tabla Amortización Crec'!V33+'Tabla Amortización Crec'!S33+'Tabla Amortización Crec'!Q33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[21,{"$f":"'Tabla Amortización Crec'!C34","v":"2027-01-04"},{"$error":"#DIV/0!"},{"$f":"IF(C28<=0,0,IF(C28<D27,C28,'Tabla Amortización Crec'!AB34))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C28<=0,0,'Tabla Amortización Crec'!AC34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P27<=0.01,0,'Tabla Amortización Crec'!R34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D28<=0,0,'Tabla Amortización Crec'!W34+'Tabla Amortización Crec'!U34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C28=0,0,'Tabla Amortización Crec'!X34+'Tabla Amortización Crec'!V34+'Tabla Amortización Crec'!S34+'Tabla Amortización Crec'!Q34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[22,{"$f":"'Tabla Amortización Crec'!C35","v":"2027-02-04"},{"$error":"#DIV/0!"},{"$f":"IF(C29<=0,0,IF(C29<D28,C29,'Tabla Amortización Crec'!AB35))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C29<=0,0,'Tabla Amortización Crec'!AC35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P28<=0.01,0,'Tabla Amortización Crec'!R35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D29<=0,0,'Tabla Amortización Crec'!W35+'Tabla Amortización Crec'!U35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C29=0,0,'Tabla Amortización Crec'!X35+'Tabla Amortización Crec'!V35+'Tabla Amortización Crec'!S35+'Tabla Amortización Crec'!Q35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[23,{"$f":"'Tabla Amortización Crec'!C36","v":"2027-03-04"},{"$error":"#DIV/0!"},{"$f":"IF(C30<=0,0,IF(C30<D29,C30,'Tabla Amortización Crec'!AB36))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C30<=0,0,'Tabla Amortización Crec'!AC36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P29<=0.01,0,'Tabla Amortización Crec'!R36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D30<=0,0,'Tabla Amortización Crec'!W36+'Tabla Amortización Crec'!U36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C30=0,0,'Tabla Amortización Crec'!X36+'Tabla Amortización Crec'!V36+'Tabla Amortización Crec'!S36+'Tabla Amortización Crec'!Q36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[24,{"$f":"'Tabla Amortización Crec'!C37","v":"2027-04-04"},{"$error":"#DIV/0!"},{"$f":"IF(C31<=0,0,IF(C31<D30,C31,'Tabla Amortización Crec'!AB37))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C31<=0,0,'Tabla Amortización Crec'!AC37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P30<=0.01,0,'Tabla Amortización Crec'!R37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D31<=0,0,'Tabla Amortización Crec'!W37+'Tabla Amortización Crec'!U37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C31=0,0,'Tabla Amortización Crec'!X37+'Tabla Amortización Crec'!V37+'Tabla Amortización Crec'!S37+'Tabla Amortización Crec'!Q37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[25,{"$f":"'Tabla Amortización Crec'!C38","v":"2027-05-04"},{"$error":"#DIV/0!"},{"$f":"IF(C32<=0,0,IF(C32<D31,C32,'Tabla Amortización Crec'!AB38))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C32<=0,0,'Tabla Amortización Crec'!AC38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P31<=0.01,0,'Tabla Amortización Crec'!R38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D32<=0,0,'Tabla Amortización Crec'!W38+'Tabla Amortización Crec'!U38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C32=0,0,'Tabla Amortización Crec'!X38+'Tabla Amortización Crec'!V38+'Tabla Amortización Crec'!S38+'Tabla Amortización Crec'!Q38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(G32/G31)-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[26,{"$f":"'Tabla Amortización Crec'!C39","v":"2027-06-04"},{"$error":"#DIV/0!"},{"$f":"IF(C33<=0,0,IF(C33<D32,C33,'Tabla Amortización Crec'!AB39))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C33<=0,0,'Tabla Amortización Crec'!AC39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P32<=0.01,0,'Tabla Amortización Crec'!R39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D33<=0,0,'Tabla Amortización Crec'!W39+'Tabla Amortización Crec'!U39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C33=0,0,'Tabla Amortización Crec'!X39+'Tabla Amortización Crec'!V39+'Tabla Amortización Crec'!S39+'Tabla Amortización Crec'!Q39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[27,{"$f":"'Tabla Amortización Crec'!C40","v":"2027-07-04"},{"$error":"#DIV/0!"},{"$f":"IF(C34<=0,0,IF(C34<D33,C34,'Tabla Amortización Crec'!AB40))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C34<=0,0,'Tabla Amortización Crec'!AC40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P33<=0.01,0,'Tabla Amortización Crec'!R40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D34<=0,0,'Tabla Amortización Crec'!W40+'Tabla Amortización Crec'!U40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C34=0,0,'Tabla Amortización Crec'!X40+'Tabla Amortización Crec'!V40+'Tabla Amortización Crec'!S40+'Tabla Amortización Crec'!Q40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[28,{"$f":"'Tabla Amortización Crec'!C41","v":"2027-08-04"},{"$error":"#DIV/0!"},{"$f":"IF(C35<=0,0,IF(C35<D34,C35,'Tabla Amortización Crec'!AB41))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C35<=0,0,'Tabla Amortización Crec'!AC41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P34<=0.01,0,'Tabla Amortización Crec'!R41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D35<=0,0,'Tabla Amortización Crec'!W41+'Tabla Amortización Crec'!U41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C35=0,0,'Tabla Amortización Crec'!X41+'Tabla Amortización Crec'!V41+'Tabla Amortización Crec'!S41+'Tabla Amortización Crec'!Q41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[29,{"$f":"'Tabla Amortización Crec'!C42","v":"2027-09-04"},{"$error":"#DIV/0!"},{"$f":"IF(C36<=0,0,IF(C36<D35,C36,'Tabla Amortización Crec'!AB42))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C36<=0,0,'Tabla Amortización Crec'!AC42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P35<=0.01,0,'Tabla Amortización Crec'!R42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D36<=0,0,'Tabla Amortización Crec'!W42+'Tabla Amortización Crec'!U42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C36=0,0,'Tabla Amortización Crec'!X42+'Tabla Amortización Crec'!V42+'Tabla Amortización Crec'!S42+'Tabla Amortización Crec'!Q42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[30,{"$f":"'Tabla Amortización Crec'!C43","v":"2027-10-04"},{"$error":"#DIV/0!"},{"$f":"IF(C37<=0,0,IF(C37<D36,C37,'Tabla Amortización Crec'!AB43))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C37<=0,0,'Tabla Amortización Crec'!AC43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P36<=0.01,0,'Tabla Amortización Crec'!R43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D37<=0,0,'Tabla Amortización Crec'!W43+'Tabla Amortización Crec'!U43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C37=0,0,'Tabla Amortización Crec'!X43+'Tabla Amortización Crec'!V43+'Tabla Amortización Crec'!S43+'Tabla Amortización Crec'!Q43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[31,{"$f":"'Tabla Amortización Crec'!C44","v":"2027-11-04"},{"$error":"#DIV/0!"},{"$f":"IF(C38<=0,0,IF(C38<D37,C38,'Tabla Amortización Crec'!AB44))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C38<=0,0,'Tabla Amortización Crec'!AC44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P37<=0.01,0,'Tabla Amortización Crec'!R44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D38<=0,0,'Tabla Amortización Crec'!W44+'Tabla Amortización Crec'!U44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C38=0,0,'Tabla Amortización Crec'!X44+'Tabla Amortización Crec'!V44+'Tabla Amortización Crec'!S44+'Tabla Amortización Crec'!Q44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[32,{"$f":"'Tabla Amortización Crec'!C45","v":"2027-12-04"},{"$error":"#DIV/0!"},{"$f":"IF(C39<=0,0,IF(C39<D38,C39,'Tabla Amortización Crec'!AB45))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C39<=0,0,'Tabla Amortización Crec'!AC45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P38<=0.01,0,'Tabla Amortización Crec'!R45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D39<=0,0,'Tabla Amortización Crec'!W45+'Tabla Amortización Crec'!U45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C39=0,0,'Tabla Amortización Crec'!X45+'Tabla Amortización Crec'!V45+'Tabla Amortización Crec'!S45+'Tabla Amortización Crec'!Q45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[33,{"$f":"'Tabla Amortización Crec'!C46","v":"2028-01-04"},{"$error":"#DIV/0!"},{"$f":"IF(C40<=0,0,IF(C40<D39,C40,'Tabla Amortización Crec'!AB46))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C40<=0,0,'Tabla Amortización Crec'!AC46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P39<=0.01,0,'Tabla Amortización Crec'!R46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D40<=0,0,'Tabla Amortización Crec'!W46+'Tabla Amortización Crec'!U46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C40=0,0,'Tabla Amortización Crec'!X46+'Tabla Amortización Crec'!V46+'Tabla Amortización Crec'!S46+'Tabla Amortización Crec'!Q46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[34,{"$f":"'Tabla Amortización Crec'!C47","v":"2028-02-04"},{"$error":"#DIV/0!"},{"$f":"IF(C41<=0,0,IF(C41<D40,C41,'Tabla Amortización Crec'!AB47))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C41<=0,0,'Tabla Amortización Crec'!AC47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P40<=0.01,0,'Tabla Amortización Crec'!R47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D41<=0,0,'Tabla Amortización Crec'!W47+'Tabla Amortización Crec'!U47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C41=0,0,'Tabla Amortización Crec'!X47+'Tabla Amortización Crec'!V47+'Tabla Amortización Crec'!S47+'Tabla Amortización Crec'!Q47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[35,{"$f":"'Tabla Amortización Crec'!C48","v":"2028-03-04"},{"$error":"#DIV/0!"},{"$f":"IF(C42<=0,0,IF(C42<D41,C42,'Tabla Amortización Crec'!AB48))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C42<=0,0,'Tabla Amortización Crec'!AC48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P41<=0.01,0,'Tabla Amortización Crec'!R48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D42<=0,0,'Tabla Amortización Crec'!W48+'Tabla Amortización Crec'!U48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C42=0,0,'Tabla Amortización Crec'!X48+'Tabla Amortización Crec'!V48+'Tabla Amortización Crec'!S48+'Tabla Amortización Crec'!Q48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[36,{"$f":"'Tabla Amortización Crec'!C49","v":"2028-04-04"},{"$error":"#DIV/0!"},{"$f":"IF(C43<=0,0,IF(C43<D42,C43,'Tabla Amortización Crec'!AB49))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C43<=0,0,'Tabla Amortización Crec'!AC49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P42<=0.01,0,'Tabla Amortización Crec'!R49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D43<=0,0,'Tabla Amortización Crec'!W49+'Tabla Amortización Crec'!U49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C43=0,0,'Tabla Amortización Crec'!X49+'Tabla Amortización Crec'!V49+'Tabla Amortización Crec'!S49+'Tabla Amortización Crec'!Q49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[37,{"$f":"'Tabla Amortización Crec'!C50","v":"2028-05-04"},{"$error":"#DIV/0!"},{"$f":"IF(C44<=0,0,IF(C44<D43,C44,'Tabla Amortización Crec'!AB50))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C44<=0,0,'Tabla Amortización Crec'!AC50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P43<=0.01,0,'Tabla Amortización Crec'!R50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D44<=0,0,'Tabla Amortización Crec'!W50+'Tabla Amortización Crec'!U50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C44=0,0,'Tabla Amortización Crec'!X50+'Tabla Amortización Crec'!V50+'Tabla Amortización Crec'!S50+'Tabla Amortización Crec'!Q50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(G44/G43)-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[38,{"$f":"'Tabla Amortización Crec'!C51","v":"2028-06-04"},{"$error":"#DIV/0!"},{"$f":"IF(C45<=0,0,IF(C45<D44,C45,'Tabla Amortización Crec'!AB51))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C45<=0,0,'Tabla Amortización Crec'!AC51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P44<=0.01,0,'Tabla Amortización Crec'!R51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D45<=0,0,'Tabla Amortización Crec'!W51+'Tabla Amortización Crec'!U51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C45=0,0,'Tabla Amortización Crec'!X51+'Tabla Amortización Crec'!V51+'Tabla Amortización Crec'!S51+'Tabla Amortización Crec'!Q51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[39,{"$f":"'Tabla Amortización Crec'!C52","v":"2028-07-04"},{"$error":"#DIV/0!"},{"$f":"IF(C46<=0,0,IF(C46<D45,C46,'Tabla Amortización Crec'!AB52))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C46<=0,0,'Tabla Amortización Crec'!AC52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P45<=0.01,0,'Tabla Amortización Crec'!R52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D46<=0,0,'Tabla Amortización Crec'!W52+'Tabla Amortización Crec'!U52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C46=0,0,'Tabla Amortización Crec'!X52+'Tabla Amortización Crec'!V52+'Tabla Amortización Crec'!S52+'Tabla Amortización Crec'!Q52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[40,{"$f":"'Tabla Amortización Crec'!C53","v":"2028-08-04"},{"$error":"#DIV/0!"},{"$f":"IF(C47<=0,0,IF(C47<D46,C47,'Tabla Amortización Crec'!AB53))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C47<=0,0,'Tabla Amortización Crec'!AC53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P46<=0.01,0,'Tabla Amortización Crec'!R53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D47<=0,0,'Tabla Amortización Crec'!W53+'Tabla Amortización Crec'!U53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C47=0,0,'Tabla Amortización Crec'!X53+'Tabla Amortización Crec'!V53+'Tabla Amortización Crec'!S53+'Tabla Amortización Crec'!Q53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[41,{"$f":"'Tabla Amortización Crec'!C54","v":"2028-09-04"},{"$error":"#DIV/0!"},{"$f":"IF(C48<=0,0,IF(C48<D47,C48,'Tabla Amortización Crec'!AB54))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C48<=0,0,'Tabla Amortización Crec'!AC54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P47<=0.01,0,'Tabla Amortización Crec'!R54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D48<=0,0,'Tabla Amortización Crec'!W54+'Tabla Amortización Crec'!U54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C48=0,0,'Tabla Amortización Crec'!X54+'Tabla Amortización Crec'!V54+'Tabla Amortización Crec'!S54+'Tabla Amortización Crec'!Q54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[42,{"$f":"'Tabla Amortización Crec'!C55","v":"2028-10-04"},{"$error":"#DIV/0!"},{"$f":"IF(C49<=0,0,IF(C49<D48,C49,'Tabla Amortización Crec'!AB55))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C49<=0,0,'Tabla Amortización Crec'!AC55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P48<=0.01,0,'Tabla Amortización Crec'!R55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D49<=0,0,'Tabla Amortización Crec'!W55+'Tabla Amortización Crec'!U55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C49=0,0,'Tabla Amortización Crec'!X55+'Tabla Amortización Crec'!V55+'Tabla Amortización Crec'!S55+'Tabla Amortización Crec'!Q55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[43,{"$f":"'Tabla Amortización Crec'!C56","v":"2028-11-04"},{"$error":"#DIV/0!"},{"$f":"IF(C50<=0,0,IF(C50<D49,C50,'Tabla Amortización Crec'!AB56))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C50<=0,0,'Tabla Amortización Crec'!AC56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P49<=0.01,0,'Tabla Amortización Crec'!R56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D50<=0,0,'Tabla Amortización Crec'!W56+'Tabla Amortización Crec'!U56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C50=0,0,'Tabla Amortización Crec'!X56+'Tabla Amortización Crec'!V56+'Tabla Amortización Crec'!S56+'Tabla Amortización Crec'!Q56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[44,{"$f":"'Tabla Amortización Crec'!C57","v":"2028-12-04"},{"$error":"#DIV/0!"},{"$f":"IF(C51<=0,0,IF(C51<D50,C51,'Tabla Amortización Crec'!AB57))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C51<=0,0,'Tabla Amortización Crec'!AC57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P50<=0.01,0,'Tabla Amortización Crec'!R57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D51<=0,0,'Tabla Amortización Crec'!W57+'Tabla Amortización Crec'!U57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C51=0,0,'Tabla Amortización Crec'!X57+'Tabla Amortización Crec'!V57+'Tabla Amortización Crec'!S57+'Tabla Amortización Crec'!Q57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[45,{"$f":"'Tabla Amortización Crec'!C58","v":"2029-01-04"},{"$error":"#DIV/0!"},{"$f":"IF(C52<=0,0,IF(C52<D51,C52,'Tabla Amortización Crec'!AB58))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C52<=0,0,'Tabla Amortización Crec'!AC58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P51<=0.01,0,'Tabla Amortización Crec'!R58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D52<=0,0,'Tabla Amortización Crec'!W58+'Tabla Amortización Crec'!U58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C52=0,0,'Tabla Amortización Crec'!X58+'Tabla Amortización Crec'!V58+'Tabla Amortización Crec'!S58+'Tabla Amortización Crec'!Q58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[46,{"$f":"'Tabla Amortización Crec'!C59","v":"2029-02-04"},{"$error":"#DIV/0!"},{"$f":"IF(C53<=0,0,IF(C53<D52,C53,'Tabla Amortización Crec'!AB59))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C53<=0,0,'Tabla Amortización Crec'!AC59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P52<=0.01,0,'Tabla Amortización Crec'!R59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D53<=0,0,'Tabla Amortización Crec'!W59+'Tabla Amortización Crec'!U59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C53=0,0,'Tabla Amortización Crec'!X59+'Tabla Amortización Crec'!V59+'Tabla Amortización Crec'!S59+'Tabla Amortización Crec'!Q59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[47,{"$f":"'Tabla Amortización Crec'!C60","v":"2029-03-04"},{"$error":"#DIV/0!"},{"$f":"IF(C54<=0,0,IF(C54<D53,C54,'Tabla Amortización Crec'!AB60))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C54<=0,0,'Tabla Amortización Crec'!AC60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P53<=0.01,0,'Tabla Amortización Crec'!R60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D54<=0,0,'Tabla Amortización Crec'!W60+'Tabla Amortización Crec'!U60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C54=0,0,'Tabla Amortización Crec'!X60+'Tabla Amortización Crec'!V60+'Tabla Amortización Crec'!S60+'Tabla Amortización Crec'!Q60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[48,{"$f":"'Tabla Amortización Crec'!C61","v":"2029-04-04"},{"$error":"#DIV/0!"},{"$f":"IF(C55<=0,0,IF(C55<D54,C55,'Tabla Amortización Crec'!AB61))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C55<=0,0,'Tabla Amortización Crec'!AC61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P54<=0.01,0,'Tabla Amortización Crec'!R61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D55<=0,0,'Tabla Amortización Crec'!W61+'Tabla Amortización Crec'!U61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C55=0,0,'Tabla Amortización Crec'!X61+'Tabla Amortización Crec'!V61+'Tabla Amortización Crec'!S61+'Tabla Amortización Crec'!Q61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[49,{"$f":"'Tabla Amortización Crec'!C62","v":"2029-05-04"},{"$error":"#DIV/0!"},{"$f":"IF(C56<=0,0,IF(C56<D55,C56,'Tabla Amortización Crec'!AB62))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C56<=0,0,'Tabla Amortización Crec'!AC62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P55<=0.01,0,'Tabla Amortización Crec'!R62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D56<=0,0,'Tabla Amortización Crec'!W62+'Tabla Amortización Crec'!U62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C56=0,0,'Tabla Amortización Crec'!X62+'Tabla Amortización Crec'!V62+'Tabla Amortización Crec'!S62+'Tabla Amortización Crec'!Q62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(G56/G55)-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[50,{"$f":"'Tabla Amortización Crec'!C63","v":"2029-06-04"},{"$error":"#DIV/0!"},{"$f":"IF(C57<=0,0,IF(C57<D56,C57,'Tabla Amortización Crec'!AB63))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C57<=0,0,'Tabla Amortización Crec'!AC63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P56<=0.01,0,'Tabla Amortización Crec'!R63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D57<=0,0,'Tabla Amortización Crec'!W63+'Tabla Amortización Crec'!U63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C57=0,0,'Tabla Amortización Crec'!X63+'Tabla Amortización Crec'!V63+'Tabla Amortización Crec'!S63+'Tabla Amortización Crec'!Q63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[51,{"$f":"'Tabla Amortización Crec'!C64","v":"2029-07-04"},{"$error":"#DIV/0!"},{"$f":"IF(C58<=0,0,IF(C58<D57,C58,'Tabla Amortización Crec'!AB64))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C58<=0,0,'Tabla Amortización Crec'!AC64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P57<=0.01,0,'Tabla Amortización Crec'!R64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D58<=0,0,'Tabla Amortización Crec'!W64+'Tabla Amortización Crec'!U64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C58=0,0,'Tabla Amortización Crec'!X64+'Tabla Amortización Crec'!V64+'Tabla Amortización Crec'!S64+'Tabla Amortización Crec'!Q64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[52,{"$f":"'Tabla Amortización Crec'!C65","v":"2029-08-04"},{"$error":"#DIV/0!"},{"$f":"IF(C59<=0,0,IF(C59<D58,C59,'Tabla Amortización Crec'!AB65))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C59<=0,0,'Tabla Amortización Crec'!AC65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P58<=0.01,0,'Tabla Amortización Crec'!R65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D59<=0,0,'Tabla Amortización Crec'!W65+'Tabla Amortización Crec'!U65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C59=0,0,'Tabla Amortización Crec'!X65+'Tabla Amortización Crec'!V65+'Tabla Amortización Crec'!S65+'Tabla Amortización Crec'!Q65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[53,{"$f":"'Tabla Amortización Crec'!C66","v":"2029-09-04"},{"$error":"#DIV/0!"},{"$f":"IF(C60<=0,0,IF(C60<D59,C60,'Tabla Amortización Crec'!AB66))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C60<=0,0,'Tabla Amortización Crec'!AC66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P59<=0.01,0,'Tabla Amortización Crec'!R66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D60<=0,0,'Tabla Amortización Crec'!W66+'Tabla Amortización Crec'!U66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C60=0,0,'Tabla Amortización Crec'!X66+'Tabla Amortización Crec'!V66+'Tabla Amortización Crec'!S66+'Tabla Amortización Crec'!Q66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[54,{"$f":"'Tabla Amortización Crec'!C67","v":"2029-10-04"},{"$error":"#DIV/0!"},{"$f":"IF(C61<=0,0,IF(C61<D60,C61,'Tabla Amortización Crec'!AB67))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C61<=0,0,'Tabla Amortización Crec'!AC67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P60<=0.01,0,'Tabla Amortización Crec'!R67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D61<=0,0,'Tabla Amortización Crec'!W67+'Tabla Amortización Crec'!U67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C61=0,0,'Tabla Amortización Crec'!X67+'Tabla Amortización Crec'!V67+'Tabla Amortización Crec'!S67+'Tabla Amortización Crec'!Q67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[55,{"$f":"'Tabla Amortización Crec'!C68","v":"2029-11-04"},{"$error":"#DIV/0!"},{"$f":"IF(C62<=0,0,IF(C62<D61,C62,'Tabla Amortización Crec'!AB68))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C62<=0,0,'Tabla Amortización Crec'!AC68)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P61<=0.01,0,'Tabla Amortización Crec'!R68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D62<=0,0,'Tabla Amortización Crec'!W68+'Tabla Amortización Crec'!U68)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C62=0,0,'Tabla Amortización Crec'!X68+'Tabla Amortización Crec'!V68+'Tabla Amortización Crec'!S68+'Tabla Amortización Crec'!Q68)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[56,{"$f":"'Tabla Amortización Crec'!C69","v":"2029-12-04"},{"$error":"#DIV/0!"},{"$f":"IF(C63<=0,0,IF(C63<D62,C63,'Tabla Amortización Crec'!AB69))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C63<=0,0,'Tabla Amortización Crec'!AC69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P62<=0.01,0,'Tabla Amortización Crec'!R69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D63<=0,0,'Tabla Amortización Crec'!W69+'Tabla Amortización Crec'!U69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C63=0,0,'Tabla Amortización Crec'!X69+'Tabla Amortización Crec'!V69+'Tabla Amortización Crec'!S69+'Tabla Amortización Crec'!Q69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[57,{"$f":"'Tabla Amortización Crec'!C70","v":"2030-01-04"},{"$error":"#DIV/0!"},{"$f":"IF(C64<=0,0,IF(C64<D63,C64,'Tabla Amortización Crec'!AB70))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C64<=0,0,'Tabla Amortización Crec'!AC70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P63<=0.01,0,'Tabla Amortización Crec'!R70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D64<=0,0,'Tabla Amortización Crec'!W70+'Tabla Amortización Crec'!U70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C64=0,0,'Tabla Amortización Crec'!X70+'Tabla Amortización Crec'!V70+'Tabla Amortización Crec'!S70+'Tabla Amortización Crec'!Q70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[58,{"$f":"'Tabla Amortización Crec'!C71","v":"2030-02-04"},{"$error":"#DIV/0!"},{"$f":"IF(C65<=0,0,IF(C65<D64,C65,'Tabla Amortización Crec'!AB71))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C65<=0,0,'Tabla Amortización Crec'!AC71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P64<=0.01,0,'Tabla Amortización Crec'!R71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D65<=0,0,'Tabla Amortización Crec'!W71+'Tabla Amortización Crec'!U71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C65=0,0,'Tabla Amortización Crec'!X71+'Tabla Amortización Crec'!V71+'Tabla Amortización Crec'!S71+'Tabla Amortización Crec'!Q71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[59,{"$f":"'Tabla Amortización Crec'!C72","v":"2030-03-04"},{"$error":"#DIV/0!"},{"$f":"IF(C66<=0,0,IF(C66<D65,C66,'Tabla Amortización Crec'!AB72))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C66<=0,0,'Tabla Amortización Crec'!AC72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P65<=0.01,0,'Tabla Amortización Crec'!R72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D66<=0,0,'Tabla Amortización Crec'!W72+'Tabla Amortización Crec'!U72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C66=0,0,'Tabla Amortización Crec'!X72+'Tabla Amortización Crec'!V72+'Tabla Amortización Crec'!S72+'Tabla Amortización Crec'!Q72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[60,{"$f":"'Tabla Amortización Crec'!C73","v":"2030-04-04"},{"$error":"#DIV/0!"},{"$f":"IF(C67<=0,0,IF(C67<D66,C67,'Tabla Amortización Crec'!AB73))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C67<=0,0,'Tabla Amortización Crec'!AC73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P66<=0.01,0,'Tabla Amortización Crec'!R73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D67<=0,0,'Tabla Amortización Crec'!W73+'Tabla Amortización Crec'!U73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C67=0,0,'Tabla Amortización Crec'!X73+'Tabla Amortización Crec'!V73+'Tabla Amortización Crec'!S73+'Tabla Amortización Crec'!Q73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[61,{"$f":"'Tabla Amortización Crec'!C74","v":"2030-05-04"},{"$error":"#DIV/0!"},{"$f":"IF(C68<=0,0,IF(C68<D67,C68,'Tabla Amortización Crec'!AB74))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C68<=0,0,'Tabla Amortización Crec'!AC74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P67<=0.01,0,'Tabla Amortización Crec'!R74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D68<=0,0,'Tabla Amortización Crec'!W74+'Tabla Amortización Crec'!U74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C68=0,0,'Tabla Amortización Crec'!X74+'Tabla Amortización Crec'!V74+'Tabla Amortización Crec'!S74+'Tabla Amortización Crec'!Q74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(G68/G67)-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[62,{"$f":"'Tabla Amortización Crec'!C75","v":"2030-06-04"},{"$error":"#DIV/0!"},{"$f":"IF(C69<=0,0,IF(C69<D68,C69,'Tabla Amortización Crec'!AB75))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C69<=0,0,'Tabla Amortización Crec'!AC75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P68<=0.01,0,'Tabla Amortización Crec'!R75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D69<=0,0,'Tabla Amortización Crec'!W75+'Tabla Amortización Crec'!U75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C69=0,0,'Tabla Amortización Crec'!X75+'Tabla Amortización Crec'!V75+'Tabla Amortización Crec'!S75+'Tabla Amortización Crec'!Q75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[63,{"$f":"'Tabla Amortización Crec'!C76","v":"2030-07-04"},{"$error":"#DIV/0!"},{"$f":"IF(C70<=0,0,IF(C70<D69,C70,'Tabla Amortización Crec'!AB76))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C70<=0,0,'Tabla Amortización Crec'!AC76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P69<=0.01,0,'Tabla Amortización Crec'!R76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D70<=0,0,'Tabla Amortización Crec'!W76+'Tabla Amortización Crec'!U76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C70=0,0,'Tabla Amortización Crec'!X76+'Tabla Amortización Crec'!V76+'Tabla Amortización Crec'!S76+'Tabla Amortización Crec'!Q76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[64,{"$f":"'Tabla Amortización Crec'!C77","v":"2030-08-04"},{"$error":"#DIV/0!"},{"$f":"IF(C71<=0,0,IF(C71<D70,C71,'Tabla Amortización Crec'!AB77))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C71<=0,0,'Tabla Amortización Crec'!AC77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P70<=0.01,0,'Tabla Amortización Crec'!R77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D71<=0,0,'Tabla Amortización Crec'!W77+'Tabla Amortización Crec'!U77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C71=0,0,'Tabla Amortización Crec'!X77+'Tabla Amortización Crec'!V77+'Tabla Amortización Crec'!S77+'Tabla Amortización Crec'!Q77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[65,{"$f":"'Tabla Amortización Crec'!C78","v":"2030-09-04"},{"$error":"#DIV/0!"},{"$f":"IF(C72<=0,0,IF(C72<D71,C72,'Tabla Amortización Crec'!AB78))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C72<=0,0,'Tabla Amortización Crec'!AC78)","v":{"$error":"#DIV/0!"}},{"$f":"D72+F72","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"IF(P71<=0.01,0,'Tabla Amortización Crec'!R78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D72<=0,0,'Tabla Amortización Crec'!W78+'Tabla Amortización Crec'!U78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C72=0,0,'Tabla Amortización Crec'!X78+'Tabla Amortización Crec'!V78+'Tabla Amortización Crec'!S78+'Tabla Amortización Crec'!Q78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"C72-D72-E72-H72","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[66,{"$f":"'Tabla Amortización Crec'!C79","v":"2030-10-04"},{"$error":"#DIV/0!"},{"$f":"IF(C73<=0,0,IF(C73<D72,C73,'Tabla Amortización Crec'!AB79))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C73<=0,0,'Tabla Amortización Crec'!AC79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"IF(C73<=0,0,(C73*0.8/1000))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P72<=0.01,0,'Tabla Amortización Crec'!R79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D73<=0,0,'Tabla Amortización Crec'!W79+'Tabla Amortización Crec'!U79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C73<=0,,399)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C73=0,0,'Tabla Amortización Crec'!X79+'Tabla Amortización Crec'!V79+'Tabla Amortización Crec'!S79+'Tabla Amortización Crec'!Q79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[67,{"$f":"'Tabla Amortización Crec'!C80","v":"2030-11-04"},{"$error":"#DIV/0!"},{"$f":"IF(C74<=0,0,IF(C74<D73,C74,'Tabla Amortización Crec'!AB80))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C74<=0,0,'Tabla Amortización Crec'!AC80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P73<=0.01,0,'Tabla Amortización Crec'!R80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D74<=0,0,'Tabla Amortización Crec'!W80+'Tabla Amortización Crec'!U80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C74=0,0,'Tabla Amortización Crec'!X80+'Tabla Amortización Crec'!V80+'Tabla Amortización Crec'!S80+'Tabla Amortización Crec'!Q80)","v":{"$error":"#DIV/0!"}},{"$f":"G74+K74+J74+L74+M74+I74","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"N74-M74+H74+E74","v":{"$error":"#DIV/0!"}}]
[68,{"$f":"'Tabla Amortización Crec'!C81","v":"2030-12-04"},{"$f":"IF(P74<=0.01,0,P74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C75<=0,0,IF(C75<D74,C75,'Tabla Amortización Crec'!AB81))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C75<=0,0,'Tabla Amortización Crec'!AC81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P74<=0.01,0,'Tabla Amortización Crec'!R81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D75<=0,0,'Tabla Amortización Crec'!W81+'Tabla Amortización Crec'!U81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C75=0,0,'Tabla Amortización Crec'!X81+'Tabla Amortización Crec'!V81+'Tabla Amortización Crec'!S81+'Tabla Amortización Crec'!Q81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[69,{"$f":"'Tabla Amortización Crec'!C82","v":"2031-01-04"},{"$error":"#DIV/0!"},{"$f":"IF(C76<=0,0,IF(C76<D75,C76,'Tabla Amortización Crec'!AB82))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C76<=0,0,'Tabla Amortización Crec'!AC82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P75<=0.01,0,'Tabla Amortización Crec'!R82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D76<=0,0,'Tabla Amortización Crec'!W82+'Tabla Amortización Crec'!U82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C76=0,0,'Tabla Amortización Crec'!X82+'Tabla Amortización Crec'!V82+'Tabla Amortización Crec'!S82+'Tabla Amortización Crec'!Q82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[70,{"$f":"'Tabla Amortización Crec'!C83","v":"2031-02-04"},{"$error":"#DIV/0!"},{"$f":"IF(C77<=0,0,IF(C77<D76,C77,'Tabla Amortización Crec'!AB83))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C77<=0,0,'Tabla Amortización Crec'!AC83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P76<=0.01,0,'Tabla Amortización Crec'!R83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D77<=0,0,'Tabla Amortización Crec'!W83+'Tabla Amortización Crec'!U83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C77=0,0,'Tabla Amortización Crec'!X83+'Tabla Amortización Crec'!V83+'Tabla Amortización Crec'!S83+'Tabla Amortización Crec'!Q83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[71,{"$f":"'Tabla Amortización Crec'!C84","v":"2031-03-04"},{"$error":"#DIV/0!"},{"$f":"IF(C78<=0,0,IF(C78<D77,C78,'Tabla Amortización Crec'!AB84))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C78<=0,0,'Tabla Amortización Crec'!AC84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P77<=0.01,0,'Tabla Amortización Crec'!R84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D78<=0,0,'Tabla Amortización Crec'!W84+'Tabla Amortización Crec'!U84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C78=0,0,'Tabla Amortización Crec'!X84+'Tabla Amortización Crec'!V84+'Tabla Amortización Crec'!S84+'Tabla Amortización Crec'!Q84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[72,{"$f":"'Tabla Amortización Crec'!C85","v":"2031-04-04"},{"$error":"#DIV/0!"},{"$f":"IF(C79<=0,0,IF(C79<D78,C79,'Tabla Amortización Crec'!AB85))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C79<=0,0,'Tabla Amortización Crec'!AC85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P78<=0.01,0,'Tabla Amortización Crec'!R85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D79<=0,0,'Tabla Amortización Crec'!W85+'Tabla Amortización Crec'!U85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C79=0,0,'Tabla Amortización Crec'!X85+'Tabla Amortización Crec'!V85+'Tabla Amortización Crec'!S85+'Tabla Amortización Crec'!Q85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[73,{"$f":"'Tabla Amortización Crec'!C86","v":"2031-05-04"},{"$error":"#DIV/0!"},{"$f":"IF(C80<=0,0,IF(C80<D79,C80,'Tabla Amortización Crec'!AB86))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C80<=0,0,'Tabla Amortización Crec'!AC86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P79<=0.01,0,'Tabla Amortización Crec'!R86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D80<=0,0,'Tabla Amortización Crec'!W86+'Tabla Amortización Crec'!U86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C80=0,0,'Tabla Amortización Crec'!X86+'Tabla Amortización Crec'!V86+'Tabla Amortización Crec'!S86+'Tabla Amortización Crec'!Q86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[74,{"$f":"'Tabla Amortización Crec'!C87","v":"2031-06-04"},{"$error":"#DIV/0!"},{"$f":"IF(C81<=0,0,IF(C81<D80,C81,'Tabla Amortización Crec'!AB87))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C81<=0,0,'Tabla Amortización Crec'!AC87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P80<=0.01,0,'Tabla Amortización Crec'!R87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D81<=0,0,'Tabla Amortización Crec'!W87+'Tabla Amortización Crec'!U87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C81=0,0,'Tabla Amortización Crec'!X87+'Tabla Amortización Crec'!V87+'Tabla Amortización Crec'!S87+'Tabla Amortización Crec'!Q87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[75,{"$f":"'Tabla Amortización Crec'!C88","v":"2031-07-04"},{"$error":"#DIV/0!"},{"$f":"IF(C82<=0,0,IF(C82<D81,C82,'Tabla Amortización Crec'!AB88))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C82<=0,0,'Tabla Amortización Crec'!AC88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P81<=0.01,0,'Tabla Amortización Crec'!R88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D82<=0,0,'Tabla Amortización Crec'!W88+'Tabla Amortización Crec'!U88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C82=0,0,'Tabla Amortización Crec'!X88+'Tabla Amortización Crec'!V88+'Tabla Amortización Crec'!S88+'Tabla Amortización Crec'!Q88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[76,{"$f":"'Tabla Amortización Crec'!C89","v":"2031-08-04"},{"$error":"#DIV/0!"},{"$f":"IF(C83<=0,0,IF(C83<D82,C83,'Tabla Amortización Crec'!AB89))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C83<=0,0,'Tabla Amortización Crec'!AC89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P82<=0.01,0,'Tabla Amortización Crec'!R89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D83<=0,0,'Tabla Amortización Crec'!W89+'Tabla Amortización Crec'!U89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C83=0,0,'Tabla Amortización Crec'!X89+'Tabla Amortización Crec'!V89+'Tabla Amortización Crec'!S89+'Tabla Amortización Crec'!Q89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[77,{"$f":"'Tabla Amortización Crec'!C90","v":"2031-09-04"},{"$error":"#DIV/0!"},{"$f":"IF(C84<=0,0,IF(C84<D83,C84,'Tabla Amortización Crec'!AB90))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C84<=0,0,'Tabla Amortización Crec'!AC90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P83<=0.01,0,'Tabla Amortización Crec'!R90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D84<=0,0,'Tabla Amortización Crec'!W90+'Tabla Amortización Crec'!U90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C84=0,0,'Tabla Amortización Crec'!X90+'Tabla Amortización Crec'!V90+'Tabla Amortización Crec'!S90+'Tabla Amortización Crec'!Q90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[78,{"$f":"'Tabla Amortización Crec'!C91","v":"2031-10-04"},{"$error":"#DIV/0!"},{"$f":"IF(C85<=0,0,IF(C85<D84,C85,'Tabla Amortización Crec'!AB91))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C85<=0,0,'Tabla Amortización Crec'!AC91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P84<=0.01,0,'Tabla Amortización Crec'!R91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D85<=0,0,'Tabla Amortización Crec'!W91+'Tabla Amortización Crec'!U91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C85=0,0,'Tabla Amortización Crec'!X91+'Tabla Amortización Crec'!V91+'Tabla Amortización Crec'!S91+'Tabla Amortización Crec'!Q91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[79,{"$f":"'Tabla Amortización Crec'!C92","v":"2031-11-04"},{"$error":"#DIV/0!"},{"$f":"IF(C86<=0,0,IF(C86<D85,C86,'Tabla Amortización Crec'!AB92))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C86<=0,0,'Tabla Amortización Crec'!AC92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P85<=0.01,0,'Tabla Amortización Crec'!R92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D86<=0,0,'Tabla Amortización Crec'!W92+'Tabla Amortización Crec'!U92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C86=0,0,'Tabla Amortización Crec'!X92+'Tabla Amortización Crec'!V92+'Tabla Amortización Crec'!S92+'Tabla Amortización Crec'!Q92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[80,{"$f":"'Tabla Amortización Crec'!C93","v":"2031-12-04"},{"$error":"#DIV/0!"},{"$f":"IF(C87<=0,0,IF(C87<D86,C87,'Tabla Amortización Crec'!AB93))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C87<=0,0,'Tabla Amortización Crec'!AC93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P86<=0.01,0,'Tabla Amortización Crec'!R93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D87<=0,0,'Tabla Amortización Crec'!W93+'Tabla Amortización Crec'!U93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C87=0,0,'Tabla Amortización Crec'!X93+'Tabla Amortización Crec'!V93+'Tabla Amortización Crec'!S93+'Tabla Amortización Crec'!Q93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[81,{"$f":"'Tabla Amortización Crec'!C94","v":"2032-01-04"},{"$error":"#DIV/0!"},{"$f":"IF(C88<=0,0,IF(C88<D87,C88,'Tabla Amortización Crec'!AB94))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C88<=0,0,'Tabla Amortización Crec'!AC94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P87<=0.01,0,'Tabla Amortización Crec'!R94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D88<=0,0,'Tabla Amortización Crec'!W94+'Tabla Amortización Crec'!U94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C88=0,0,'Tabla Amortización Crec'!X94+'Tabla Amortización Crec'!V94+'Tabla Amortización Crec'!S94+'Tabla Amortización Crec'!Q94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[82,{"$f":"'Tabla Amortización Crec'!C95","v":"2032-02-04"},{"$error":"#DIV/0!"},{"$f":"IF(C89<=0,0,IF(C89<D88,C89,'Tabla Amortización Crec'!AB95))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C89<=0,0,'Tabla Amortización Crec'!AC95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P88<=0.01,0,'Tabla Amortización Crec'!R95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D89<=0,0,'Tabla Amortización Crec'!W95+'Tabla Amortización Crec'!U95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C89=0,0,'Tabla Amortización Crec'!X95+'Tabla Amortización Crec'!V95+'Tabla Amortización Crec'!S95+'Tabla Amortización Crec'!Q95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[83,{"$f":"'Tabla Amortización Crec'!C96","v":"2032-03-04"},{"$error":"#DIV/0!"},{"$f":"IF(C90<=0,0,IF(C90<D89,C90,'Tabla Amortización Crec'!AB96))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C90<=0,0,'Tabla Amortización Crec'!AC96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P89<=0.01,0,'Tabla Amortización Crec'!R96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D90<=0,0,'Tabla Amortización Crec'!W96+'Tabla Amortización Crec'!U96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C90=0,0,'Tabla Amortización Crec'!X96+'Tabla Amortización Crec'!V96+'Tabla Amortización Crec'!S96+'Tabla Amortización Crec'!Q96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[84,{"$f":"'Tabla Amortización Crec'!C97","v":"2032-04-04"},{"$error":"#DIV/0!"},{"$f":"IF(C91<=0,0,IF(C91<D90,C91,'Tabla Amortización Crec'!AB97))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C91<=0,0,'Tabla Amortización Crec'!AC97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P90<=0.01,0,'Tabla Amortización Crec'!R97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D91<=0,0,'Tabla Amortización Crec'!W97+'Tabla Amortización Crec'!U97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C91=0,0,'Tabla Amortización Crec'!X97+'Tabla Amortización Crec'!V97+'Tabla Amortización Crec'!S97+'Tabla Amortización Crec'!Q97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[85,{"$f":"'Tabla Amortización Crec'!C98","v":"2032-05-04"},{"$error":"#DIV/0!"},{"$f":"IF(C92<=0,0,IF(C92<D91,C92,'Tabla Amortización Crec'!AB98))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C92<=0,0,'Tabla Amortización Crec'!AC98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P91<=0.01,0,'Tabla Amortización Crec'!R98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D92<=0,0,'Tabla Amortización Crec'!W98+'Tabla Amortización Crec'!U98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C92=0,0,'Tabla Amortización Crec'!X98+'Tabla Amortización Crec'!V98+'Tabla Amortización Crec'!S98+'Tabla Amortización Crec'!Q98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[86,{"$f":"'Tabla Amortización Crec'!C99","v":"2032-06-04"},{"$error":"#DIV/0!"},{"$f":"IF(C93<=0,0,IF(C93<D92,C93,'Tabla Amortización Crec'!AB99))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C93<=0,0,'Tabla Amortización Crec'!AC99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P92<=0.01,0,'Tabla Amortización Crec'!R99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D93<=0,0,'Tabla Amortización Crec'!W99+'Tabla Amortización Crec'!U99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C93=0,0,'Tabla Amortización Crec'!X99+'Tabla Amortización Crec'!V99+'Tabla Amortización Crec'!S99+'Tabla Amortización Crec'!Q99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[87,{"$f":"'Tabla Amortización Crec'!C100","v":"2032-07-04"},{"$error":"#DIV/0!"},{"$f":"IF(C94<=0,0,IF(C94<D93,C94,'Tabla Amortización Crec'!AB100))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C94<=0,0,'Tabla Amortización Crec'!AC100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P93<=0.01,0,'Tabla Amortización Crec'!R100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D94<=0,0,'Tabla Amortización Crec'!W100+'Tabla Amortización Crec'!U100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C94=0,0,'Tabla Amortización Crec'!X100+'Tabla Amortización Crec'!V100+'Tabla Amortización Crec'!S100+'Tabla Amortización Crec'!Q100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[88,{"$f":"'Tabla Amortización Crec'!C101","v":"2032-08-04"},{"$error":"#DIV/0!"},{"$f":"IF(C95<=0,0,IF(C95<D94,C95,'Tabla Amortización Crec'!AB101))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C95<=0,0,'Tabla Amortización Crec'!AC101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P94<=0.01,0,'Tabla Amortización Crec'!R101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D95<=0,0,'Tabla Amortización Crec'!W101+'Tabla Amortización Crec'!U101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C95=0,0,'Tabla Amortización Crec'!X101+'Tabla Amortización Crec'!V101+'Tabla Amortización Crec'!S101+'Tabla Amortización Crec'!Q101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[89,{"$f":"'Tabla Amortización Crec'!C102","v":"2032-09-04"},{"$error":"#DIV/0!"},{"$f":"IF(C96<=0,0,IF(C96<D95,C96,'Tabla Amortización Crec'!AB102))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C96<=0,0,'Tabla Amortización Crec'!AC102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P95<=0.01,0,'Tabla Amortización Crec'!R102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D96<=0,0,'Tabla Amortización Crec'!W102+'Tabla Amortización Crec'!U102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C96=0,0,'Tabla Amortización Crec'!X102+'Tabla Amortización Crec'!V102+'Tabla Amortización Crec'!S102+'Tabla Amortización Crec'!Q102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[90,{"$f":"'Tabla Amortización Crec'!C103","v":"2032-10-04"},{"$error":"#DIV/0!"},{"$f":"IF(C97<=0,0,IF(C97<D96,C97,'Tabla Amortización Crec'!AB103))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C97<=0,0,'Tabla Amortización Crec'!AC103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P96<=0.01,0,'Tabla Amortización Crec'!R103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D97<=0,0,'Tabla Amortización Crec'!W103+'Tabla Amortización Crec'!U103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C97=0,0,'Tabla Amortización Crec'!X103+'Tabla Amortización Crec'!V103+'Tabla Amortización Crec'!S103+'Tabla Amortización Crec'!Q103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[91,{"$f":"'Tabla Amortización Crec'!C104","v":"2032-11-04"},{"$error":"#DIV/0!"},{"$f":"IF(C98<=0,0,IF(C98<D97,C98,'Tabla Amortización Crec'!AB104))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C98<=0,0,'Tabla Amortización Crec'!AC104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P97<=0.01,0,'Tabla Amortización Crec'!R104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D98<=0,0,'Tabla Amortización Crec'!W104+'Tabla Amortización Crec'!U104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C98=0,0,'Tabla Amortización Crec'!X104+'Tabla Amortización Crec'!V104+'Tabla Amortización Crec'!S104+'Tabla Amortización Crec'!Q104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[92,{"$f":"'Tabla Amortización Crec'!C105","v":"2032-12-04"},{"$error":"#DIV/0!"},{"$f":"IF(C99<=0,0,IF(C99<D98,C99,'Tabla Amortización Crec'!AB105))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C99<=0,0,'Tabla Amortización Crec'!AC105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P98<=0.01,0,'Tabla Amortización Crec'!R105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D99<=0,0,'Tabla Amortización Crec'!W105+'Tabla Amortización Crec'!U105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C99=0,0,'Tabla Amortización Crec'!X105+'Tabla Amortización Crec'!V105+'Tabla Amortización Crec'!S105+'Tabla Amortización Crec'!Q105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[93,{"$f":"'Tabla Amortización Crec'!C106","v":"2033-01-04"},{"$error":"#DIV/0!"},{"$f":"IF(C100<=0,0,IF(C100<D99,C100,'Tabla Amortización Crec'!AB106))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C100<=0,0,'Tabla Amortización Crec'!AC106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P99<=0.01,0,'Tabla Amortización Crec'!R106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D100<=0,0,'Tabla Amortización Crec'!W106+'Tabla Amortización Crec'!U106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C100=0,0,'Tabla Amortización Crec'!X106+'Tabla Amortización Crec'!V106+'Tabla Amortización Crec'!S106+'Tabla Amortización Crec'!Q106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[94,{"$f":"'Tabla Amortización Crec'!C107","v":"2033-02-04"},{"$error":"#DIV/0!"},{"$f":"IF(C101<=0,0,IF(C101<D100,C101,'Tabla Amortización Crec'!AB107))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C101<=0,0,'Tabla Amortización Crec'!AC107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P100<=0.01,0,'Tabla Amortización Crec'!R107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D101<=0,0,'Tabla Amortización Crec'!W107+'Tabla Amortización Crec'!U107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C101=0,0,'Tabla Amortización Crec'!X107+'Tabla Amortización Crec'!V107+'Tabla Amortización Crec'!S107+'Tabla Amortización Crec'!Q107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[95,{"$f":"'Tabla Amortización Crec'!C108","v":"2033-03-04"},{"$error":"#DIV/0!"},{"$f":"IF(C102<=0,0,IF(C102<D101,C102,'Tabla Amortización Crec'!AB108))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C102<=0,0,'Tabla Amortización Crec'!AC108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P101<=0.01,0,'Tabla Amortización Crec'!R108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D102<=0,0,'Tabla Amortización Crec'!W108+'Tabla Amortización Crec'!U108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C102=0,0,'Tabla Amortización Crec'!X108+'Tabla Amortización Crec'!V108+'Tabla Amortización Crec'!S108+'Tabla Amortización Crec'!Q108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[96,{"$f":"'Tabla Amortización Crec'!C109","v":"2033-04-04"},{"$error":"#DIV/0!"},{"$f":"IF(C103<=0,0,IF(C103<D102,C103,'Tabla Amortización Crec'!AB109))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C103<=0,0,'Tabla Amortización Crec'!AC109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P102<=0.01,0,'Tabla Amortización Crec'!R109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D103<=0,0,'Tabla Amortización Crec'!W109+'Tabla Amortización Crec'!U109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C103=0,0,'Tabla Amortización Crec'!X109+'Tabla Amortización Crec'!V109+'Tabla Amortización Crec'!S109+'Tabla Amortización Crec'!Q109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[97,{"$f":"'Tabla Amortización Crec'!C110","v":"2033-05-04"},{"$error":"#DIV/0!"},{"$f":"IF(C104<=0,0,IF(C104<D103,C104,'Tabla Amortización Crec'!AB110))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C104<=0,0,'Tabla Amortización Crec'!AC110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P103<=0.01,0,'Tabla Amortización Crec'!R110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D104<=0,0,'Tabla Amortización Crec'!W110+'Tabla Amortización Crec'!U110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C104=0,0,'Tabla Amortización Crec'!X110+'Tabla Amortización Crec'!V110+'Tabla Amortización Crec'!S110+'Tabla Amortización Crec'!Q110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[98,{"$f":"'Tabla Amortización Crec'!C111","v":"2033-06-04"},{"$error":"#DIV/0!"},{"$f":"IF(C105<=0,0,IF(C105<D104,C105,'Tabla Amortización Crec'!AB111))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C105<=0,0,'Tabla Amortización Crec'!AC111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P104<=0.01,0,'Tabla Amortización Crec'!R111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D105<=0,0,'Tabla Amortización Crec'!W111+'Tabla Amortización Crec'!U111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C105=0,0,'Tabla Amortización Crec'!X111+'Tabla Amortización Crec'!V111+'Tabla Amortización Crec'!S111+'Tabla Amortización Crec'!Q111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[99,{"$f":"'Tabla Amortización Crec'!C112","v":"2033-07-04"},{"$error":"#DIV/0!"},{"$f":"IF(C106<=0,0,IF(C106<D105,C106,'Tabla Amortización Crec'!AB112))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C106<=0,0,'Tabla Amortización Crec'!AC112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P105<=0.01,0,'Tabla Amortización Crec'!R112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D106<=0,0,'Tabla Amortización Crec'!W112+'Tabla Amortización Crec'!U112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C106=0,0,'Tabla Amortización Crec'!X112+'Tabla Amortización Crec'!V112+'Tabla Amortización Crec'!S112+'Tabla Amortización Crec'!Q112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[100,{"$f":"'Tabla Amortización Crec'!C113","v":"2033-08-04"},{"$error":"#DIV/0!"},{"$f":"IF(C107<=0,0,IF(C107<D106,C107,'Tabla Amortización Crec'!AB113))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C107<=0,0,'Tabla Amortización Crec'!AC113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P106<=0.01,0,'Tabla Amortización Crec'!R113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D107<=0,0,'Tabla Amortización Crec'!W113+'Tabla Amortización Crec'!U113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C107=0,0,'Tabla Amortización Crec'!X113+'Tabla Amortización Crec'!V113+'Tabla Amortización Crec'!S113+'Tabla Amortización Crec'!Q113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[101,{"$f":"'Tabla Amortización Crec'!C114","v":"2033-09-04"},{"$error":"#DIV/0!"},{"$f":"IF(C108<=0,0,IF(C108<D107,C108,'Tabla Amortización Crec'!AB114))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C108<=0,0,'Tabla Amortización Crec'!AC114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P107<=0.01,0,'Tabla Amortización Crec'!R114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D108<=0,0,'Tabla Amortización Crec'!W114+'Tabla Amortización Crec'!U114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C108=0,0,'Tabla Amortización Crec'!X114+'Tabla Amortización Crec'!V114+'Tabla Amortización Crec'!S114+'Tabla Amortización Crec'!Q114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[102,{"$f":"'Tabla Amortización Crec'!C115","v":"2033-10-04"},{"$error":"#DIV/0!"},{"$f":"IF(C109<=0,0,IF(C109<D108,C109,'Tabla Amortización Crec'!AB115))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C109<=0,0,'Tabla Amortización Crec'!AC115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P108<=0.01,0,'Tabla Amortización Crec'!R115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D109<=0,0,'Tabla Amortización Crec'!W115+'Tabla Amortización Crec'!U115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C109=0,0,'Tabla Amortización Crec'!X115+'Tabla Amortización Crec'!V115+'Tabla Amortización Crec'!S115+'Tabla Amortización Crec'!Q115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[103,{"$f":"'Tabla Amortización Crec'!C116","v":"2033-11-04"},{"$error":"#DIV/0!"},{"$f":"IF(C110<=0,0,IF(C110<D109,C110,'Tabla Amortización Crec'!AB116))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C110<=0,0,'Tabla Amortización Crec'!AC116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P109<=0.01,0,'Tabla Amortización Crec'!R116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D110<=0,0,'Tabla Amortización Crec'!W116+'Tabla Amortización Crec'!U116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C110=0,0,'Tabla Amortización Crec'!X116+'Tabla Amortización Crec'!V116+'Tabla Amortización Crec'!S116+'Tabla Amortización Crec'!Q116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[104,{"$f":"'Tabla Amortización Crec'!C117","v":"2033-12-04"},{"$error":"#DIV/0!"},{"$f":"IF(C111<=0,0,IF(C111<D110,C111,'Tabla Amortización Crec'!AB117))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C111<=0,0,'Tabla Amortización Crec'!AC117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P110<=0.01,0,'Tabla Amortización Crec'!R117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D111<=0,0,'Tabla Amortización Crec'!W117+'Tabla Amortización Crec'!U117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C111=0,0,'Tabla Amortización Crec'!X117+'Tabla Amortización Crec'!V117+'Tabla Amortización Crec'!S117+'Tabla Amortización Crec'!Q117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[105,{"$f":"'Tabla Amortización Crec'!C118","v":"2034-01-04"},{"$error":"#DIV/0!"},{"$f":"IF(C112<=0,0,IF(C112<D111,C112,'Tabla Amortización Crec'!AB118))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C112<=0,0,'Tabla Amortización Crec'!AC118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P111<=0.01,0,'Tabla Amortización Crec'!R118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D112<=0,0,'Tabla Amortización Crec'!W118+'Tabla Amortización Crec'!U118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C112=0,0,'Tabla Amortización Crec'!X118+'Tabla Amortización Crec'!V118+'Tabla Amortización Crec'!S118+'Tabla Amortización Crec'!Q118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[106,{"$f":"'Tabla Amortización Crec'!C119","v":"2034-02-04"},{"$error":"#DIV/0!"},{"$f":"IF(C113<=0,0,IF(C113<D112,C113,'Tabla Amortización Crec'!AB119))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C113<=0,0,'Tabla Amortización Crec'!AC119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P112<=0.01,0,'Tabla Amortización Crec'!R119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D113<=0,0,'Tabla Amortización Crec'!W119+'Tabla Amortización Crec'!U119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C113=0,0,'Tabla Amortización Crec'!X119+'Tabla Amortización Crec'!V119+'Tabla Amortización Crec'!S119+'Tabla Amortización Crec'!Q119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[107,{"$f":"'Tabla Amortización Crec'!C120","v":"2034-03-04"},{"$error":"#DIV/0!"},{"$f":"IF(C114<=0,0,IF(C114<D113,C114,'Tabla Amortización Crec'!AB120))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C114<=0,0,'Tabla Amortización Crec'!AC120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P113<=0.01,0,'Tabla Amortización Crec'!R120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D114<=0,0,'Tabla Amortización Crec'!W120+'Tabla Amortización Crec'!U120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C114=0,0,'Tabla Amortización Crec'!X120+'Tabla Amortización Crec'!V120+'Tabla Amortización Crec'!S120+'Tabla Amortización Crec'!Q120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[108,{"$f":"'Tabla Amortización Crec'!C121","v":"2034-04-04"},{"$error":"#DIV/0!"},{"$f":"IF(C115<=0,0,IF(C115<D114,C115,'Tabla Amortización Crec'!AB121))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C115<=0,0,'Tabla Amortización Crec'!AC121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P114<=0.01,0,'Tabla Amortización Crec'!R121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D115<=0,0,'Tabla Amortización Crec'!W121+'Tabla Amortización Crec'!U121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C115=0,0,'Tabla Amortización Crec'!X121+'Tabla Amortización Crec'!V121+'Tabla Amortización Crec'!S121+'Tabla Amortización Crec'!Q121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[109,{"$f":"'Tabla Amortización Crec'!C122","v":"2034-05-04"},{"$error":"#DIV/0!"},{"$f":"IF(C116<=0,0,IF(C116<D115,C116,'Tabla Amortización Crec'!AB122))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C116<=0,0,'Tabla Amortización Crec'!AC122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P115<=0.01,0,'Tabla Amortización Crec'!R122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D116<=0,0,'Tabla Amortización Crec'!W122+'Tabla Amortización Crec'!U122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C116=0,0,'Tabla Amortización Crec'!X122+'Tabla Amortización Crec'!V122+'Tabla Amortización Crec'!S122+'Tabla Amortización Crec'!Q122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[110,{"$f":"'Tabla Amortización Crec'!C123","v":"2034-06-04"},{"$error":"#DIV/0!"},{"$f":"IF(C117<=0,0,IF(C117<D116,C117,'Tabla Amortización Crec'!AB123))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C117<=0,0,'Tabla Amortización Crec'!AC123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P116<=0.01,0,'Tabla Amortización Crec'!R123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D117<=0,0,'Tabla Amortización Crec'!W123+'Tabla Amortización Crec'!U123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C117=0,0,'Tabla Amortización Crec'!X123+'Tabla Amortización Crec'!V123+'Tabla Amortización Crec'!S123+'Tabla Amortización Crec'!Q123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[111,{"$f":"'Tabla Amortización Crec'!C124","v":"2034-07-04"},{"$error":"#DIV/0!"},{"$f":"IF(C118<=0,0,IF(C118<D117,C118,'Tabla Amortización Crec'!AB124))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C118<=0,0,'Tabla Amortización Crec'!AC124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P117<=0.01,0,'Tabla Amortización Crec'!R124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D118<=0,0,'Tabla Amortización Crec'!W124+'Tabla Amortización Crec'!U124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C118=0,0,'Tabla Amortización Crec'!X124+'Tabla Amortización Crec'!V124+'Tabla Amortización Crec'!S124+'Tabla Amortización Crec'!Q124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[112,{"$f":"'Tabla Amortización Crec'!C125","v":"2034-08-04"},{"$error":"#DIV/0!"},{"$f":"IF(C119<=0,0,IF(C119<D118,C119,'Tabla Amortización Crec'!AB125))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C119<=0,0,'Tabla Amortización Crec'!AC125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P118<=0.01,0,'Tabla Amortización Crec'!R125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D119<=0,0,'Tabla Amortización Crec'!W125+'Tabla Amortización Crec'!U125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C119=0,0,'Tabla Amortización Crec'!X125+'Tabla Amortización Crec'!V125+'Tabla Amortización Crec'!S125+'Tabla Amortización Crec'!Q125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[113,{"$f":"'Tabla Amortización Crec'!C126","v":"2034-09-04"},{"$error":"#DIV/0!"},{"$f":"IF(C120<=0,0,IF(C120<D119,C120,'Tabla Amortización Crec'!AB126))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C120<=0,0,'Tabla Amortización Crec'!AC126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P119<=0.01,0,'Tabla Amortización Crec'!R126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D120<=0,0,'Tabla Amortización Crec'!W126+'Tabla Amortización Crec'!U126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C120=0,0,'Tabla Amortización Crec'!X126+'Tabla Amortización Crec'!V126+'Tabla Amortización Crec'!S126+'Tabla Amortización Crec'!Q126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[114,{"$f":"'Tabla Amortización Crec'!C127","v":"2034-10-04"},{"$error":"#DIV/0!"},{"$f":"IF(C121<=0,0,IF(C121<D120,C121,'Tabla Amortización Crec'!AB127))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C121<=0,0,'Tabla Amortización Crec'!AC127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P120<=0.01,0,'Tabla Amortización Crec'!R127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D121<=0,0,'Tabla Amortización Crec'!W127+'Tabla Amortización Crec'!U127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C121=0,0,'Tabla Amortización Crec'!X127+'Tabla Amortización Crec'!V127+'Tabla Amortización Crec'!S127+'Tabla Amortización Crec'!Q127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[115,{"$f":"'Tabla Amortización Crec'!C128","v":"2034-11-04"},{"$error":"#DIV/0!"},{"$f":"IF(C122<=0,0,IF(C122<D121,C122,'Tabla Amortización Crec'!AB128))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C122<=0,0,'Tabla Amortización Crec'!AC128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P121<=0.01,0,'Tabla Amortización Crec'!R128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D122<=0,0,'Tabla Amortización Crec'!W128+'Tabla Amortización Crec'!U128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C122=0,0,'Tabla Amortización Crec'!X128+'Tabla Amortización Crec'!V128+'Tabla Amortización Crec'!S128+'Tabla Amortización Crec'!Q128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[116,{"$f":"'Tabla Amortización Crec'!C129","v":"2034-12-04"},{"$error":"#DIV/0!"},{"$f":"IF(C123<=0,0,IF(C123<D122,C123,'Tabla Amortización Crec'!AB129))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C123<=0,0,'Tabla Amortización Crec'!AC129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P122<=0.01,0,'Tabla Amortización Crec'!R129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D123<=0,0,'Tabla Amortización Crec'!W129+'Tabla Amortización Crec'!U129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C123=0,0,'Tabla Amortización Crec'!X129+'Tabla Amortización Crec'!V129+'Tabla Amortización Crec'!S129+'Tabla Amortización Crec'!Q129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[117,{"$f":"'Tabla Amortización Crec'!C130","v":"2035-01-04"},{"$error":"#DIV/0!"},{"$f":"IF(C124<=0,0,IF(C124<D123,C124,'Tabla Amortización Crec'!AB130))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C124<=0,0,'Tabla Amortización Crec'!AC130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P123<=0.01,0,'Tabla Amortización Crec'!R130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D124<=0,0,'Tabla Amortización Crec'!W130+'Tabla Amortización Crec'!U130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C124=0,0,'Tabla Amortización Crec'!X130+'Tabla Amortización Crec'!V130+'Tabla Amortización Crec'!S130+'Tabla Amortización Crec'!Q130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[118,{"$f":"'Tabla Amortización Crec'!C131","v":"2035-02-04"},{"$error":"#DIV/0!"},{"$f":"IF(C125<=0,0,IF(C125<D124,C125,'Tabla Amortización Crec'!AB131))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C125<=0,0,'Tabla Amortización Crec'!AC131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P124<=0.01,0,'Tabla Amortización Crec'!R131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D125<=0,0,'Tabla Amortización Crec'!W131+'Tabla Amortización Crec'!U131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C125=0,0,'Tabla Amortización Crec'!X131+'Tabla Amortización Crec'!V131+'Tabla Amortización Crec'!S131+'Tabla Amortización Crec'!Q131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[119,{"$f":"'Tabla Amortización Crec'!C132","v":"2035-03-04"},{"$error":"#DIV/0!"},{"$f":"IF(C126<=0,0,IF(C126<D125,C126,'Tabla Amortización Crec'!AB132))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C126<=0,0,'Tabla Amortización Crec'!AC132)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P125<=0.01,0,'Tabla Amortización Crec'!R132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D126<=0,0,'Tabla Amortización Crec'!W132+'Tabla Amortización Crec'!U132)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C126=0,0,'Tabla Amortización Crec'!X132+'Tabla Amortización Crec'!V132+'Tabla Amortización Crec'!S132+'Tabla Amortización Crec'!Q132)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[120,{"$f":"'Tabla Amortización Crec'!C133","v":"2035-04-04"},{"$error":"#DIV/0!"},{"$f":"IF(C127<=0,0,IF(C127<D126,C127,'Tabla Amortización Crec'!AB133))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C127<=0,0,'Tabla Amortización Crec'!AC133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P126<=0.01,0,'Tabla Amortización Crec'!R133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D127<=0,0,'Tabla Amortización Crec'!W133+'Tabla Amortización Crec'!U133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C127=0,0,'Tabla Amortización Crec'!X133+'Tabla Amortización Crec'!V133+'Tabla Amortización Crec'!S133+'Tabla Amortización Crec'!Q133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[121,{"$f":"'Tabla Amortización Crec'!C134","v":"2035-05-04"},{"$error":"#DIV/0!"},{"$f":"IF(C128<=0,0,IF(C128<D127,C128,'Tabla Amortización Crec'!AB134))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C128<=0,0,'Tabla Amortización Crec'!AC134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P127<=0.01,0,'Tabla Amortización Crec'!R134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D128<=0,0,'Tabla Amortización Crec'!W134+'Tabla Amortización Crec'!U134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C128=0,0,'Tabla Amortización Crec'!X134+'Tabla Amortización Crec'!V134+'Tabla Amortización Crec'!S134+'Tabla Amortización Crec'!Q134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[122,{"$f":"'Tabla Amortización Crec'!C135","v":"2035-06-04"},{"$error":"#DIV/0!"},{"$f":"IF(C129<=0,0,IF(C129<D128,C129,'Tabla Amortización Crec'!AB135))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C129<=0,0,'Tabla Amortización Crec'!AC135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P128<=0.01,0,'Tabla Amortización Crec'!R135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D129<=0,0,'Tabla Amortización Crec'!W135+'Tabla Amortización Crec'!U135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C129=0,0,'Tabla Amortización Crec'!X135+'Tabla Amortización Crec'!V135+'Tabla Amortización Crec'!S135+'Tabla Amortización Crec'!Q135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[123,{"$f":"'Tabla Amortización Crec'!C136","v":"2035-07-04"},{"$error":"#DIV/0!"},{"$f":"IF(C130<=0,0,IF(C130<D129,C130,'Tabla Amortización Crec'!AB136))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C130<=0,0,'Tabla Amortización Crec'!AC136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P129<=0.01,0,'Tabla Amortización Crec'!R136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D130<=0,0,'Tabla Amortización Crec'!W136+'Tabla Amortización Crec'!U136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C130=0,0,'Tabla Amortización Crec'!X136+'Tabla Amortización Crec'!V136+'Tabla Amortización Crec'!S136+'Tabla Amortización Crec'!Q136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[124,{"$f":"'Tabla Amortización Crec'!C137","v":"2035-08-04"},{"$error":"#DIV/0!"},{"$f":"IF(C131<=0,0,IF(C131<D130,C131,'Tabla Amortización Crec'!AB137))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C131<=0,0,'Tabla Amortización Crec'!AC137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P130<=0.01,0,'Tabla Amortización Crec'!R137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D131<=0,0,'Tabla Amortización Crec'!W137+'Tabla Amortización Crec'!U137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C131=0,0,'Tabla Amortización Crec'!X137+'Tabla Amortización Crec'!V137+'Tabla Amortización Crec'!S137+'Tabla Amortización Crec'!Q137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[125,{"$f":"'Tabla Amortización Crec'!C138","v":"2035-09-04"},{"$error":"#DIV/0!"},{"$f":"IF(C132<=0,0,IF(C132<D131,C132,'Tabla Amortización Crec'!AB138))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C132<=0,0,'Tabla Amortización Crec'!AC138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P131<=0.01,0,'Tabla Amortización Crec'!R138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D132<=0,0,'Tabla Amortización Crec'!W138+'Tabla Amortización Crec'!U138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C132=0,0,'Tabla Amortización Crec'!X138+'Tabla Amortización Crec'!V138+'Tabla Amortización Crec'!S138+'Tabla Amortización Crec'!Q138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[126,{"$f":"'Tabla Amortización Crec'!C139","v":"2035-10-04"},{"$error":"#DIV/0!"},{"$f":"IF(C133<=0,0,IF(C133<D132,C133,'Tabla Amortización Crec'!AB139))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C133<=0,0,'Tabla Amortización Crec'!AC139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P132<=0.01,0,'Tabla Amortización Crec'!R139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D133<=0,0,'Tabla Amortización Crec'!W139+'Tabla Amortización Crec'!U139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C133=0,0,'Tabla Amortización Crec'!X139+'Tabla Amortización Crec'!V139+'Tabla Amortización Crec'!S139+'Tabla Amortización Crec'!Q139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[127,{"$f":"'Tabla Amortización Crec'!C140","v":"2035-11-04"},{"$error":"#DIV/0!"},{"$f":"IF(C134<=0,0,IF(C134<D133,C134,'Tabla Amortización Crec'!AB140))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C134<=0,0,'Tabla Amortización Crec'!AC140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P133<=0.01,0,'Tabla Amortización Crec'!R140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D134<=0,0,'Tabla Amortización Crec'!W140+'Tabla Amortización Crec'!U140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C134=0,0,'Tabla Amortización Crec'!X140+'Tabla Amortización Crec'!V140+'Tabla Amortización Crec'!S140+'Tabla Amortización Crec'!Q140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[128,{"$f":"'Tabla Amortización Crec'!C141","v":"2035-12-04"},{"$error":"#DIV/0!"},{"$f":"IF(C135<=0,0,IF(C135<D134,C135,'Tabla Amortización Crec'!AB141))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C135<=0,0,'Tabla Amortización Crec'!AC141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P134<=0.01,0,'Tabla Amortización Crec'!R141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D135<=0,0,'Tabla Amortización Crec'!W141+'Tabla Amortización Crec'!U141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C135=0,0,'Tabla Amortización Crec'!X141+'Tabla Amortización Crec'!V141+'Tabla Amortización Crec'!S141+'Tabla Amortización Crec'!Q141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[129,{"$f":"'Tabla Amortización Crec'!C142","v":"2036-01-04"},{"$error":"#DIV/0!"},{"$f":"IF(C136<=0,0,IF(C136<D135,C136,'Tabla Amortización Crec'!AB142))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C136<=0,0,'Tabla Amortización Crec'!AC142)","v":{"$error":"#DIV/0!"}},{"$f":"D136+F136","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"IF(P135<=0.01,0,'Tabla Amortización Crec'!R142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D136<=0,0,'Tabla Amortización Crec'!W142+'Tabla Amortización Crec'!U142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C136=0,0,'Tabla Amortización Crec'!X142+'Tabla Amortización Crec'!V142+'Tabla Amortización Crec'!S142+'Tabla Amortización Crec'!Q142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"C136-D136-E136-H136","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[130,{"$f":"'Tabla Amortización Crec'!C143","v":"2036-02-04"},{"$error":"#DIV/0!"},{"$f":"IF(C137<=0,0,IF(C137<D136,C137,'Tabla Amortización Crec'!AB143))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C137<=0,0,'Tabla Amortización Crec'!AC143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"IF(C137<=0,0,(C137*0.8/1000))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P136<=0.01,0,'Tabla Amortización Crec'!R143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D137<=0,0,'Tabla Amortización Crec'!W143+'Tabla Amortización Crec'!U143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C137<=0,,399)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C137=0,0,'Tabla Amortización Crec'!X143+'Tabla Amortización Crec'!V143+'Tabla Amortización Crec'!S143+'Tabla Amortización Crec'!Q143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[131,{"$f":"'Tabla Amortización Crec'!C144","v":"2036-03-04"},{"$error":"#DIV/0!"},{"$f":"IF(C138<=0,0,IF(C138<D137,C138,'Tabla Amortización Crec'!AB144))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C138<=0,0,'Tabla Amortización Crec'!AC144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P137<=0.01,0,'Tabla Amortización Crec'!R144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D138<=0,0,'Tabla Amortización Crec'!W144+'Tabla Amortización Crec'!U144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C138=0,0,'Tabla Amortización Crec'!X144+'Tabla Amortización Crec'!V144+'Tabla Amortización Crec'!S144+'Tabla Amortización Crec'!Q144)","v":{"$error":"#DIV/0!"}},{"$f":"G138+K138+J138+L138+M138+I138","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"N138-M138+H138+E138","v":{"$error":"#DIV/0!"}}]
[132,{"$f":"'Tabla Amortización Crec'!C145","v":"2036-04-04"},{"$f":"IF(P138<=0.01,0,P138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C139<=0,0,IF(C139<D138,C139,'Tabla Amortización Crec'!AB145))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C139<=0,0,'Tabla Amortización Crec'!AC145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P138<=0.01,0,'Tabla Amortización Crec'!R145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D139<=0,0,'Tabla Amortización Crec'!W145+'Tabla Amortización Crec'!U145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C139=0,0,'Tabla Amortización Crec'!X145+'Tabla Amortización Crec'!V145+'Tabla Amortización Crec'!S145+'Tabla Amortización Crec'!Q145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[133,{"$f":"'Tabla Amortización Crec'!C146","v":"2036-05-04"},{"$error":"#DIV/0!"},{"$f":"IF(C140<=0,0,IF(C140<D139,C140,'Tabla Amortización Crec'!AB146))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C140<=0,0,'Tabla Amortización Crec'!AC146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P139<=0.01,0,'Tabla Amortización Crec'!R146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D140<=0,0,'Tabla Amortización Crec'!W146+'Tabla Amortización Crec'!U146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C140=0,0,'Tabla Amortización Crec'!X146+'Tabla Amortización Crec'!V146+'Tabla Amortización Crec'!S146+'Tabla Amortización Crec'!Q146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[134,{"$f":"'Tabla Amortización Crec'!C147","v":"2036-06-04"},{"$error":"#DIV/0!"},{"$f":"IF(C141<=0,0,IF(C141<D140,C141,'Tabla Amortización Crec'!AB147))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C141<=0,0,'Tabla Amortización Crec'!AC147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P140<=0.01,0,'Tabla Amortización Crec'!R147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D141<=0,0,'Tabla Amortización Crec'!W147+'Tabla Amortización Crec'!U147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C141=0,0,'Tabla Amortización Crec'!X147+'Tabla Amortización Crec'!V147+'Tabla Amortización Crec'!S147+'Tabla Amortización Crec'!Q147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[135,{"$f":"'Tabla Amortización Crec'!C148","v":"2036-07-04"},{"$error":"#DIV/0!"},{"$f":"IF(C142<=0,0,IF(C142<D141,C142,'Tabla Amortización Crec'!AB148))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C142<=0,0,'Tabla Amortización Crec'!AC148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P141<=0.01,0,'Tabla Amortización Crec'!R148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D142<=0,0,'Tabla Amortización Crec'!W148+'Tabla Amortización Crec'!U148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C142=0,0,'Tabla Amortización Crec'!X148+'Tabla Amortización Crec'!V148+'Tabla Amortización Crec'!S148+'Tabla Amortización Crec'!Q148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[136,{"$f":"'Tabla Amortización Crec'!C149","v":"2036-08-04"},{"$error":"#DIV/0!"},{"$f":"IF(C143<=0,0,IF(C143<D142,C143,'Tabla Amortización Crec'!AB149))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C143<=0,0,'Tabla Amortización Crec'!AC149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P142<=0.01,0,'Tabla Amortización Crec'!R149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D143<=0,0,'Tabla Amortización Crec'!W149+'Tabla Amortización Crec'!U149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C143=0,0,'Tabla Amortización Crec'!X149+'Tabla Amortización Crec'!V149+'Tabla Amortización Crec'!S149+'Tabla Amortización Crec'!Q149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[137,{"$f":"'Tabla Amortización Crec'!C150","v":"2036-09-04"},{"$error":"#DIV/0!"},{"$f":"IF(C144<=0,0,IF(C144<D143,C144,'Tabla Amortización Crec'!AB150))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C144<=0,0,'Tabla Amortización Crec'!AC150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P143<=0.01,0,'Tabla Amortización Crec'!R150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D144<=0,0,'Tabla Amortización Crec'!W150+'Tabla Amortización Crec'!U150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C144=0,0,'Tabla Amortización Crec'!X150+'Tabla Amortización Crec'!V150+'Tabla Amortización Crec'!S150+'Tabla Amortización Crec'!Q150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[138,{"$f":"'Tabla Amortización Crec'!C151","v":"2036-10-04"},{"$error":"#DIV/0!"},{"$f":"IF(C145<=0,0,IF(C145<D144,C145,'Tabla Amortización Crec'!AB151))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C145<=0,0,'Tabla Amortización Crec'!AC151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P144<=0.01,0,'Tabla Amortización Crec'!R151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D145<=0,0,'Tabla Amortización Crec'!W151+'Tabla Amortización Crec'!U151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C145=0,0,'Tabla Amortización Crec'!X151+'Tabla Amortización Crec'!V151+'Tabla Amortización Crec'!S151+'Tabla Amortización Crec'!Q151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[139,{"$f":"'Tabla Amortización Crec'!C152","v":"2036-11-04"},{"$error":"#DIV/0!"},{"$f":"IF(C146<=0,0,IF(C146<D145,C146,'Tabla Amortización Crec'!AB152))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C146<=0,0,'Tabla Amortización Crec'!AC152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P145<=0.01,0,'Tabla Amortización Crec'!R152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D146<=0,0,'Tabla Amortización Crec'!W152+'Tabla Amortización Crec'!U152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C146=0,0,'Tabla Amortización Crec'!X152+'Tabla Amortización Crec'!V152+'Tabla Amortización Crec'!S152+'Tabla Amortización Crec'!Q152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[140,{"$f":"'Tabla Amortización Crec'!C153","v":"2036-12-04"},{"$error":"#DIV/0!"},{"$f":"IF(C147<=0,0,IF(C147<D146,C147,'Tabla Amortización Crec'!AB153))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C147<=0,0,'Tabla Amortización Crec'!AC153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P146<=0.01,0,'Tabla Amortización Crec'!R153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D147<=0,0,'Tabla Amortización Crec'!W153+'Tabla Amortización Crec'!U153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C147=0,0,'Tabla Amortización Crec'!X153+'Tabla Amortización Crec'!V153+'Tabla Amortización Crec'!S153+'Tabla Amortización Crec'!Q153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[141,{"$f":"'Tabla Amortización Crec'!C154","v":"2037-01-04"},{"$error":"#DIV/0!"},{"$f":"IF(C148<=0,0,IF(C148<D147,C148,'Tabla Amortización Crec'!AB154))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C148<=0,0,'Tabla Amortización Crec'!AC154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P147<=0.01,0,'Tabla Amortización Crec'!R154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D148<=0,0,'Tabla Amortización Crec'!W154+'Tabla Amortización Crec'!U154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C148=0,0,'Tabla Amortización Crec'!X154+'Tabla Amortización Crec'!V154+'Tabla Amortización Crec'!S154+'Tabla Amortización Crec'!Q154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[142,{"$f":"'Tabla Amortización Crec'!C155","v":"2037-02-04"},{"$error":"#DIV/0!"},{"$f":"IF(C149<=0,0,IF(C149<D148,C149,'Tabla Amortización Crec'!AB155))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C149<=0,0,'Tabla Amortización Crec'!AC155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P148<=0.01,0,'Tabla Amortización Crec'!R155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D149<=0,0,'Tabla Amortización Crec'!W155+'Tabla Amortización Crec'!U155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C149=0,0,'Tabla Amortización Crec'!X155+'Tabla Amortización Crec'!V155+'Tabla Amortización Crec'!S155+'Tabla Amortización Crec'!Q155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[143,{"$f":"'Tabla Amortización Crec'!C156","v":"2037-03-04"},{"$error":"#DIV/0!"},{"$f":"IF(C150<=0,0,IF(C150<D149,C150,'Tabla Amortización Crec'!AB156))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C150<=0,0,'Tabla Amortización Crec'!AC156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P149<=0.01,0,'Tabla Amortización Crec'!R156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D150<=0,0,'Tabla Amortización Crec'!W156+'Tabla Amortización Crec'!U156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C150=0,0,'Tabla Amortización Crec'!X156+'Tabla Amortización Crec'!V156+'Tabla Amortización Crec'!S156+'Tabla Amortización Crec'!Q156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[144,{"$f":"'Tabla Amortización Crec'!C157","v":"2037-04-04"},{"$error":"#DIV/0!"},{"$f":"IF(C151<=0,0,IF(C151<D150,C151,'Tabla Amortización Crec'!AB157))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C151<=0,0,'Tabla Amortización Crec'!AC157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P150<=0.01,0,'Tabla Amortización Crec'!R157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D151<=0,0,'Tabla Amortización Crec'!W157+'Tabla Amortización Crec'!U157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C151=0,0,'Tabla Amortización Crec'!X157+'Tabla Amortización Crec'!V157+'Tabla Amortización Crec'!S157+'Tabla Amortización Crec'!Q157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[145,{"$f":"'Tabla Amortización Crec'!C158","v":"2037-05-04"},{"$error":"#DIV/0!"},{"$f":"IF(C152<=0,0,IF(C152<D151,C152,'Tabla Amortización Crec'!AB158))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C152<=0,0,'Tabla Amortización Crec'!AC158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P151<=0.01,0,'Tabla Amortización Crec'!R158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D152<=0,0,'Tabla Amortización Crec'!W158+'Tabla Amortización Crec'!U158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C152=0,0,'Tabla Amortización Crec'!X158+'Tabla Amortización Crec'!V158+'Tabla Amortización Crec'!S158+'Tabla Amortización Crec'!Q158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[146,{"$f":"'Tabla Amortización Crec'!C159","v":"2037-06-04"},{"$error":"#DIV/0!"},{"$f":"IF(C153<=0,0,IF(C153<D152,C153,'Tabla Amortización Crec'!AB159))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C153<=0,0,'Tabla Amortización Crec'!AC159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P152<=0.01,0,'Tabla Amortización Crec'!R159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D153<=0,0,'Tabla Amortización Crec'!W159+'Tabla Amortización Crec'!U159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C153=0,0,'Tabla Amortización Crec'!X159+'Tabla Amortización Crec'!V159+'Tabla Amortización Crec'!S159+'Tabla Amortización Crec'!Q159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[147,{"$f":"'Tabla Amortización Crec'!C160","v":"2037-07-04"},{"$error":"#DIV/0!"},{"$f":"IF(C154<=0,0,IF(C154<D153,C154,'Tabla Amortización Crec'!AB160))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C154<=0,0,'Tabla Amortización Crec'!AC160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P153<=0.01,0,'Tabla Amortización Crec'!R160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D154<=0,0,'Tabla Amortización Crec'!W160+'Tabla Amortización Crec'!U160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C154=0,0,'Tabla Amortización Crec'!X160+'Tabla Amortización Crec'!V160+'Tabla Amortización Crec'!S160+'Tabla Amortización Crec'!Q160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[148,{"$f":"'Tabla Amortización Crec'!C161","v":"2037-08-04"},{"$error":"#DIV/0!"},{"$f":"IF(C155<=0,0,IF(C155<D154,C155,'Tabla Amortización Crec'!AB161))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C155<=0,0,'Tabla Amortización Crec'!AC161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P154<=0.01,0,'Tabla Amortización Crec'!R161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D155<=0,0,'Tabla Amortización Crec'!W161+'Tabla Amortización Crec'!U161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C155=0,0,'Tabla Amortización Crec'!X161+'Tabla Amortización Crec'!V161+'Tabla Amortización Crec'!S161+'Tabla Amortización Crec'!Q161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[149,{"$f":"'Tabla Amortización Crec'!C162","v":"2037-09-04"},{"$error":"#DIV/0!"},{"$f":"IF(C156<=0,0,IF(C156<D155,C156,'Tabla Amortización Crec'!AB162))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C156<=0,0,'Tabla Amortización Crec'!AC162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P155<=0.01,0,'Tabla Amortización Crec'!R162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D156<=0,0,'Tabla Amortización Crec'!W162+'Tabla Amortización Crec'!U162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C156=0,0,'Tabla Amortización Crec'!X162+'Tabla Amortización Crec'!V162+'Tabla Amortización Crec'!S162+'Tabla Amortización Crec'!Q162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[150,{"$f":"'Tabla Amortización Crec'!C163","v":"2037-10-04"},{"$error":"#DIV/0!"},{"$f":"IF(C157<=0,0,IF(C157<D156,C157,'Tabla Amortización Crec'!AB163))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C157<=0,0,'Tabla Amortización Crec'!AC163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P156<=0.01,0,'Tabla Amortización Crec'!R163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D157<=0,0,'Tabla Amortización Crec'!W163+'Tabla Amortización Crec'!U163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C157=0,0,'Tabla Amortización Crec'!X163+'Tabla Amortización Crec'!V163+'Tabla Amortización Crec'!S163+'Tabla Amortización Crec'!Q163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[151,{"$f":"'Tabla Amortización Crec'!C164","v":"2037-11-04"},{"$error":"#DIV/0!"},{"$f":"IF(C158<=0,0,IF(C158<D157,C158,'Tabla Amortización Crec'!AB164))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C158<=0,0,'Tabla Amortización Crec'!AC164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P157<=0.01,0,'Tabla Amortización Crec'!R164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D158<=0,0,'Tabla Amortización Crec'!W164+'Tabla Amortización Crec'!U164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C158=0,0,'Tabla Amortización Crec'!X164+'Tabla Amortización Crec'!V164+'Tabla Amortización Crec'!S164+'Tabla Amortización Crec'!Q164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[152,{"$f":"'Tabla Amortización Crec'!C165","v":"2037-12-04"},{"$error":"#DIV/0!"},{"$f":"IF(C159<=0,0,IF(C159<D158,C159,'Tabla Amortización Crec'!AB165))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C159<=0,0,'Tabla Amortización Crec'!AC165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P158<=0.01,0,'Tabla Amortización Crec'!R165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D159<=0,0,'Tabla Amortización Crec'!W165+'Tabla Amortización Crec'!U165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C159=0,0,'Tabla Amortización Crec'!X165+'Tabla Amortización Crec'!V165+'Tabla Amortización Crec'!S165+'Tabla Amortización Crec'!Q165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[153,{"$f":"'Tabla Amortización Crec'!C166","v":"2038-01-04"},{"$error":"#DIV/0!"},{"$f":"IF(C160<=0,0,IF(C160<D159,C160,'Tabla Amortización Crec'!AB166))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C160<=0,0,'Tabla Amortización Crec'!AC166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P159<=0.01,0,'Tabla Amortización Crec'!R166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D160<=0,0,'Tabla Amortización Crec'!W166+'Tabla Amortización Crec'!U166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C160=0,0,'Tabla Amortización Crec'!X166+'Tabla Amortización Crec'!V166+'Tabla Amortización Crec'!S166+'Tabla Amortización Crec'!Q166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[154,{"$f":"'Tabla Amortización Crec'!C167","v":"2038-02-04"},{"$error":"#DIV/0!"},{"$f":"IF(C161<=0,0,IF(C161<D160,C161,'Tabla Amortización Crec'!AB167))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C161<=0,0,'Tabla Amortización Crec'!AC167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P160<=0.01,0,'Tabla Amortización Crec'!R167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D161<=0,0,'Tabla Amortización Crec'!W167+'Tabla Amortización Crec'!U167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C161=0,0,'Tabla Amortización Crec'!X167+'Tabla Amortización Crec'!V167+'Tabla Amortización Crec'!S167+'Tabla Amortización Crec'!Q167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[155,{"$f":"'Tabla Amortización Crec'!C168","v":"2038-03-04"},{"$error":"#DIV/0!"},{"$f":"IF(C162<=0,0,IF(C162<D161,C162,'Tabla Amortización Crec'!AB168))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C162<=0,0,'Tabla Amortización Crec'!AC168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P161<=0.01,0,'Tabla Amortización Crec'!R168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D162<=0,0,'Tabla Amortización Crec'!W168+'Tabla Amortización Crec'!U168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C162=0,0,'Tabla Amortización Crec'!X168+'Tabla Amortización Crec'!V168+'Tabla Amortización Crec'!S168+'Tabla Amortización Crec'!Q168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[156,{"$f":"'Tabla Amortización Crec'!C169","v":"2038-04-04"},{"$error":"#DIV/0!"},{"$f":"IF(C163<=0,0,IF(C163<D162,C163,'Tabla Amortización Crec'!AB169))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C163<=0,0,'Tabla Amortización Crec'!AC169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P162<=0.01,0,'Tabla Amortización Crec'!R169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D163<=0,0,'Tabla Amortización Crec'!W169+'Tabla Amortización Crec'!U169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C163=0,0,'Tabla Amortización Crec'!X169+'Tabla Amortización Crec'!V169+'Tabla Amortización Crec'!S169+'Tabla Amortización Crec'!Q169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[157,{"$f":"'Tabla Amortización Crec'!C170","v":"2038-05-04"},{"$error":"#DIV/0!"},{"$f":"IF(C164<=0,0,IF(C164<D163,C164,'Tabla Amortización Crec'!AB170))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C164<=0,0,'Tabla Amortización Crec'!AC170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P163<=0.01,0,'Tabla Amortización Crec'!R170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D164<=0,0,'Tabla Amortización Crec'!W170+'Tabla Amortización Crec'!U170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C164=0,0,'Tabla Amortización Crec'!X170+'Tabla Amortización Crec'!V170+'Tabla Amortización Crec'!S170+'Tabla Amortización Crec'!Q170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[158,{"$f":"'Tabla Amortización Crec'!C171","v":"2038-06-04"},{"$error":"#DIV/0!"},{"$f":"IF(C165<=0,0,IF(C165<D164,C165,'Tabla Amortización Crec'!AB171))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C165<=0,0,'Tabla Amortización Crec'!AC171)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P164<=0.01,0,'Tabla Amortización Crec'!R171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D165<=0,0,'Tabla Amortización Crec'!W171+'Tabla Amortización Crec'!U171)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C165=0,0,'Tabla Amortización Crec'!X171+'Tabla Amortización Crec'!V171+'Tabla Amortización Crec'!S171+'Tabla Amortización Crec'!Q171)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[159,{"$f":"'Tabla Amortización Crec'!C172","v":"2038-07-04"},{"$error":"#DIV/0!"},{"$f":"IF(C166<=0,0,IF(C166<D165,C166,'Tabla Amortización Crec'!AB172))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C166<=0,0,'Tabla Amortización Crec'!AC172)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P165<=0.01,0,'Tabla Amortización Crec'!R172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D166<=0,0,'Tabla Amortización Crec'!W172+'Tabla Amortización Crec'!U172)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C166=0,0,'Tabla Amortización Crec'!X172+'Tabla Amortización Crec'!V172+'Tabla Amortización Crec'!S172+'Tabla Amortización Crec'!Q172)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[160,{"$f":"'Tabla Amortización Crec'!C173","v":"2038-08-04"},{"$error":"#DIV/0!"},{"$f":"IF(C167<=0,0,IF(C167<D166,C167,'Tabla Amortización Crec'!AB173))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C167<=0,0,'Tabla Amortización Crec'!AC173)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P166<=0.01,0,'Tabla Amortización Crec'!R173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D167<=0,0,'Tabla Amortización Crec'!W173+'Tabla Amortización Crec'!U173)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C167=0,0,'Tabla Amortización Crec'!X173+'Tabla Amortización Crec'!V173+'Tabla Amortización Crec'!S173+'Tabla Amortización Crec'!Q173)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[161,{"$f":"'Tabla Amortización Crec'!C174","v":"2038-09-04"},{"$error":"#DIV/0!"},{"$f":"IF(C168<=0,0,IF(C168<D167,C168,'Tabla Amortización Crec'!AB174))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C168<=0,0,'Tabla Amortización Crec'!AC174)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P167<=0.01,0,'Tabla Amortización Crec'!R174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D168<=0,0,'Tabla Amortización Crec'!W174+'Tabla Amortización Crec'!U174)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C168=0,0,'Tabla Amortización Crec'!X174+'Tabla Amortización Crec'!V174+'Tabla Amortización Crec'!S174+'Tabla Amortización Crec'!Q174)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[162,{"$f":"'Tabla Amortización Crec'!C175","v":"2038-10-04"},{"$error":"#DIV/0!"},{"$f":"IF(C169<=0,0,IF(C169<D168,C169,'Tabla Amortización Crec'!AB175))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C169<=0,0,'Tabla Amortización Crec'!AC175)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P168<=0.01,0,'Tabla Amortización Crec'!R175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D169<=0,0,'Tabla Amortización Crec'!W175+'Tabla Amortización Crec'!U175)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C169=0,0,'Tabla Amortización Crec'!X175+'Tabla Amortización Crec'!V175+'Tabla Amortización Crec'!S175+'Tabla Amortización Crec'!Q175)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[163,{"$f":"'Tabla Amortización Crec'!C176","v":"2038-11-04"},{"$error":"#DIV/0!"},{"$f":"IF(C170<=0,0,IF(C170<D169,C170,'Tabla Amortización Crec'!AB176))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C170<=0,0,'Tabla Amortización Crec'!AC176)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P169<=0.01,0,'Tabla Amortización Crec'!R176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D170<=0,0,'Tabla Amortización Crec'!W176+'Tabla Amortización Crec'!U176)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C170=0,0,'Tabla Amortización Crec'!X176+'Tabla Amortización Crec'!V176+'Tabla Amortización Crec'!S176+'Tabla Amortización Crec'!Q176)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[164,{"$f":"'Tabla Amortización Crec'!C177","v":"2038-12-04"},{"$error":"#DIV/0!"},{"$f":"IF(C171<=0,0,IF(C171<D170,C171,'Tabla Amortización Crec'!AB177))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C171<=0,0,'Tabla Amortización Crec'!AC177)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P170<=0.01,0,'Tabla Amortización Crec'!R177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D171<=0,0,'Tabla Amortización Crec'!W177+'Tabla Amortización Crec'!U177)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C171=0,0,'Tabla Amortización Crec'!X177+'Tabla Amortización Crec'!V177+'Tabla Amortización Crec'!S177+'Tabla Amortización Crec'!Q177)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[165,{"$f":"'Tabla Amortización Crec'!C178","v":"2039-01-04"},{"$error":"#DIV/0!"},{"$f":"IF(C172<=0,0,IF(C172<D171,C172,'Tabla Amortización Crec'!AB178))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C172<=0,0,'Tabla Amortización Crec'!AC178)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P171<=0.01,0,'Tabla Amortización Crec'!R178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D172<=0,0,'Tabla Amortización Crec'!W178+'Tabla Amortización Crec'!U178)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C172=0,0,'Tabla Amortización Crec'!X178+'Tabla Amortización Crec'!V178+'Tabla Amortización Crec'!S178+'Tabla Amortización Crec'!Q178)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[166,{"$f":"'Tabla Amortización Crec'!C179","v":"2039-02-04"},{"$error":"#DIV/0!"},{"$f":"IF(C173<=0,0,IF(C173<D172,C173,'Tabla Amortización Crec'!AB179))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C173<=0,0,'Tabla Amortización Crec'!AC179)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P172<=0.01,0,'Tabla Amortización Crec'!R179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D173<=0,0,'Tabla Amortización Crec'!W179+'Tabla Amortización Crec'!U179)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C173=0,0,'Tabla Amortización Crec'!X179+'Tabla Amortización Crec'!V179+'Tabla Amortización Crec'!S179+'Tabla Amortización Crec'!Q179)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[167,{"$f":"'Tabla Amortización Crec'!C180","v":"2039-03-04"},{"$error":"#DIV/0!"},{"$f":"IF(C174<=0,0,IF(C174<D173,C174,'Tabla Amortización Crec'!AB180))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C174<=0,0,'Tabla Amortización Crec'!AC180)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P173<=0.01,0,'Tabla Amortización Crec'!R180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D174<=0,0,'Tabla Amortización Crec'!W180+'Tabla Amortización Crec'!U180)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C174=0,0,'Tabla Amortización Crec'!X180+'Tabla Amortización Crec'!V180+'Tabla Amortización Crec'!S180+'Tabla Amortización Crec'!Q180)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[168,{"$f":"'Tabla Amortización Crec'!C181","v":"2039-04-04"},{"$error":"#DIV/0!"},{"$f":"IF(C175<=0,0,IF(C175<D174,C175,'Tabla Amortización Crec'!AB181))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C175<=0,0,'Tabla Amortización Crec'!AC181)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P174<=0.01,0,'Tabla Amortización Crec'!R181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D175<=0,0,'Tabla Amortización Crec'!W181+'Tabla Amortización Crec'!U181)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C175=0,0,'Tabla Amortización Crec'!X181+'Tabla Amortización Crec'!V181+'Tabla Amortización Crec'!S181+'Tabla Amortización Crec'!Q181)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[169,{"$f":"'Tabla Amortización Crec'!C182","v":"2039-05-04"},{"$error":"#DIV/0!"},{"$f":"IF(C176<=0,0,IF(C176<D175,C176,'Tabla Amortización Crec'!AB182))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C176<=0,0,'Tabla Amortización Crec'!AC182)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P175<=0.01,0,'Tabla Amortización Crec'!R182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D176<=0,0,'Tabla Amortización Crec'!W182+'Tabla Amortización Crec'!U182)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C176=0,0,'Tabla Amortización Crec'!X182+'Tabla Amortización Crec'!V182+'Tabla Amortización Crec'!S182+'Tabla Amortización Crec'!Q182)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[170,{"$f":"'Tabla Amortización Crec'!C183","v":"2039-06-04"},{"$error":"#DIV/0!"},{"$f":"IF(C177<=0,0,IF(C177<D176,C177,'Tabla Amortización Crec'!AB183))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C177<=0,0,'Tabla Amortización Crec'!AC183)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P176<=0.01,0,'Tabla Amortización Crec'!R183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D177<=0,0,'Tabla Amortización Crec'!W183+'Tabla Amortización Crec'!U183)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C177=0,0,'Tabla Amortización Crec'!X183+'Tabla Amortización Crec'!V183+'Tabla Amortización Crec'!S183+'Tabla Amortización Crec'!Q183)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[171,{"$f":"'Tabla Amortización Crec'!C184","v":"2039-07-04"},{"$error":"#DIV/0!"},{"$f":"IF(C178<=0,0,IF(C178<D177,C178,'Tabla Amortización Crec'!AB184))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C178<=0,0,'Tabla Amortización Crec'!AC184)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P177<=0.01,0,'Tabla Amortización Crec'!R184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D178<=0,0,'Tabla Amortización Crec'!W184+'Tabla Amortización Crec'!U184)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C178=0,0,'Tabla Amortización Crec'!X184+'Tabla Amortización Crec'!V184+'Tabla Amortización Crec'!S184+'Tabla Amortización Crec'!Q184)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[172,{"$f":"'Tabla Amortización Crec'!C185","v":"2039-08-04"},{"$error":"#DIV/0!"},{"$f":"IF(C179<=0,0,IF(C179<D178,C179,'Tabla Amortización Crec'!AB185))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C179<=0,0,'Tabla Amortización Crec'!AC185)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P178<=0.01,0,'Tabla Amortización Crec'!R185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D179<=0,0,'Tabla Amortización Crec'!W185+'Tabla Amortización Crec'!U185)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C179=0,0,'Tabla Amortización Crec'!X185+'Tabla Amortización Crec'!V185+'Tabla Amortización Crec'!S185+'Tabla Amortización Crec'!Q185)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[173,{"$f":"'Tabla Amortización Crec'!C186","v":"2039-09-04"},{"$error":"#DIV/0!"},{"$f":"IF(C180<=0,0,IF(C180<D179,C180,'Tabla Amortización Crec'!AB186))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C180<=0,0,'Tabla Amortización Crec'!AC186)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P179<=0.01,0,'Tabla Amortización Crec'!R186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D180<=0,0,'Tabla Amortización Crec'!W186+'Tabla Amortización Crec'!U186)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C180=0,0,'Tabla Amortización Crec'!X186+'Tabla Amortización Crec'!V186+'Tabla Amortización Crec'!S186+'Tabla Amortización Crec'!Q186)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[174,{"$f":"'Tabla Amortización Crec'!C187","v":"2039-10-04"},{"$error":"#DIV/0!"},{"$f":"IF(C181<=0,0,IF(C181<D180,C181,'Tabla Amortización Crec'!AB187))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C181<=0,0,'Tabla Amortización Crec'!AC187)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P180<=0.01,0,'Tabla Amortización Crec'!R187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D181<=0,0,'Tabla Amortización Crec'!W187+'Tabla Amortización Crec'!U187)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C181=0,0,'Tabla Amortización Crec'!X187+'Tabla Amortización Crec'!V187+'Tabla Amortización Crec'!S187+'Tabla Amortización Crec'!Q187)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[175,{"$f":"'Tabla Amortización Crec'!C188","v":"2039-11-04"},{"$error":"#DIV/0!"},{"$f":"IF(C182<=0,0,IF(C182<D181,C182,'Tabla Amortización Crec'!AB188))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C182<=0,0,'Tabla Amortización Crec'!AC188)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P181<=0.01,0,'Tabla Amortización Crec'!R188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D182<=0,0,'Tabla Amortización Crec'!W188+'Tabla Amortización Crec'!U188)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C182=0,0,'Tabla Amortización Crec'!X188+'Tabla Amortización Crec'!V188+'Tabla Amortización Crec'!S188+'Tabla Amortización Crec'!Q188)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[176,{"$f":"'Tabla Amortización Crec'!C189","v":"2039-12-04"},{"$error":"#DIV/0!"},{"$f":"IF(C183<=0,0,IF(C183<D182,C183,'Tabla Amortización Crec'!AB189))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C183<=0,0,'Tabla Amortización Crec'!AC189)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P182<=0.01,0,'Tabla Amortización Crec'!R189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D183<=0,0,'Tabla Amortización Crec'!W189+'Tabla Amortización Crec'!U189)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C183=0,0,'Tabla Amortización Crec'!X189+'Tabla Amortización Crec'!V189+'Tabla Amortización Crec'!S189+'Tabla Amortización Crec'!Q189)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[177,{"$f":"'Tabla Amortización Crec'!C190","v":"2040-01-04"},{"$error":"#DIV/0!"},{"$f":"IF(C184<=0,0,IF(C184<D183,C184,'Tabla Amortización Crec'!AB190))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C184<=0,0,'Tabla Amortización Crec'!AC190)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P183<=0.01,0,'Tabla Amortización Crec'!R190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D184<=0,0,'Tabla Amortización Crec'!W190+'Tabla Amortización Crec'!U190)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C184=0,0,'Tabla Amortización Crec'!X190+'Tabla Amortización Crec'!V190+'Tabla Amortización Crec'!S190+'Tabla Amortización Crec'!Q190)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[178,{"$f":"'Tabla Amortización Crec'!C191","v":"2040-02-04"},{"$error":"#DIV/0!"},{"$f":"IF(C185<=0,0,IF(C185<D184,C185,'Tabla Amortización Crec'!AB191))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C185<=0,0,'Tabla Amortización Crec'!AC191)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P184<=0.01,0,'Tabla Amortización Crec'!R191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D185<=0,0,'Tabla Amortización Crec'!W191+'Tabla Amortización Crec'!U191)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C185=0,0,'Tabla Amortización Crec'!X191+'Tabla Amortización Crec'!V191+'Tabla Amortización Crec'!S191+'Tabla Amortización Crec'!Q191)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[179,{"$f":"'Tabla Amortización Crec'!C192","v":"2040-03-04"},{"$error":"#DIV/0!"},{"$f":"IF(C186<=0,0,IF(C186<D185,C186,'Tabla Amortización Crec'!AB192))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C186<=0,0,'Tabla Amortización Crec'!AC192)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P185<=0.01,0,'Tabla Amortización Crec'!R192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D186<=0,0,'Tabla Amortización Crec'!W192+'Tabla Amortización Crec'!U192)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C186=0,0,'Tabla Amortización Crec'!X192+'Tabla Amortización Crec'!V192+'Tabla Amortización Crec'!S192+'Tabla Amortización Crec'!Q192)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[180,{"$f":"'Tabla Amortización Crec'!C193","v":"2040-04-04"},{"$error":"#DIV/0!"},{"$f":"IF(C187<=0,0,IF(C187<D186,C187,'Tabla Amortización Crec'!AB193))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C187<=0,0,'Tabla Amortización Crec'!AC193)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P186<=0.01,0,'Tabla Amortización Crec'!R193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D187<=0,0,'Tabla Amortización Crec'!W193+'Tabla Amortización Crec'!U193)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C187=0,0,'Tabla Amortización Crec'!X193+'Tabla Amortización Crec'!V193+'Tabla Amortización Crec'!S193+'Tabla Amortización Crec'!Q193)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[181,{"$f":"'Tabla Amortización Crec'!C194","v":"2040-05-04"},{"$error":"#DIV/0!"},{"$f":"IF(C188<=0,0,IF(C188<D187,C188,'Tabla Amortización Crec'!AB194))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C188<=0,0,'Tabla Amortización Crec'!AC194)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P187<=0.01,0,'Tabla Amortización Crec'!R194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D188<=0,0,'Tabla Amortización Crec'!W194+'Tabla Amortización Crec'!U194)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C188=0,0,'Tabla Amortización Crec'!X194+'Tabla Amortización Crec'!V194+'Tabla Amortización Crec'!S194+'Tabla Amortización Crec'!Q194)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[182,{"$f":"'Tabla Amortización Crec'!C195","v":"2040-06-04"},{"$error":"#DIV/0!"},{"$f":"IF(C189<=0,0,IF(C189<D188,C189,'Tabla Amortización Crec'!AB195))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C189<=0,0,'Tabla Amortización Crec'!AC195)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P188<=0.01,0,'Tabla Amortización Crec'!R195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D189<=0,0,'Tabla Amortización Crec'!W195+'Tabla Amortización Crec'!U195)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C189=0,0,'Tabla Amortización Crec'!X195+'Tabla Amortización Crec'!V195+'Tabla Amortización Crec'!S195+'Tabla Amortización Crec'!Q195)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[183,{"$f":"'Tabla Amortización Crec'!C196","v":"2040-07-04"},{"$error":"#DIV/0!"},{"$f":"IF(C190<=0,0,IF(C190<D189,C190,'Tabla Amortización Crec'!AB196))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C190<=0,0,'Tabla Amortización Crec'!AC196)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P189<=0.01,0,'Tabla Amortización Crec'!R196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D190<=0,0,'Tabla Amortización Crec'!W196+'Tabla Amortización Crec'!U196)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C190=0,0,'Tabla Amortización Crec'!X196+'Tabla Amortización Crec'!V196+'Tabla Amortización Crec'!S196+'Tabla Amortización Crec'!Q196)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[184,{"$f":"'Tabla Amortización Crec'!C197","v":"2040-08-04"},{"$error":"#DIV/0!"},{"$f":"IF(C191<=0,0,IF(C191<D190,C191,'Tabla Amortización Crec'!AB197))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C191<=0,0,'Tabla Amortización Crec'!AC197)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P190<=0.01,0,'Tabla Amortización Crec'!R197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D191<=0,0,'Tabla Amortización Crec'!W197+'Tabla Amortización Crec'!U197)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C191=0,0,'Tabla Amortización Crec'!X197+'Tabla Amortización Crec'!V197+'Tabla Amortización Crec'!S197+'Tabla Amortización Crec'!Q197)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[185,{"$f":"'Tabla Amortización Crec'!C198","v":"2040-09-04"},{"$error":"#DIV/0!"},{"$f":"IF(C192<=0,0,IF(C192<D191,C192,'Tabla Amortización Crec'!AB198))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C192<=0,0,'Tabla Amortización Crec'!AC198)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P191<=0.01,0,'Tabla Amortización Crec'!R198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D192<=0,0,'Tabla Amortización Crec'!W198+'Tabla Amortización Crec'!U198)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C192=0,0,'Tabla Amortización Crec'!X198+'Tabla Amortización Crec'!V198+'Tabla Amortización Crec'!S198+'Tabla Amortización Crec'!Q198)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[186,{"$f":"'Tabla Amortización Crec'!C199","v":"2040-10-04"},{"$error":"#DIV/0!"},{"$f":"IF(C193<=0,0,IF(C193<D192,C193,'Tabla Amortización Crec'!AB199))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C193<=0,0,'Tabla Amortización Crec'!AC199)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P192<=0.01,0,'Tabla Amortización Crec'!R199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D193<=0,0,'Tabla Amortización Crec'!W199+'Tabla Amortización Crec'!U199)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C193=0,0,'Tabla Amortización Crec'!X199+'Tabla Amortización Crec'!V199+'Tabla Amortización Crec'!S199+'Tabla Amortización Crec'!Q199)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[187,{"$f":"'Tabla Amortización Crec'!C200","v":"2040-11-04"},{"$error":"#DIV/0!"},{"$f":"IF(C194<=0,0,IF(C194<D193,C194,'Tabla Amortización Crec'!AB200))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C194<=0,0,'Tabla Amortización Crec'!AC200)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P193<=0.01,0,'Tabla Amortización Crec'!R200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D194<=0,0,'Tabla Amortización Crec'!W200+'Tabla Amortización Crec'!U200)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C194=0,0,'Tabla Amortización Crec'!X200+'Tabla Amortización Crec'!V200+'Tabla Amortización Crec'!S200+'Tabla Amortización Crec'!Q200)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[188,{"$f":"'Tabla Amortización Crec'!C201","v":"2040-12-04"},{"$error":"#DIV/0!"},{"$f":"IF(C195<=0,0,IF(C195<D194,C195,'Tabla Amortización Crec'!AB201))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C195<=0,0,'Tabla Amortización Crec'!AC201)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P194<=0.01,0,'Tabla Amortización Crec'!R201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D195<=0,0,'Tabla Amortización Crec'!W201+'Tabla Amortización Crec'!U201)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C195=0,0,'Tabla Amortización Crec'!X201+'Tabla Amortización Crec'!V201+'Tabla Amortización Crec'!S201+'Tabla Amortización Crec'!Q201)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[189,{"$f":"'Tabla Amortización Crec'!C202","v":"2041-01-04"},{"$error":"#DIV/0!"},{"$f":"IF(C196<=0,0,IF(C196<D195,C196,'Tabla Amortización Crec'!AB202))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C196<=0,0,'Tabla Amortización Crec'!AC202)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P195<=0.01,0,'Tabla Amortización Crec'!R202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D196<=0,0,'Tabla Amortización Crec'!W202+'Tabla Amortización Crec'!U202)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C196=0,0,'Tabla Amortización Crec'!X202+'Tabla Amortización Crec'!V202+'Tabla Amortización Crec'!S202+'Tabla Amortización Crec'!Q202)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[190,{"$f":"'Tabla Amortización Crec'!C203","v":"2041-02-04"},{"$error":"#DIV/0!"},{"$f":"IF(C197<=0,0,IF(C197<D196,C197,'Tabla Amortización Crec'!AB203))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C197<=0,0,'Tabla Amortización Crec'!AC203)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P196<=0.01,0,'Tabla Amortización Crec'!R203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D197<=0,0,'Tabla Amortización Crec'!W203+'Tabla Amortización Crec'!U203)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C197=0,0,'Tabla Amortización Crec'!X203+'Tabla Amortización Crec'!V203+'Tabla Amortización Crec'!S203+'Tabla Amortización Crec'!Q203)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[191,{"$f":"'Tabla Amortización Crec'!C204","v":"2041-03-04"},{"$error":"#DIV/0!"},{"$f":"IF(C198<=0,0,IF(C198<D197,C198,'Tabla Amortización Crec'!AB204))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C198<=0,0,'Tabla Amortización Crec'!AC204)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P197<=0.01,0,'Tabla Amortización Crec'!R204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D198<=0,0,'Tabla Amortización Crec'!W204+'Tabla Amortización Crec'!U204)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C198=0,0,'Tabla Amortización Crec'!X204+'Tabla Amortización Crec'!V204+'Tabla Amortización Crec'!S204+'Tabla Amortización Crec'!Q204)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[192,{"$f":"'Tabla Amortización Crec'!C205","v":"2041-04-04"},{"$error":"#DIV/0!"},{"$f":"IF(C199<=0,0,IF(C199<D198,C199,'Tabla Amortización Crec'!AB205))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C199<=0,0,'Tabla Amortización Crec'!AC205)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P198<=0.01,0,'Tabla Amortización Crec'!R205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D199<=0,0,'Tabla Amortización Crec'!W205+'Tabla Amortización Crec'!U205)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C199=0,0,'Tabla Amortización Crec'!X205+'Tabla Amortización Crec'!V205+'Tabla Amortización Crec'!S205+'Tabla Amortización Crec'!Q205)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[193,{"$f":"'Tabla Amortización Crec'!C206","v":"2041-05-04"},{"$error":"#DIV/0!"},{"$f":"IF(C200<=0,0,IF(C200<D199,C200,'Tabla Amortización Crec'!AB206))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C200<=0,0,'Tabla Amortización Crec'!AC206)","v":{"$error":"#DIV/0!"}},{"$f":"D200+F200","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"IF(P199<=0.01,0,'Tabla Amortización Crec'!R206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D200<=0,0,'Tabla Amortización Crec'!W206+'Tabla Amortización Crec'!U206)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C200=0,0,'Tabla Amortización Crec'!X206+'Tabla Amortización Crec'!V206+'Tabla Amortización Crec'!S206+'Tabla Amortización Crec'!Q206)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"C200-D200-E200-H200","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[194,{"$f":"'Tabla Amortización Crec'!C207","v":"2041-06-04"},{"$error":"#DIV/0!"},{"$f":"IF(C201<=0,0,IF(C201<D200,C201,'Tabla Amortización Crec'!AB207))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C201<=0,0,'Tabla Amortización Crec'!AC207)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"IF(C201<=0,0,(C201*0.8/1000))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P200<=0.01,0,'Tabla Amortización Crec'!R207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D201<=0,0,'Tabla Amortización Crec'!W207+'Tabla Amortización Crec'!U207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C201<=0,,399)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C201=0,0,'Tabla Amortización Crec'!X207+'Tabla Amortización Crec'!V207+'Tabla Amortización Crec'!S207+'Tabla Amortización Crec'!Q207)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[195,{"$f":"'Tabla Amortización Crec'!C208","v":"2041-07-04"},{"$error":"#DIV/0!"},{"$f":"IF(C202<=0,0,IF(C202<D201,C202,'Tabla Amortización Crec'!AB208))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C202<=0,0,'Tabla Amortización Crec'!AC208)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P201<=0.01,0,'Tabla Amortización Crec'!R208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D202<=0,0,'Tabla Amortización Crec'!W208+'Tabla Amortización Crec'!U208)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C202=0,0,'Tabla Amortización Crec'!X208+'Tabla Amortización Crec'!V208+'Tabla Amortización Crec'!S208+'Tabla Amortización Crec'!Q208)","v":{"$error":"#DIV/0!"}},{"$f":"G202+K202+J202+L202+M202+I202","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"N202-M202+H202+E202","v":{"$error":"#DIV/0!"}}]
[196,{"$f":"'Tabla Amortización Crec'!C209","v":"2041-08-04"},{"$f":"IF(P202<=0.01,0,P202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C203<=0,0,IF(C203<D202,C203,'Tabla Amortización Crec'!AB209))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C203<=0,0,'Tabla Amortización Crec'!AC209)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P202<=0.01,0,'Tabla Amortización Crec'!R209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D203<=0,0,'Tabla Amortización Crec'!W209+'Tabla Amortización Crec'!U209)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C203=0,0,'Tabla Amortización Crec'!X209+'Tabla Amortización Crec'!V209+'Tabla Amortización Crec'!S209+'Tabla Amortización Crec'!Q209)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[197,{"$f":"'Tabla Amortización Crec'!C210","v":"2041-09-04"},{"$error":"#DIV/0!"},{"$f":"IF(C204<=0,0,IF(C204<D203,C204,'Tabla Amortización Crec'!AB210))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C204<=0,0,'Tabla Amortización Crec'!AC210)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P203<=0.01,0,'Tabla Amortización Crec'!R210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D204<=0,0,'Tabla Amortización Crec'!W210+'Tabla Amortización Crec'!U210)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C204=0,0,'Tabla Amortización Crec'!X210+'Tabla Amortización Crec'!V210+'Tabla Amortización Crec'!S210+'Tabla Amortización Crec'!Q210)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[198,{"$f":"'Tabla Amortización Crec'!C211","v":"2041-10-04"},{"$error":"#DIV/0!"},{"$f":"IF(C205<=0,0,IF(C205<D204,C205,'Tabla Amortización Crec'!AB211))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C205<=0,0,'Tabla Amortización Crec'!AC211)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P204<=0.01,0,'Tabla Amortización Crec'!R211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D205<=0,0,'Tabla Amortización Crec'!W211+'Tabla Amortización Crec'!U211)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C205=0,0,'Tabla Amortización Crec'!X211+'Tabla Amortización Crec'!V211+'Tabla Amortización Crec'!S211+'Tabla Amortización Crec'!Q211)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[199,{"$f":"'Tabla Amortización Crec'!C212","v":"2041-11-04"},{"$error":"#DIV/0!"},{"$f":"IF(C206<=0,0,IF(C206<D205,C206,'Tabla Amortización Crec'!AB212))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C206<=0,0,'Tabla Amortización Crec'!AC212)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P205<=0.01,0,'Tabla Amortización Crec'!R212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D206<=0,0,'Tabla Amortización Crec'!W212+'Tabla Amortización Crec'!U212)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C206=0,0,'Tabla Amortización Crec'!X212+'Tabla Amortización Crec'!V212+'Tabla Amortización Crec'!S212+'Tabla Amortización Crec'!Q212)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[200,{"$f":"'Tabla Amortización Crec'!C213","v":"2041-12-04"},{"$error":"#DIV/0!"},{"$f":"IF(C207<=0,0,IF(C207<D206,C207,'Tabla Amortización Crec'!AB213))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C207<=0,0,'Tabla Amortización Crec'!AC213)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P206<=0.01,0,'Tabla Amortización Crec'!R213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D207<=0,0,'Tabla Amortización Crec'!W213+'Tabla Amortización Crec'!U213)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C207=0,0,'Tabla Amortización Crec'!X213+'Tabla Amortización Crec'!V213+'Tabla Amortización Crec'!S213+'Tabla Amortización Crec'!Q213)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[201,{"$f":"'Tabla Amortización Crec'!C214","v":"2042-01-04"},{"$error":"#DIV/0!"},{"$f":"IF(C208<=0,0,IF(C208<D207,C208,'Tabla Amortización Crec'!AB214))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C208<=0,0,'Tabla Amortización Crec'!AC214)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P207<=0.01,0,'Tabla Amortización Crec'!R214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D208<=0,0,'Tabla Amortización Crec'!W214+'Tabla Amortización Crec'!U214)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C208=0,0,'Tabla Amortización Crec'!X214+'Tabla Amortización Crec'!V214+'Tabla Amortización Crec'!S214+'Tabla Amortización Crec'!Q214)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[202,{"$f":"'Tabla Amortización Crec'!C215","v":"2042-02-04"},{"$error":"#DIV/0!"},{"$f":"IF(C209<=0,0,IF(C209<D208,C209,'Tabla Amortización Crec'!AB215))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C209<=0,0,'Tabla Amortización Crec'!AC215)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P208<=0.01,0,'Tabla Amortización Crec'!R215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D209<=0,0,'Tabla Amortización Crec'!W215+'Tabla Amortización Crec'!U215)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C209=0,0,'Tabla Amortización Crec'!X215+'Tabla Amortización Crec'!V215+'Tabla Amortización Crec'!S215+'Tabla Amortización Crec'!Q215)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[203,{"$f":"'Tabla Amortización Crec'!C216","v":"2042-03-04"},{"$error":"#DIV/0!"},{"$f":"IF(C210<=0,0,IF(C210<D209,C210,'Tabla Amortización Crec'!AB216))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C210<=0,0,'Tabla Amortización Crec'!AC216)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P209<=0.01,0,'Tabla Amortización Crec'!R216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D210<=0,0,'Tabla Amortización Crec'!W216+'Tabla Amortización Crec'!U216)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C210=0,0,'Tabla Amortización Crec'!X216+'Tabla Amortización Crec'!V216+'Tabla Amortización Crec'!S216+'Tabla Amortización Crec'!Q216)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[204,{"$f":"'Tabla Amortización Crec'!C217","v":"2042-04-04"},{"$error":"#DIV/0!"},{"$f":"IF(C211<=0,0,IF(C211<D210,C211,'Tabla Amortización Crec'!AB217))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C211<=0,0,'Tabla Amortización Crec'!AC217)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P210<=0.01,0,'Tabla Amortización Crec'!R217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D211<=0,0,'Tabla Amortización Crec'!W217+'Tabla Amortización Crec'!U217)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C211=0,0,'Tabla Amortización Crec'!X217+'Tabla Amortización Crec'!V217+'Tabla Amortización Crec'!S217+'Tabla Amortización Crec'!Q217)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[205,{"$f":"'Tabla Amortización Crec'!C218","v":"2042-05-04"},{"$error":"#DIV/0!"},{"$f":"IF(C212<=0,0,IF(C212<D211,C212,'Tabla Amortización Crec'!AB218))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C212<=0,0,'Tabla Amortización Crec'!AC218)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P211<=0.01,0,'Tabla Amortización Crec'!R218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D212<=0,0,'Tabla Amortización Crec'!W218+'Tabla Amortización Crec'!U218)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C212=0,0,'Tabla Amortización Crec'!X218+'Tabla Amortización Crec'!V218+'Tabla Amortización Crec'!S218+'Tabla Amortización Crec'!Q218)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[206,{"$f":"'Tabla Amortización Crec'!C219","v":"2042-06-04"},{"$error":"#DIV/0!"},{"$f":"IF(C213<=0,0,IF(C213<D212,C213,'Tabla Amortización Crec'!AB219))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C213<=0,0,'Tabla Amortización Crec'!AC219)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P212<=0.01,0,'Tabla Amortización Crec'!R219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D213<=0,0,'Tabla Amortización Crec'!W219+'Tabla Amortización Crec'!U219)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C213=0,0,'Tabla Amortización Crec'!X219+'Tabla Amortización Crec'!V219+'Tabla Amortización Crec'!S219+'Tabla Amortización Crec'!Q219)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[207,{"$f":"'Tabla Amortización Crec'!C220","v":"2042-07-04"},{"$error":"#DIV/0!"},{"$f":"IF(C214<=0,0,IF(C214<D213,C214,'Tabla Amortización Crec'!AB220))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C214<=0,0,'Tabla Amortización Crec'!AC220)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P213<=0.01,0,'Tabla Amortización Crec'!R220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D214<=0,0,'Tabla Amortización Crec'!W220+'Tabla Amortización Crec'!U220)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C214=0,0,'Tabla Amortización Crec'!X220+'Tabla Amortización Crec'!V220+'Tabla Amortización Crec'!S220+'Tabla Amortización Crec'!Q220)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[208,{"$f":"'Tabla Amortización Crec'!C221","v":"2042-08-04"},{"$error":"#DIV/0!"},{"$f":"IF(C215<=0,0,IF(C215<D214,C215,'Tabla Amortización Crec'!AB221))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C215<=0,0,'Tabla Amortización Crec'!AC221)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P214<=0.01,0,'Tabla Amortización Crec'!R221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D215<=0,0,'Tabla Amortización Crec'!W221+'Tabla Amortización Crec'!U221)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C215=0,0,'Tabla Amortización Crec'!X221+'Tabla Amortización Crec'!V221+'Tabla Amortización Crec'!S221+'Tabla Amortización Crec'!Q221)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[209,{"$f":"'Tabla Amortización Crec'!C222","v":"2042-09-04"},{"$error":"#DIV/0!"},{"$f":"IF(C216<=0,0,IF(C216<D215,C216,'Tabla Amortización Crec'!AB222))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C216<=0,0,'Tabla Amortización Crec'!AC222)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P215<=0.01,0,'Tabla Amortización Crec'!R222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D216<=0,0,'Tabla Amortización Crec'!W222+'Tabla Amortización Crec'!U222)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C216=0,0,'Tabla Amortización Crec'!X222+'Tabla Amortización Crec'!V222+'Tabla Amortización Crec'!S222+'Tabla Amortización Crec'!Q222)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[210,{"$f":"'Tabla Amortización Crec'!C223","v":"2042-10-04"},{"$error":"#DIV/0!"},{"$f":"IF(C217<=0,0,IF(C217<D216,C217,'Tabla Amortización Crec'!AB223))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C217<=0,0,'Tabla Amortización Crec'!AC223)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P216<=0.01,0,'Tabla Amortización Crec'!R223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D217<=0,0,'Tabla Amortización Crec'!W223+'Tabla Amortización Crec'!U223)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C217=0,0,'Tabla Amortización Crec'!X223+'Tabla Amortización Crec'!V223+'Tabla Amortización Crec'!S223+'Tabla Amortización Crec'!Q223)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[211,{"$f":"'Tabla Amortización Crec'!C224","v":"2042-11-04"},{"$error":"#DIV/0!"},{"$f":"IF(C218<=0,0,IF(C218<D217,C218,'Tabla Amortización Crec'!AB224))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C218<=0,0,'Tabla Amortización Crec'!AC224)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P217<=0.01,0,'Tabla Amortización Crec'!R224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D218<=0,0,'Tabla Amortización Crec'!W224+'Tabla Amortización Crec'!U224)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C218=0,0,'Tabla Amortización Crec'!X224+'Tabla Amortización Crec'!V224+'Tabla Amortización Crec'!S224+'Tabla Amortización Crec'!Q224)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[212,{"$f":"'Tabla Amortización Crec'!C225","v":"2042-12-04"},{"$error":"#DIV/0!"},{"$f":"IF(C219<=0,0,IF(C219<D218,C219,'Tabla Amortización Crec'!AB225))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C219<=0,0,'Tabla Amortización Crec'!AC225)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P218<=0.01,0,'Tabla Amortización Crec'!R225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D219<=0,0,'Tabla Amortización Crec'!W225+'Tabla Amortización Crec'!U225)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C219=0,0,'Tabla Amortización Crec'!X225+'Tabla Amortización Crec'!V225+'Tabla Amortización Crec'!S225+'Tabla Amortización Crec'!Q225)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[213,{"$f":"'Tabla Amortización Crec'!C226","v":"2043-01-04"},{"$error":"#DIV/0!"},{"$f":"IF(C220<=0,0,IF(C220<D219,C220,'Tabla Amortización Crec'!AB226))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C220<=0,0,'Tabla Amortización Crec'!AC226)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P219<=0.01,0,'Tabla Amortización Crec'!R226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D220<=0,0,'Tabla Amortización Crec'!W226+'Tabla Amortización Crec'!U226)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C220=0,0,'Tabla Amortización Crec'!X226+'Tabla Amortización Crec'!V226+'Tabla Amortización Crec'!S226+'Tabla Amortización Crec'!Q226)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[214,{"$f":"'Tabla Amortización Crec'!C227","v":"2043-02-04"},{"$error":"#DIV/0!"},{"$f":"IF(C221<=0,0,IF(C221<D220,C221,'Tabla Amortización Crec'!AB227))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C221<=0,0,'Tabla Amortización Crec'!AC227)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P220<=0.01,0,'Tabla Amortización Crec'!R227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D221<=0,0,'Tabla Amortización Crec'!W227+'Tabla Amortización Crec'!U227)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C221=0,0,'Tabla Amortización Crec'!X227+'Tabla Amortización Crec'!V227+'Tabla Amortización Crec'!S227+'Tabla Amortización Crec'!Q227)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[215,{"$f":"'Tabla Amortización Crec'!C228","v":"2043-03-04"},{"$error":"#DIV/0!"},{"$f":"IF(C222<=0,0,IF(C222<D221,C222,'Tabla Amortización Crec'!AB228))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C222<=0,0,'Tabla Amortización Crec'!AC228)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P221<=0.01,0,'Tabla Amortización Crec'!R228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D222<=0,0,'Tabla Amortización Crec'!W228+'Tabla Amortización Crec'!U228)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C222=0,0,'Tabla Amortización Crec'!X228+'Tabla Amortización Crec'!V228+'Tabla Amortización Crec'!S228+'Tabla Amortización Crec'!Q228)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[216,{"$f":"'Tabla Amortización Crec'!C229","v":"2043-04-04"},{"$error":"#DIV/0!"},{"$f":"IF(C223<=0,0,IF(C223<D222,C223,'Tabla Amortización Crec'!AB229))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C223<=0,0,'Tabla Amortización Crec'!AC229)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P222<=0.01,0,'Tabla Amortización Crec'!R229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D223<=0,0,'Tabla Amortización Crec'!W229+'Tabla Amortización Crec'!U229)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C223=0,0,'Tabla Amortización Crec'!X229+'Tabla Amortización Crec'!V229+'Tabla Amortización Crec'!S229+'Tabla Amortización Crec'!Q229)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[217,{"$f":"'Tabla Amortización Crec'!C230","v":"2043-05-04"},{"$error":"#DIV/0!"},{"$f":"IF(C224<=0,0,IF(C224<D223,C224,'Tabla Amortización Crec'!AB230))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C224<=0,0,'Tabla Amortización Crec'!AC230)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P223<=0.01,0,'Tabla Amortización Crec'!R230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D224<=0,0,'Tabla Amortización Crec'!W230+'Tabla Amortización Crec'!U230)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C224=0,0,'Tabla Amortización Crec'!X230+'Tabla Amortización Crec'!V230+'Tabla Amortización Crec'!S230+'Tabla Amortización Crec'!Q230)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[218,{"$f":"'Tabla Amortización Crec'!C231","v":"2043-06-04"},{"$error":"#DIV/0!"},{"$f":"IF(C225<=0,0,IF(C225<D224,C225,'Tabla Amortización Crec'!AB231))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C225<=0,0,'Tabla Amortización Crec'!AC231)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P224<=0.01,0,'Tabla Amortización Crec'!R231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D225<=0,0,'Tabla Amortización Crec'!W231+'Tabla Amortización Crec'!U231)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C225=0,0,'Tabla Amortización Crec'!X231+'Tabla Amortización Crec'!V231+'Tabla Amortización Crec'!S231+'Tabla Amortización Crec'!Q231)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[219,{"$f":"'Tabla Amortización Crec'!C232","v":"2043-07-04"},{"$error":"#DIV/0!"},{"$f":"IF(C226<=0,0,IF(C226<D225,C226,'Tabla Amortización Crec'!AB232))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C226<=0,0,'Tabla Amortización Crec'!AC232)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P225<=0.01,0,'Tabla Amortización Crec'!R232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D226<=0,0,'Tabla Amortización Crec'!W232+'Tabla Amortización Crec'!U232)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C226=0,0,'Tabla Amortización Crec'!X232+'Tabla Amortización Crec'!V232+'Tabla Amortización Crec'!S232+'Tabla Amortización Crec'!Q232)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[220,{"$f":"'Tabla Amortización Crec'!C233","v":"2043-08-04"},{"$error":"#DIV/0!"},{"$f":"IF(C227<=0,0,IF(C227<D226,C227,'Tabla Amortización Crec'!AB233))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C227<=0,0,'Tabla Amortización Crec'!AC233)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P226<=0.01,0,'Tabla Amortización Crec'!R233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D227<=0,0,'Tabla Amortización Crec'!W233+'Tabla Amortización Crec'!U233)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C227=0,0,'Tabla Amortización Crec'!X233+'Tabla Amortización Crec'!V233+'Tabla Amortización Crec'!S233+'Tabla Amortización Crec'!Q233)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[221,{"$f":"'Tabla Amortización Crec'!C234","v":"2043-09-04"},{"$error":"#DIV/0!"},{"$f":"IF(C228<=0,0,IF(C228<D227,C228,'Tabla Amortización Crec'!AB234))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C228<=0,0,'Tabla Amortización Crec'!AC234)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P227<=0.01,0,'Tabla Amortización Crec'!R234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D228<=0,0,'Tabla Amortización Crec'!W234+'Tabla Amortización Crec'!U234)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C228=0,0,'Tabla Amortización Crec'!X234+'Tabla Amortización Crec'!V234+'Tabla Amortización Crec'!S234+'Tabla Amortización Crec'!Q234)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[222,{"$f":"'Tabla Amortización Crec'!C235","v":"2043-10-04"},{"$error":"#DIV/0!"},{"$f":"IF(C229<=0,0,IF(C229<D228,C229,'Tabla Amortización Crec'!AB235))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C229<=0,0,'Tabla Amortización Crec'!AC235)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P228<=0.01,0,'Tabla Amortización Crec'!R235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D229<=0,0,'Tabla Amortización Crec'!W235+'Tabla Amortización Crec'!U235)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C229=0,0,'Tabla Amortización Crec'!X235+'Tabla Amortización Crec'!V235+'Tabla Amortización Crec'!S235+'Tabla Amortización Crec'!Q235)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[223,{"$f":"'Tabla Amortización Crec'!C236","v":"2043-11-04"},{"$error":"#DIV/0!"},{"$f":"IF(C230<=0,0,IF(C230<D229,C230,'Tabla Amortización Crec'!AB236))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C230<=0,0,'Tabla Amortización Crec'!AC236)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P229<=0.01,0,'Tabla Amortización Crec'!R236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D230<=0,0,'Tabla Amortización Crec'!W236+'Tabla Amortización Crec'!U236)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C230=0,0,'Tabla Amortización Crec'!X236+'Tabla Amortización Crec'!V236+'Tabla Amortización Crec'!S236+'Tabla Amortización Crec'!Q236)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[224,{"$f":"'Tabla Amortización Crec'!C237","v":"2043-12-04"},{"$error":"#DIV/0!"},{"$f":"IF(C231<=0,0,IF(C231<D230,C231,'Tabla Amortización Crec'!AB237))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C231<=0,0,'Tabla Amortización Crec'!AC237)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P230<=0.01,0,'Tabla Amortización Crec'!R237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D231<=0,0,'Tabla Amortización Crec'!W237+'Tabla Amortización Crec'!U237)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C231=0,0,'Tabla Amortización Crec'!X237+'Tabla Amortización Crec'!V237+'Tabla Amortización Crec'!S237+'Tabla Amortización Crec'!Q237)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[225,{"$f":"'Tabla Amortización Crec'!C238","v":"2044-01-04"},{"$error":"#DIV/0!"},{"$f":"IF(C232<=0,0,IF(C232<D231,C232,'Tabla Amortización Crec'!AB238))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C232<=0,0,'Tabla Amortización Crec'!AC238)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P231<=0.01,0,'Tabla Amortización Crec'!R238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D232<=0,0,'Tabla Amortización Crec'!W238+'Tabla Amortización Crec'!U238)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C232=0,0,'Tabla Amortización Crec'!X238+'Tabla Amortización Crec'!V238+'Tabla Amortización Crec'!S238+'Tabla Amortización Crec'!Q238)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[226,{"$f":"'Tabla Amortización Crec'!C239","v":"2044-02-04"},{"$error":"#DIV/0!"},{"$f":"IF(C233<=0,0,IF(C233<D232,C233,'Tabla Amortización Crec'!AB239))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C233<=0,0,'Tabla Amortización Crec'!AC239)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P232<=0.01,0,'Tabla Amortización Crec'!R239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D233<=0,0,'Tabla Amortización Crec'!W239+'Tabla Amortización Crec'!U239)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C233=0,0,'Tabla Amortización Crec'!X239+'Tabla Amortización Crec'!V239+'Tabla Amortización Crec'!S239+'Tabla Amortización Crec'!Q239)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[227,{"$f":"'Tabla Amortización Crec'!C240","v":"2044-03-04"},{"$error":"#DIV/0!"},{"$f":"IF(C234<=0,0,IF(C234<D233,C234,'Tabla Amortización Crec'!AB240))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C234<=0,0,'Tabla Amortización Crec'!AC240)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P233<=0.01,0,'Tabla Amortización Crec'!R240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D234<=0,0,'Tabla Amortización Crec'!W240+'Tabla Amortización Crec'!U240)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C234=0,0,'Tabla Amortización Crec'!X240+'Tabla Amortización Crec'!V240+'Tabla Amortización Crec'!S240+'Tabla Amortización Crec'!Q240)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[228,{"$f":"'Tabla Amortización Crec'!C241","v":"2044-04-04"},{"$error":"#DIV/0!"},{"$f":"IF(C235<=0,0,IF(C235<D234,C235,'Tabla Amortización Crec'!AB241))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C235<=0,0,'Tabla Amortización Crec'!AC241)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P234<=0.01,0,'Tabla Amortización Crec'!R241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D235<=0,0,'Tabla Amortización Crec'!W241+'Tabla Amortización Crec'!U241)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C235=0,0,'Tabla Amortización Crec'!X241+'Tabla Amortización Crec'!V241+'Tabla Amortización Crec'!S241+'Tabla Amortización Crec'!Q241)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[229,{"$f":"'Tabla Amortización Crec'!C242","v":"2044-05-04"},{"$error":"#DIV/0!"},{"$f":"IF(C236<=0,0,IF(C236<D235,C236,'Tabla Amortización Crec'!AB242))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C236<=0,0,'Tabla Amortización Crec'!AC242)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P235<=0.01,0,'Tabla Amortización Crec'!R242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D236<=0,0,'Tabla Amortización Crec'!W242+'Tabla Amortización Crec'!U242)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C236=0,0,'Tabla Amortización Crec'!X242+'Tabla Amortización Crec'!V242+'Tabla Amortización Crec'!S242+'Tabla Amortización Crec'!Q242)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[230,{"$f":"'Tabla Amortización Crec'!C243","v":"2044-06-04"},{"$error":"#DIV/0!"},{"$f":"IF(C237<=0,0,IF(C237<D236,C237,'Tabla Amortización Crec'!AB243))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C237<=0,0,'Tabla Amortización Crec'!AC243)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P236<=0.01,0,'Tabla Amortización Crec'!R243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D237<=0,0,'Tabla Amortización Crec'!W243+'Tabla Amortización Crec'!U243)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C237=0,0,'Tabla Amortización Crec'!X243+'Tabla Amortización Crec'!V243+'Tabla Amortización Crec'!S243+'Tabla Amortización Crec'!Q243)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[231,{"$f":"'Tabla Amortización Crec'!C244","v":"2044-07-04"},{"$error":"#DIV/0!"},{"$f":"IF(C238<=0,0,IF(C238<D237,C238,'Tabla Amortización Crec'!AB244))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C238<=0,0,'Tabla Amortización Crec'!AC244)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P237<=0.01,0,'Tabla Amortización Crec'!R244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D238<=0,0,'Tabla Amortización Crec'!W244+'Tabla Amortización Crec'!U244)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C238=0,0,'Tabla Amortización Crec'!X244+'Tabla Amortización Crec'!V244+'Tabla Amortización Crec'!S244+'Tabla Amortización Crec'!Q244)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[232,{"$f":"'Tabla Amortización Crec'!C245","v":"2044-08-04"},{"$error":"#DIV/0!"},{"$f":"IF(C239<=0,0,IF(C239<D238,C239,'Tabla Amortización Crec'!AB245))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C239<=0,0,'Tabla Amortización Crec'!AC245)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P238<=0.01,0,'Tabla Amortización Crec'!R245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D239<=0,0,'Tabla Amortización Crec'!W245+'Tabla Amortización Crec'!U245)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C239=0,0,'Tabla Amortización Crec'!X245+'Tabla Amortización Crec'!V245+'Tabla Amortización Crec'!S245+'Tabla Amortización Crec'!Q245)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[233,{"$f":"'Tabla Amortización Crec'!C246","v":"2044-09-04"},{"$error":"#DIV/0!"},{"$f":"IF(C240<=0,0,IF(C240<D239,C240,'Tabla Amortización Crec'!AB246))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C240<=0,0,'Tabla Amortización Crec'!AC246)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P239<=0.01,0,'Tabla Amortización Crec'!R246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D240<=0,0,'Tabla Amortización Crec'!W246+'Tabla Amortización Crec'!U246)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C240=0,0,'Tabla Amortización Crec'!X246+'Tabla Amortización Crec'!V246+'Tabla Amortización Crec'!S246+'Tabla Amortización Crec'!Q246)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[234,{"$f":"'Tabla Amortización Crec'!C247","v":"2044-10-04"},{"$error":"#DIV/0!"},{"$f":"IF(C241<=0,0,IF(C241<D240,C241,'Tabla Amortización Crec'!AB247))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C241<=0,0,'Tabla Amortización Crec'!AC247)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P240<=0.01,0,'Tabla Amortización Crec'!R247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D241<=0,0,'Tabla Amortización Crec'!W247+'Tabla Amortización Crec'!U247)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C241=0,0,'Tabla Amortización Crec'!X247+'Tabla Amortización Crec'!V247+'Tabla Amortización Crec'!S247+'Tabla Amortización Crec'!Q247)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[235,{"$f":"'Tabla Amortización Crec'!C248","v":"2044-11-04"},{"$error":"#DIV/0!"},{"$f":"IF(C242<=0,0,IF(C242<D241,C242,'Tabla Amortización Crec'!AB248))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C242<=0,0,'Tabla Amortización Crec'!AC248)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P241<=0.01,0,'Tabla Amortización Crec'!R248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D242<=0,0,'Tabla Amortización Crec'!W248+'Tabla Amortización Crec'!U248)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C242=0,0,'Tabla Amortización Crec'!X248+'Tabla Amortización Crec'!V248+'Tabla Amortización Crec'!S248+'Tabla Amortización Crec'!Q248)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[236,{"$f":"'Tabla Amortización Crec'!C249","v":"2044-12-04"},{"$error":"#DIV/0!"},{"$f":"IF(C243<=0,0,IF(C243<D242,C243,'Tabla Amortización Crec'!AB249))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C243<=0,0,'Tabla Amortización Crec'!AC249)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P242<=0.01,0,'Tabla Amortización Crec'!R249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D243<=0,0,'Tabla Amortización Crec'!W249+'Tabla Amortización Crec'!U249)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C243=0,0,'Tabla Amortización Crec'!X249+'Tabla Amortización Crec'!V249+'Tabla Amortización Crec'!S249+'Tabla Amortización Crec'!Q249)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[237,{"$f":"'Tabla Amortización Crec'!C250","v":"2045-01-04"},{"$error":"#DIV/0!"},{"$f":"IF(C244<=0,0,IF(C244<D243,C244,'Tabla Amortización Crec'!AB250))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C244<=0,0,'Tabla Amortización Crec'!AC250)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P243<=0.01,0,'Tabla Amortización Crec'!R250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D244<=0,0,'Tabla Amortización Crec'!W250+'Tabla Amortización Crec'!U250)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C244=0,0,'Tabla Amortización Crec'!X250+'Tabla Amortización Crec'!V250+'Tabla Amortización Crec'!S250+'Tabla Amortización Crec'!Q250)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[238,{"$f":"'Tabla Amortización Crec'!C251","v":"2045-02-04"},{"$error":"#DIV/0!"},{"$f":"IF(C245<=0,0,IF(C245<D244,C245,'Tabla Amortización Crec'!AB251))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C245<=0,0,'Tabla Amortización Crec'!AC251)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P244<=0.01,0,'Tabla Amortización Crec'!R251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D245<=0,0,'Tabla Amortización Crec'!W251+'Tabla Amortización Crec'!U251)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C245=0,0,'Tabla Amortización Crec'!X251+'Tabla Amortización Crec'!V251+'Tabla Amortización Crec'!S251+'Tabla Amortización Crec'!Q251)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[239,{"$f":"'Tabla Amortización Crec'!C252","v":"2045-03-04"},{"$error":"#DIV/0!"},{"$f":"IF(C246<=0,0,IF(C246<D245,C246,'Tabla Amortización Crec'!AB252))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C246<=0,0,'Tabla Amortización Crec'!AC252)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P245<=0.01,0,'Tabla Amortización Crec'!R252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D246<=0,0,'Tabla Amortización Crec'!W252+'Tabla Amortización Crec'!U252)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C246=0,0,'Tabla Amortización Crec'!X252+'Tabla Amortización Crec'!V252+'Tabla Amortización Crec'!S252+'Tabla Amortización Crec'!Q252)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[240,{"$f":"'Tabla Amortización Crec'!C253","v":"2045-04-04"},{"$error":"#DIV/0!"},{"$f":"IF(C247<=0,0,IF(C247<D246,C247,'Tabla Amortización Crec'!AB253))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(C247<=0,0,'Tabla Amortización Crec'!AC253)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(P246<=0.01,0,'Tabla Amortización Crec'!R253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D247<=0,0,'Tabla Amortización Crec'!W253+'Tabla Amortización Crec'!U253)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(C247=0,0,'Tabla Amortización Crec'!X253+'Tabla Amortización Crec'!V253+'Tabla Amortización Crec'!S253+'Tabla Amortización Crec'!Q253)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"SUM(D8:D247)","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(N8:N247)","v":{"$error":"#DIV/0!"}}]