{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["Principal","Deudas","matriz_recorte","Ah_casa","Ingreso_Titular","DL_tit","Ingreso_Cony","Ing_Titular","Ing_Cónyuge","DL_Cony","Cuadros","Ficha_Resumen","Vision_Cliente","Saldos","Constancia","VISTA CLIENTE","Resolucion","Cronograma HIPO","Cronograma HIPO (2)","Cronograma HIPO (3)","HIPO","Deudas_fx"],"not_rendered":{"charts":0,"images":6,"macros":1,"external_links":1,"defined_names":30,"comments":3,"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":"Principal","index":0,"n_rows":34,"n_cols":15,"rows_kept":34,"cut":false,"hidden":true,"merged":[[1,1,1,11],[6,1,6,5],[6,7,6,11],[16,1,16,2],[17,1,17,5],[17,7,17,11]]}
[]
[null,"PANEL DE DECISIONES DATA-DRIVEN"]
[]
[null,"Usuario: Raid Pimentel Garcia",null,"Producto:","Hipotecario",null,null,"Zona de Riesgo:",{"$f":"IFERROR(VLOOKUP(Principal!C14,Resolucion!$R$4:$S$9,2,FALSE),\"\")","v":"ZONA 1"},{"$f":"_xlfn.IFS(\nI4=\"ZONA 3\",\"ZONA RESTRINGIDA\",\nAND(E5=\"Ahorro Casa\",I4=\"ZONA 2\"),\"ZONA RESTRINGIDA PARA AHORRO CASA\",\nAND(E5=\"Ahorro Casa\",I4=\"NO BANC\",F9<>\"Dependiente\"),\"ZONA RESTRINGIDA PARA AHORRO CASA\",\nTRUE,\"\"\n)","v":""}]
[null,null,null,"Tipo Evaluacion:","Tradicional",null,null,"Zona de Recorte:",{"$f":"IFERROR(IF(matriz_recorte!H9=1,\"ATENCIÓN\",\"RESTRINGIDA\"),\"\")","v":"ATENCIÓN"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(F12=\"Anticampaña\",\"Alerta anticampaña, sujeto a revisión de base gestionable\",\"\")","v":""}]
[null,"DATOS DE TITULAR",null,null,null,null,null,"DATOS DEL CÓNYUGE",null,null,null,null,null,null,"Hipotecario"]
[null,"Ingrese DNI:","46046330",null,null,null,null,"Ingrese DNI:",null,null,null,null,null,null,"MiVivienda"]
[null,"Estado Civil:","Soltero(a)",null,"Situación Laboral:","Dependiente",null,null,null,null,null,null,null,null,"TechoPropio"]
[null,{"$f":"IF(LEN(C8)>8,\"Para Carnet de Extranjeria se revisarán deudas y alertas de manera manual\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(Principal!I14,Resolucion!$R$4:$S$9,2,FALSE),\"\")","v":""},{"$f":"IF(K10=\"ZONA 3\",\"RESTRINGIDA\",\"\")","v":""},null,null,"Personal con Garantía"]
[null,"Segmento","RENTA ALTA",null,"Flujo Campaña","CAMPAÑA",null,"Segmento",null,null,"Flag Campaña"]
[null,"Score Hipotecario","ALTO",20040729,"Flujo Anticampaña","NO DATA",null,"Score Hipotecario",null,null,"Flag Anticampaña",null,null,null,"Tradicional"]
[null,"Score Buró Hipo","ALTO",null,"SUNEDU","CON SUNEDU",null,"Score Buró Hipo",null,null,"Flag Sunedu",null,null,null,"Ahorro Casa"]
[null,"Color de Riesgo","VERDE CLARO",null,"Tipo Institución","UNIVERSIDAD",null,"Color de Riesgo",null,null,"Tipo Institución"]
[null,"Abono planilla","CON PLANILLA",null,"Flag Sin Saldo Ult12m","NO DATA",null,"Abono planilla",null,null,"Flag Sin Saldo Ult12m",null,null,null,"Soltero(a)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Casado(a)"]
[null,"Evaluación con codeudor",null,"No",{"$f":"IF(AND(D17=\"si\",OR(Deudas!C21>0,Deudas!F21>0,Deudas!I21>0,Deudas!L21>0)),\"Evaluación codeudor solo aplica para primera vivienda\",\"\")","v":""},null,null,null,null,null,null,null,null,null,"Conviviente"]
[null,"DATOS DE CODEUDOR",null,null,null,null,null,"DATOS DE CÓNYUGE DEL CODEUDOR"]
[null,"Ingrese DNI:",null,null,null,null,null,"Ingrese DNI:"]
[null,"Estado Civil:","Soltero(a)"]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(Principal!C25,Resolucion!$R$4:$S$9,2,FALSE),\"\")","v":""},{"$f":"IF(E21=\"ZONA 3\",\"RESTRINGIDA\",\"\")","v":""},null,null,null,null,{"$f":"IFERROR(VLOOKUP(Principal!I25,Resolucion!$R$4:$S$9,2,FALSE),\"\")","v":""},{"$f":"IF(K21=\"ZONA 3\",\"RESTRINGIDA\",\"\")","v":""}]
[null,"Segmento",null,null,"Flag Campaña",null,null,"Segmento",null,null,"Flag Campaña"]
[null,"Score Hipotecario",null,null,"Flag Anticampaña",null,null,"Score Hipotecario",null,null,"Flag Anticampaña"]
[null,"Score Buró Hipo",null,null,"Flag Sunedu",null,null,"Score Buró Hipo",null,null,"Flag Sunedu"]
[null,"Color de Riesgo",null,null,"Tipo Institución",null,null,"Color de Riesgo",null,null,"Tipo Institución"]
[null,"Abono planilla",null,null,"Flag Sin Saldo Ult12m",null,null,"Abono planilla",null,null,"Flag Sin Saldo Ult12m"]
[]
[]
[null,"Leyenda:"]
[null,null,"NO DATA"]
[null,"Flag Campaña","No se encuentra en bases campaña"]
[null,"Flag Anticampaña","No se encuentra en bases anticampaña"]
[null,"Flag Sunedu","No cuenta con información en SUNEDU"]
[null,"Flag Sin Saldo Ult12m","Cuenta con movimientos en los últimos 12 meses"]

{"sheet":"Deudas","index":1,"n_rows":42,"n_cols":19,"rows_kept":42,"cut":false,"hidden":true,"merged":[[10,2,10,4],[10,5,10,7],[10,8,10,10],[10,11,10,13],[1,3,1,13],[9,2,9,4],[9,5,9,7],[9,8,9,10],[9,11,9,13],[12,2,12,4],[12,5,12,7],[12,8,12,10],[12,11,12,13],[28,2,28,3],[28,4,28,5],[28,6,28,7],[28,8,28,9]]}
[]
[null,"RCC",{"$f":"TODAY()-30*2","v":"2025-02-28"},"BALANCE DE SITUACION FINANCIERA"]
[]
[null,"    Usuario: Tom Davye Agurto Alban",{"$f":"TODAY()","v":"2025-04-29"},null,null,null,null,null,null,null,null,"C/Y :",{"$f":"Resolucion!J30","v":0.24609916179585825},{"$f":"Resolucion!K30","v":0.5}]
[null,null,null,null,null,null,null,null,null,null,null,"D/Y :",{"$f":"Resolucion!J31","v":0.45673083439372303},{"$f":"Resolucion!K31","v":0.59}]
[null,null,null,null,null,null,null,null,null,null,null,"CEM :",{"$f":"Resolucion!J28","v":3411.2799999999997}]
[]
[null,"Deudas Actuales en el SSFF",null,null,null,null,null,null,"Codeudor",{"$f":"Principal!D17","v":"No"}]
[null,null,"Titular",null,{"$f":"CONCATENATE(\"DNI \",Principal!C8)","v":"DNI 46046330"},"Cónyuge",null,{"$f":"CONCATENATE(\"DNI \",Principal!I8)","v":"DNI "},"Codeudor",null,{"$f":"CONCATENATE(\"DNI \",Principal!C19)","v":"DNI "},"Cónyuge Codeudor",null,{"$f":"CONCATENATE(\"DNI \",Principal!I19)","v":"DNI "}]
[null,"Nombre"]
[null,"Estado Civil",{"$f":"Principal!C9","v":"Soltero(a)"},null,null,null,null,null,{"$f":"Principal!C20","v":"Soltero(a)"}]
[null,"Fecha de Nacimiento","27/07/1989","Edad",{"$f":"IF(C12=\"\",0,YEAR($C$4-C12)-1900)","v":{"$error":"#VALUE!"}},null,"Edad",{"$f":"IF(F12=\"\",0,YEAR($C$4-F12)-1900)","v":0},null,"Edad",{"$f":"IF(I12=\"\",0,YEAR($C$4-I12)-1900)","v":0},null,"Edad",{"$f":"IF(L12=\"\",0,YEAR($C$4-L12)-1900)","v":0}]
[null,"Score Buro Hipotecario",{"$f":"IF(Principal!C13=\"no data\",\"SIN SCORE\",Principal!C13)","v":"ALTO"},null,null,{"$f":"IF(Principal!I13=\"no data\",\"SIN SCORE\",Principal!I13)","v":0},null,null,{"$f":"IF(OR(Principal!C24=0,Principal!C24=\"no data\"),\"SIN SCORE\",Principal!C24)","v":"SIN SCORE"},null,null,{"$f":"IF(OR(Principal!I24=0,Principal!I24=\"no data\"),\"SIN SCORE\",Principal!I24)","v":"SIN SCORE"}]
[null,"Deudas del Cliente (*)","Saldo","Cuota Inferida","Cuota Real","Saldo","Cuota Inferida","Cuota Real","Saldo","Cuota Inferida","Cuota Real","Saldo","Cuota Inferida","Cuota Real",null,"Cta_final_tit","Cta_final_cony","Cta_final_cod1","Cta_final_cod2"]
[null,"Línea usada TC",0,{"$f":"IF(C15>0,Deudas_fx!G14,0)","v":0},null,0,{"$f":"IF(F15>0,Deudas_fx!K14,0)","v":0},null,0,{"$f":"IF(I15>0,Deudas_fx!P14,0)","v":0},null,0,{"$f":"IF(L15>0,Deudas_fx!U14,0)","v":0},null,null,{"$f":"IF(E15<>0,E15,D15)","v":0},{"$f":"IF(H15<>0,H15,G15)","v":0},{"$f":"IF(K15<>0,K15,J15)","v":0},{"$f":"IF(N15<>0,N15,M15)","v":0}]
[null,"Linea no usadaTC",5000,{"$f":"IF(C16>0,Deudas_fx!G15,0)","v":55},null,0,{"$f":"IF(F16>0,Deudas_fx!K15,0)","v":0},null,0,{"$f":"IF(I16>0,Deudas_fx!P15,0)","v":0},null,0,{"$f":"IF(L16>0,Deudas_fx!U15,0)","v":0},null,null,{"$f":"IF(E16<>0,E16,D16)","v":55},{"$f":"IF(H16<>0,H16,G16)","v":0},{"$f":"IF(K16<>0,K16,J16)","v":0},{"$f":"IF(N16<>0,N16,M16)","v":0}]
[null,"Linea Paralela",0,0,null,0,0,null,0,0,null,0,0,null,null,0,0,0,0]
[null,"Préstamo Fácil",0,0,null,0,0,null,0,0,null,0,0,null,null,0,0,0,0]
[null,"Vehicular",0,0,null,0,0,null,0,0,null,0,0,null,null,0,0,0,0]
[null,"Convenio",0,0,null,0,0,null,0,0,null,0,0,null,null,0,0,0,0]
[null,"Hipotecario 1",177272.37,1839,null,0,0,null,0,0,null,0,0,null,null,1839,0,0,0]
[null,"Hipotecario 2 o más",0,{"$f":"IF(C22>0,Deudas_fx!G20,0)","v":0},null,0,{"$f":"IF(F22>0,Deudas_fx!K20,0)","v":0},null,0,{"$f":"IF(I22>0,Deudas_fx!P20,0)","v":0},null,0,{"$f":"IF(L22>0,Deudas_fx!U20,0)","v":0},null,null,0,0,0,0]
[null,"Respos. PeMe",0,{"$f":"IF(C23>0,Deudas_fx!G21,0)","v":0},null,0,{"$f":"IF(F23>0,Deudas_fx!K21,0)","v":0},null,0,{"$f":"IF(I23>0,Deudas_fx!P21,0)","v":0},null,0,{"$f":"IF(L23>0,Deudas_fx!U21,0)","v":0},null,null,0,0,0,0]
[null,"Saldo PeMe_Sin Revol",0,{"$f":"IF(C24>0,Deudas_fx!G22,0)","v":0},null,0,{"$f":"IF(F24>0,Deudas_fx!K22,0)","v":0},null,0,{"$f":"IF(I24>0,Deudas_fx!P22,0)","v":0},null,0,{"$f":"IF(L24>0,Deudas_fx!U22,0)","v":0},null,null,0,0,0,0]
[null,"Saldo PeMe_Revol",0,{"$f":"IF(C25>0,Deudas_fx!G23,0)","v":0},null,0,{"$f":"IF(F25>0,Deudas_fx!K23,0)","v":0},null,0,{"$f":"IF(I25>0,Deudas_fx!P23,0)","v":0},null,0,{"$f":"IF(L25>0,Deudas_fx!U23,0)","v":0},null,null,0,0,0,0]
[null,"Aval",0,{"$f":"IF(C26>0,Deudas_fx!G24,0)","v":0},null,0,{"$f":"IF(F26>0,Deudas_fx!K24,0)","v":0},null,0,{"$f":"IF(I26>0,Deudas_fx!P24,0)","v":0},null,0,{"$f":"IF(L26>0,Deudas_fx!U24,0)","v":0},null,null,0,0,0,0]
[null,null,null,"Cuota  SSFF",{"$f":"SUM(P15:P26)","v":1894},null,"Cuota total SSFF",{"$f":"SUM(Q15:Q26)","v":0},null,"Cuota total SSFF",{"$f":"SUM(R15:R26)","v":0},null,"Cuota total SSFF",{"$f":"SUM(S15:S26)","v":0}]
[null,"Deudas en IBK"]
[null,null,"Titular",null,"Cónyuge",null,"Codeudor",null,"Cónyuge Codeudor"]
[null,null,"Saldo","Cuota","Saldo","Cuota","Saldo","Cuota","Saldo","Cuota"]
[null,"Línea usada TC",null,{"$f":"IF(C31>0,Deudas_fx!G26,0)","v":0},null,{"$f":"IF(E31>0,Deudas_fx!K26,0)","v":0},null,{"$f":"IF(G31>0,Deudas_fx!P26,0)","v":0},null,{"$f":"IF(I31>0,Deudas_fx!U26,0)","v":0}]
[null,"Linea no usadaTC",null,{"$f":"IF(C32>0,Deudas_fx!G27,0)","v":0},null,{"$f":"IF(E32>0,Deudas_fx!K27,0)","v":0},null,{"$f":"IF(G32>0,Deudas_fx!P27,0)","v":0},null,{"$f":"IF(I32>0,Deudas_fx!U27,0)","v":0}]
[null,"Extracash / CD"]
[null,"PPE "]
[null,"Credito por Convenio"]
[null,"Credito Hipotecario"]
[null,"Cuota final IBK ",null,{"$f":"SUM(D31:D36)","v":0},null,0,null,0,null,0]
[]
[null,"Resultado Deudas Actuales"]
[null,null,"Deudas en S/"]
[null,"Deuda Total en el Sistema Financiero a la fecha",{"$f":"IFERROR(Deudas_fx!F55,0)","v":178522.37}]
[null,"Cuota SBS",{"$f":"SUM(Q15:Q26)+SUM(R15:R26)+SUM(S15:S26)+SUM(P15:P26)+SUM(F31:F36)+SUM(H31:H36)+SUM(J31:J36)+SUM(D31:D36)","v":1894}]

{"sheet":"matriz_recorte","index":2,"n_rows":9,"n_cols":13,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,1,2,3,4,5,6]
[null,"1 SI, 0 NO",null,null,null,null,null,"VERDE CLARO","VERDE","AMARILLO","GRIS","ROJO","NO DATA"]
["OK SUNEDU",{"$f":"IF(OR(Principal!F13=\"NO DATA\",Principal!F13=\"\"),0,1)","v":1},null,null,null,1,"Tradicional",1,1,{"$f":"B5","v":1},{"$f":"B5","v":1},0,1]
["OK RCC",{"$f":"IF(Principal!F15=\"NO DATA\",1,0)","v":1},null,null,null,2,"Ahorro Casa",1,{"$f":"B5","v":1},{"$f":"B5","v":1},0,0,{"$f":"B5","v":1}]
["OK FLAG RCC O SUNEDU",{"$f":"IF(OR(B3<>0,B4<>0),1,0)","v":1}]
[]
["FLAG DEPENDIENTE",{"$f":"IF(Principal!F9=\"DEPENDIENTE\",1,0)","v":1},null,null,null,null,"tipo de evaluacion",{"$f":"MATCH(Principal!E5,G3:G4,0)","v":1}]
[null,null,null,null,null,null,"color",{"$f":"MATCH(Principal!C14,matriz_recorte!H2:M2,0)","v":1}]
[null,null,null,null,null,null,"ZONA DE RECORTE",{"$f":"INDEX(H3:M4,MATCH(Principal!E5,G3:G4,0),MATCH(Principal!C14,matriz_recorte!H2:M2,0))","v":1}]

{"sheet":"Ah_casa","index":3,"n_rows":15,"n_cols":7,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,"Dependiente","Profesional Independiente","Microempresario","Informal"]
[null,null,"Verde Claro","4 Meses  + CI 10%","4 Meses + CI 20% // 6 Meses + CI 10%","4 Meses + CI 20% // 6 Meses + CI 10%","6 Meses + CI 20% // 9 Meses + CI 15%"]
[null,null,"Verde","4 Meses  + CI 10%","4 Meses + CI 20% // 6 Meses + CI 10%","4 Meses + CI 20% // 6 Meses + CI 10%","6 Meses + CI 20% // 9 Meses + CI 15%"]
[null,null,"Amarillo","4 Meses  + CI 10%","4 Meses + CI 20% // 6 Meses + CI 10%","4 Meses + CI 20% // 6 Meses + CI 10%","6 Meses + CI 20% // 9 Meses + CI 15%"]
[null,null,"Gris","APAGADA","APAGADA","APAGADA","APAGADA"]
[null,null,"Rojo","ZONA RESTRINGIDA","ZONA RESTRINGIDA","ZONA RESTRINGIDA","ZONA RESTRINGIDA"]
[null,null,"NO DATA","6 Meses + CI 20% // 9 Meses + CI 15%","APAGADA","APAGADA","APAGADA"]
[]
[]
[]
[]
[null,null,{"$f":"MATCH(Principal!F9,D2:G2,0)","v":1}]
[null,null,{"$f":"MATCH(Principal!C14,C3:C8,0)","v":1}]
[null,null,{"$f":"INDEX(D3:G8,C14,C13)","v":"4 Meses  + CI 10%"}]

{"sheet":"Ingreso_Titular","index":4,"n_rows":62,"n_cols":29,"rows_kept":62,"cut":false,"hidden":true,"merged":[[4,12,7,15],[10,13,10,14],[44,3,44,4]]}
[]
[null,null,"Crédito Hipotecario  - Formato de Cálculo de Ingreso Neto Mensual del Titular",null,null,null,null,null,null,null,null,null,null,null,"Fecha",{"$f":"TODAY()","v":"2025-04-29"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TC US$",{"$f":"Resolucion!C11","v":3.85}]
[null,"    Usuario: Raid Pimentel Garcia","Cliente:",{"$f":"Deudas!C10","v":0},null,null,{"$f":"Principal!E5","v":"Tradicional"},null,null,null,null,null,"Observaciones:"]
[null,null,"DNI:",{"$f":"Principal!C8","v":"46046330"},null,null,"Depósito Ahorro Casa"]
[null,null,"Tipo de Evaluación:",{"$f":"Principal!E5","v":"Tradicional"},null,null,"Ingreso Inferido ",{"$f":"IF(G4=\"Ahorro casa\",H5/0.4,\"\")","v":""}]
[null,null,null,null,null,null,"Ingreso Declaración Jurada"]
[null,null,"Ingreso Neto ",{"$f":"IFERROR(IF(D6=\"Ahorro Casa\",MIN(H6,(D35+E62+F62+G62+N43+N58+T35+H7)),(D35+E62+F62+G62+N43+N58+T35)),0)","v":8992},null,null,"Informalidad",{"$f":"IFERROR(IF(1-((D35+E62+F62+G62+N43+N58+T35)/D8)>0,1-((D35+E62+F62+G62+N43+N58+T35)/D8),0),0)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(H8>0.8,\"Si la informalidad es mayor al 80% se considerará como INFORMAL\",\"\")","v":""}]
[null,null,"Renta de 5ta. Categoría",null,null,null,null,null,null,null,null,null,"Renta de 3era Categoría",null,"Reg. General",null,null,null,"Renta de 5ta. Categoría",null,null,null,null,null,null,null,null,null,"Hipotecario"]
[null,null,null,null,"Boleta","Experian","CTS en IBK",null,null,null,null,null,"Empresa",null,null,null,null,null,null,null,"Boleta","Experian","CTS en IBK",null,null,null,null,null,"Mi vivienda"]
[null,null,"Fecha de ingreso",null,null,null,"Ingreso bruto",null,null,null,null,null,"RUC",null,null,null,null,null,"Fecha de ingreso",null,null,null,"Ingreso bruto"]
[null,null,"Empleador",null,null,"SI",{"$f":"IF(G12=\"Ingreso bruto\",\"Último depósito CTS\",IF(G12=\"Último depósito CTS\",\"Ingreso bruto\",\"\"))","v":"Último depósito CTS"},{"$f":"IF(G12=\"Ingreso bruto\",E25*14/24,H12*24/14)","v":0},null,null,null,null,"Fecha de Inicio",null,null,null,null,null,"Empleador",null,null,null,{"$f":"IF(W12=\"Ingreso bruto\",\"Último depósito CTS\",IF(W12=\"Último depósito CTS\",\"Ingreso bruto\",\"\"))","v":"Último depósito CTS"},{"$f":"IF(W12=\"Ingreso bruto\",U25*14/24,X12*24/14)","v":0},null,null,null,null,"Normal"]
[null,null,"RUC",null,null,20606089024," (correspondiente a 6 meses de trabajo)",null,null,null,null,null,"Giro del Negocio",null,null,null,null,null,"RUC",null,null,null," (correspondiente a 6 meses de trabajo)",null,null,null,null,null,"Ahorro Casa"]
[null,null,"Antigüedad",null,{"$f":"IF(E12=\"\",\"\",DATEDIF(E12,TODAY(),\"Y\")&\" años, \"&DATEDIF(E12,TODAY(),\"YM\")&\" meses\")","v":""},"SI",null,null,null,null,null,null,null,null,null,null,null,null,"Antigüedad",null,{"$f":"IF(U12=\"\",\"\",DATEDIF(U12,TODAY(),\"Y\")&\" años, \"&DATEDIF(U12,TODAY(),\"YM\")&\" meses\")","v":""}]
[null,null,"Mes referencia -  ult. boleta",null,null,202502,null,null,null,null,null,null,"Margen Comercial ",{"$f":"IFERROR(MIN(P26:P27),\"\")","v":0},null,null,null,null,"Mes referencia -  ult. boleta",null,null,null,null,null,null,null,null,null,"Reg. General"]
[null,null,"Utilidades",null,null,null,null,null,null,null,null,null,"% Participación ",0,null,null,null,null,"Utilidades",null,null,null,null,null,null,null,null,null,"Reg. Especial"]
[null,null,"CTS IBK",null,null,null,null,null,null,null,null,null,"Campaña",null,null,null,null,null,"CTS IBK",null,null,null,null,null,null,null,null,null,"RUS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Microempresario"]
[null,null,"Ingreso Bruto",null,"Ing. Promedio  ","Ing.Prom.Ajust *","Año","Uti. Bruta","Nro. Veces",null,null,null,"Información DD JJ: Ventas",null,null,null,null,null,"Ingreso Bruto",null,"Ing. Promedio  ","Ing.Prom.Ajust *","Año","Uti. Bruta","Nro. Veces"]
[null,null,"Ingreso Fijo",null,0,{"$f":"E21","v":0},{"$f":"YEAR(TODAY())-2","v":2023},0,{"$f":"IFERROR(H21/$E$25,)","v":0},null,null,null,"Año","Ingreso Anual       ","Ingreso  Mensual",null,null,null,"Ingreso Fijo",null,0,{"$f":"U21","v":0},{"$f":"YEAR(TODAY())-2","v":2023},0,{"$f":"IFERROR(X21/$E$25,)","v":0},null,null,null,"Local Comercial"]
[null,null,"Comisión  ",null,0,{"$f":"E22*0.85","v":0},{"$f":"YEAR(TODAY())-1","v":2024},0,{"$f":"IFERROR(H22/$E$25,)","v":0},null,null,null,{"$f":"YEAR(TODAY())-2","v":2023},0,{"$f":"+N22/12","v":0},"Variación",null,null,"Comisión  ",null,0,{"$f":"U22*0.85","v":0},{"$f":"YEAR(TODAY())-1","v":2024},0,{"$f":"IFERROR(X22/$E$25,)","v":0},null,null,null,"Vivienda"]
[null,null,"Horas Extras  ",null,0,{"$f":"E23*0.85","v":0},"Variabilidad",{"$f":"IFERROR(ABS((H21/H22)-1), \"0\")","v":"0"},{"$f":"IF(H23<=30%,IF(AVERAGE(I21,I22)>5,5,IF(AVERAGE(I21,I22)>=2,AVERAGE(I21,I22),0)),IF(OR(I21<2,I22<2),0,MIN(I21,I22)))","v":0},null,null,null,{"$f":"YEAR(TODAY())-1","v":2024},0,{"$f":"+N23/12","v":0},{"$f":"IF(O23<>0,(O23-O22)/O22,0)","v":0},null,null,"Horas Extras  ",null,0,{"$f":"U23*0.85","v":0},"Variabilidad",{"$f":"IFERROR(ABS((X21/X22)-1), \"0\")","v":"0"},{"$f":"IF(X23<=30%,IF(AVERAGE(Y21,Y22)>5,5,IF(AVERAGE(Y21,Y22)>=2,AVERAGE(Y21,Y22),0)),IF(OR(Y21<2,Y22<2),0,MIN(Y21,Y22)))","v":0},null,null,null,"Local Comercial + Vivienda"]
[null,null,"Bonos",null,0,{"$f":"E24*0.85","v":0},"Ing. Utilidades",{"$f":"IFERROR(+(I24*I23)/12,)","v":0},{"$f":"IF(OR(E31=\"\",E31=0),F25*(1-VLOOKUP(F25,Cuadros!$B$49:$D$54,3,1))-E32,F25-E33)","v":0},null,null,null,"Información DD JJ: Utilidad Neta",null,null,null,null,null,"Bonos",null,0,{"$f":"U24*0.85","v":0},"Ing. Utilidades",{"$f":"IFERROR(+(Y24*Y23)/12,)","v":0},{"$f":"IF(OR(U31=\"\",U31=0),V25*(1-VLOOKUP(V25,Cuadros!$B$49:$D$54,3,1))-U32,V25-U33)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E21:E24)","v":0},{"$f":"SUM(F21:F24)","v":0},{"$f":"IF(E17=\"si\",IF(E35<7000,\"Para utilidades: el ingreso neto deberá ser mayor a S/ 7,000\",\"\"),\"\")","v":""},null,null,null,null,null,"Año","UN Anual","UN Mensual",null,null,null,"Total",null,{"$f":"SUM(U21:U24)","v":0},{"$f":"SUM(V21:V24)","v":0},null,null,null,null,null,null,"Con RT"]
[null,null,"* Aplica solo para Comisiones y Horas Extras (85%)",null,null,null,{"$f":"IF(E17=\"si\",IF(OR(Principal!C14=\"verde claro\",Principal!C14=\"verde\",Principal!C14=\"amarillo\"),\"\",\"Para utilidades: solo colores de riesgo Verde Claro, Verde y Amarillo\"),\"\")","v":""},null,null,null,null,null,{"$f":"YEAR(TODAY())-2","v":2023},0,{"$f":"IF(I2=\"ahorro casa\",\"\",N26/12)","v":0},{"$f":"IF(O10=\"Reg. General\",IFERROR((N26/N22),\"\"),\"\")","v":""},null,null,"* Aplica solo para Comisiones y Horas Extras (85%)",null,null,null,null,null,null,null,null,null,"Sin RT"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(TODAY())-1","v":2024},0,{"$f":"+N27/12","v":0},{"$f":"IF(OR(O10=\"RUS\",O10=\"Reg. Especial\"),\"\",IFERROR((N27/N23),\"\"))","v":""}]
[null,null,"Descuentos",null,"Monto",null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuentos",null,"Monto",null,null,null,null,null,null,null,"Con EPS"]
[null,null,"Renta 5ta. ",null,{"$f":"IF(D29=\"\",0,DL_tit!F22)","v":0},null,null,"Ley","Boleta","Var.",null,null,"Información de Ventas Mensual",null,null,null,null,null,"Renta 5ta. ",null,{"$f":"IF(T29=\"\",0,DL_tit!V22)","v":0},null,null,"Ley","Boleta","Var.",null,null,"Sin EPS"]
[null,null,null,null,{"$f":"IFERROR(SUM(H30:H32),)","v":0},null,"APORTE OBLIGATORIO",{"$f":"IFERROR(DL_tit!$F$24,)","v":0},null,{"$f":"IFERROR(I30/H30-1,)","v":0},null,null,"Mes","Venta Mensual ",null,null,null,null,null,null,{"$f":"IFERROR(SUM(X30:X32),)","v":0},null,"APORTE OBLIGATORIO",{"$f":"IFERROR(DL_tit!F48,)","v":0},null,{"$f":"IFERROR(Y30/X30-1,)","v":0}]
[null,null,"Según Boleta",null,0,null,"SEGURO INVALIDEZ",{"$f":"IFERROR(DL_tit!F25,)","v":0},null,{"$f":"IFERROR(I31/H31-1,)","v":0},null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-6,1)","v":"2024-10-01"},0,null,null,null,null,"Según Boleta",null,0,null,"SEGURO INVALIDEZ",{"$f":"IFERROR(DL_tit!F49,)","v":0},null,{"$f":"IFERROR(Y31/X31-1,)","v":0},null,null,"Con Metodizado IBK"]
[null,null,"Otros Descuentos",null,0,null,"COMISION",{"$f":"IFERROR(DL_tit!F26,)","v":0},null,{"$f":"IFERROR(I32/H32-1,)","v":0},null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-5,1)","v":"2024-11-01"},0,null,null,null,null,"Otros Descuentos",null,0,null,"COMISION",{"$f":"IFERROR(DL_tit!F50,)","v":0},null,{"$f":"IFERROR(Y32/X32-1,)","v":0},null,null,"Sin Metodizado IBK"]
[null,null,"Descuento ",null,{"$f":"IF(SUM(E29:E31)=0,E25-E35,IF(E31>0,E31+E32,IF(AND(SUM(E22:E24)=0,E30=0),E31,E29+E30+E32)))","v":-8992},null,null,null,null,null,null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-4,1)","v":"2024-12-01"},0,null,null,null,null,"Descuento ",null,{"$f":"IF(SUM(U29:U31)=0,U25-U35,IF(U31>0,U31+U32,IF(AND(SUM(U22:U24)=0,U30=0),U31,U29+U30+U32)))","v":0}]
[null,null,null,null,null,null,"Para registrar en el Power Apps",null,null,null,null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-3,1)","v":"2025-01-01"},0,null,null,null,null,null,null,null,null,"Para registrar en el Power Apps",null,null,null,null,null,"AFP HABITAT"]
[null,null,"Ingreso Neto",{"$f":"IF(E17=\"Si\",E36,E35)","v":8992},8992,null,{"$f":"IF(G4=\"ahorro casa\",\"YN Formal\",\"YN Principal\")","v":"YN Principal"},{"$f":"IF(G4=\"ahorro casa\",D8-H36,IFERROR(E35*F21/F25,0))","v":0},null,null,null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-2,1)","v":"2025-02-01"},0,null,null,null,null,"Ingreso Neto",{"$f":"IF(U17=\"Si\",U36,U35)","v":0},{"$f":"IF(U31=0,\n    IF(OR(T29=\"\", S30=\"\"),\n        V25-DL_tit!Q47-U32,\n        V25-U29-U30\n    ),\n    V25-U31-U32\n)","v":0},null,"YN Principal",{"$f":"IFERROR(U35*V21/V25,0)","v":0},null,null,null,null,"AFP INTEGRA"]
[null,null,"Ing Neto c/utilidades",null,{"$f":"IFERROR(E35+H24,E35)","v":8992},null,{"$f":"IF(G4=\"ahorro casa\",\"YN Informal\",\"Ingreso Extraordinario\")","v":"Ingreso Extraordinario"},{"$f":"IF(G4=\"ahorro casa\",D8*H8,IFERROR(((E35*SUM(F22:F24)/F25)+H24),0))","v":0},null,null,null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-1,1)","v":"2025-03-01"},0,null,null,null,null,"Ing Neto c/utilidades",null,{"$f":"IFERROR(U35+X24,U35)","v":0},null,"Ingreso Extraordinario",{"$f":"IFERROR(((U35*SUM(V22:V24)/V25)+X24),0)","v":0},null,null,null,null,"AFP PRIMA"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Promedio Mensual",{"$f":"IF(AVERAGE(N31:N33)=0,AVERAGE(N34:N36),AVERAGE(N31:N36))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFP PROFUTURO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ONP"]
[null,null,"Ingresos independiente",null,null,null,null,null,null,null,null,null,"Venta Prom Mens",{"$f":"(IF(O10=AC16,AVERAGE(O22,O23,N37),IF(O10=AC19,AVERAGE(O23,N37),N37)))","v":0},{"$f":"IFERROR((N39*N16*N17)*0.8,0)","v":0},"neto scamp"]
[null,null,null,null,"1ra ","2da","4ta ",null,null,null,null,null,"Venta Informal Mens",0,{"$f":"IF(N42<=15%,N41*N16*N17,((N39+(N40*0.8))*N16*N17))","v":0},"neto ccamp"]
[null,null,"RUC",null,null,null,null,null,null,null,null,null,"Total venta evaluada",{"$f":"N39+N40","v":0}]
[null,null,"Tipo de Actividad",null,null,null,null,null,null,null,null,null,"% de informalidad",{"$f":"IF(AND(N40<>0,N39<>0),N40/N39,0)","v":0},"Para campaña"]
[null,null,"Fecha de inicio",null,{"$f":"DATE(YEAR(TODAY())-1, 1, 1)","v":"2024-01-01"},null,null,null,null,null,null,null,"Ingreso Neto ",{"$f":"IF(N18=\"si\",O40,O39)","v":0},{"$f":"N41*N16*N17","v":0}]
[]
[null,null,null,"Alquileres",null,"2da","Prof. Independiente"]
[null,null,"Ingreso Mensual","Vivienda",{"$f":"IF(OR(E42=\"Vivienda\",E42=\"\"),\" \",\"Local Comercial\")","v":" "},null,null,null,null,null,null,null,"Metodizado"]
[null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-3,1)","v":"2025-01-01"},null,null,null,null,null,null,null,null,null,null,null,"TC"]
[null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-2,1)","v":"2025-02-01"},null,null,null,null,null,null,null,null,null,null,null,"Participación"]
[null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-1,1)","v":"2025-03-01"}]
[null,null,"Promedio Mensual",{"$f":"IFERROR(AVERAGE(D47:D49),)","v":0},{"$f":"IFERROR(AVERAGE(E47:E49),)","v":0},{"$f":"IFERROR((SUM(F47:F49)/12),)","v":0},{"$f":"IFERROR(AVERAGE(G47:G49),)","v":0},null,null,null,null,null,"Año",{"$f":"+O50-1","v":2023},{"$f":"+P50-1","v":2024},{"$f":"YEAR(TODAY())","v":2025}]
[null,null,null,{"$f":"E59*E51*0.15","v":0},{"$f":"IF(D50=0,0,D50/(E50+D50))","v":0},null,null,null,null,null,null,null,"Periodos",12,12,{"$f":"MONTH(TODAY())-1","v":3}]
[null,null,null,{"$f":"YEAR(TODAY())-1","v":2024},null,null,null,null,null,null,null,null,"Resultado del ejercicio"]
[null,null,{"$f":"CONCATENATE(\"Ingreso Anual del \",D52)","v":"Ingreso Anual del 2024"},null,null,null,null,null,null,null,null,null,"Mensual",{"$f":"N52*1000*$P$47*$P$48/N51","v":0},{"$f":"O52*1000*$P$47*$P$48/O51","v":0},{"$f":"IFERROR(P52*1000*$P$47*$P$48/P51,0)","v":0}]
[null,null,{"$f":"CONCATENATE(\"Ingreso Mensual del \",D52)","v":"Ingreso Mensual del 2024"},null,{"$f":"E53/12","v":0},{"$f":"F53/12","v":0},{"$f":"G53/12","v":0}]
[]
[null,null,{"$f":"CONCATENATE(\"Ingreso Anual del \",D52-1)","v":"Ingreso Anual del 2023"},null,null,null,null,null,null,null,null,null,"Promedio Mensual",{"$f":"AVERAGE(N53:P53)","v":0}]
[null,null,{"$f":"CONCATENATE(\"Ingreso Mensual del \",D52-1)","v":"Ingreso Mensual del 2023"},null,null,{"$f":"F56/12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ingreso Neto",{"$f":"N56*0.85","v":0}]
[null,null,"Ingreso Promedio Mensual",null,{"$f":"(IF(E39=AC25,AVERAGE(E54,E50+D50),E50+D50))","v":0},{"$f":"IF(F39=AC25,AVERAGE(F54,F50),F50)","v":0},{"$f":"IF(G39=AC25,AVERAGE(G54,G50),G50)","v":0}]
[]
[null,null,null,null,"1ra ","2da","4ta "]
[null,null,"Ingreso Neto",null,{"$f":"IF(E42=\"\",0,(E59-D51)*0.95)","v":0},{"$f":"F59*(1-0.05)*(1-0.3)","v":0},{"$f":"(IF(G39=AC25,(G59*(1-0.08)),IF(G59>2807.33,(G59*(1-0.08)),(G59))))","v":0}]

{"sheet":"DL_tit","index":5,"n_rows":50,"n_cols":17,"rows_kept":50,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,"    Usuario: Tom Davye Agurto Alban"]
[null,"CÁLCULO DE RENTA BRUTA ANUAL"]
[null,"Bruto total mensual",{"$f":"+C22+C23","v":0},null,null,null,null,null,null,null,null,"SI"]
[null,"REMUNERACION 12 MESES",{"$f":"(C6)*12","v":0},null,null,null,null,null,null,null,null,"NO"]
[null,"GRATIF JULIO/DICIEMBRE",{"$f":"(C6)*2","v":0}]
[null,"BONIF EXT TEMPORAL",{"$f":"IF(C24=\"SI\",C8*0.0675,C8*0.09)","v":0}]
[null,"GRATIF EXTRAORDINARIA (casos como BBVA)"]
[null,"OTROS INGRESOS"]
[null,"RENTA BRUTA ANUAL",{"$f":"SUM(C7:C11)","v":0},null,"CÁLCULO RANGOS 5TA",null,null,null,null,null,null,null,null,"CÁLCULO AFP"]
[null,"DEDUCCION",{"$f":"7*$C$25","v":36050},null,"APLICABLE","DESDE","HASTA","TASA","IMPUESTO","EXCEDENTE",null,null,null,"REGIMEN PENSION","COMISION","PRIMA DE SEGURO","APORTE OBLIGATORIO"]
[null,"APLICABLE",{"$f":"IF(C12-C13>0,C12-C13,0)","v":0},null,{"$f":"IF(C14>0,C14,0)","v":0},0,{"$f":"5*C25","v":25750},0.08,{"$f":"IF(J14>0,G14*H14,E14*H14)","v":0},{"$f":"IF(E14-G14>0,E14-G14,0)","v":0},null,null,null,"AFP HABITAT",{"$f":"(1.47)%","v":1.47E-2},1.37E-2,0.1]
[null,"IMPUESTO ANUAL PROYECTADO",{"$f":"SUM(I14:I18)","v":0},null,{"$f":"IF(J14>0,J14,0)","v":0},{"$f":"+G14","v":25750},{"$f":"20*C25","v":103000},0.14000000000000001,{"$f":"IF(J15>0,G15*H15,E15*H15)","v":0},{"$f":"IF(E15-G15>0,E15-G15,0)","v":0},null,null,null,"AFP INTEGRA",{"$f":"(1.55)%","v":1.55E-2},1.37E-2,0.1]
[null,null,null,null,{"$f":"IF(J15>0,J15,0)","v":0},{"$f":"+G15","v":103000},{"$f":"35*C25","v":180250},0.17,{"$f":"IF(J16>0,G16*H16,E16*H16)","v":0},{"$f":"IF(E16-G16>0,E16-G16,0)","v":0},null,null,null,"AFP PRIMA",1.6E-2,1.37E-2,0.1]
[null,null,null,null,{"$f":"IF(J16>0,J16,0)","v":0},{"$f":"+G16","v":180250},{"$f":"45*C25","v":231750},0.2,{"$f":"IF(J17>0,G17*H17,E17*H17)","v":0},{"$f":"IF(E17-G17>0,E17-G17,0)","v":0},null,null,null,"AFP PROFUTURO",1.6899999999999998E-2,1.37E-2,0.1]
[null,null,null,null,{"$f":"IF(J17>0,J17,0)","v":0},{"$f":"+G17","v":231750},null,0.3,{"$f":"IF(J18>0,E18*H18,0)","v":0},{"$f":"IF(E18-G18>0,E18-G18,0)","v":0},null,null,null,"ONP",null,null,0.13]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tabla 1.3. Factores de descuentos de Ley, según Rangos de Ingreso Bruto"]
[null,null,null,null,"A VALIDAR",null,null,null,null,null,null,null,null,0,0.13,{"$f":"MATCH(Ingreso_Titular!F25,N21:N26,1)","v":1}]
[null,"Ingreso bruto fijo",{"$f":"Ingreso_Titular!E21","v":0},null,"5TA CATEGORIA",{"$f":"IF(C15/12>0,C15/12,0)","v":0},null,null,null,null,null,null,null,1901,0.15,{"$f":"INDEX(N21:O26,P21,2)","v":0.13}]
[null,"Ingreso bruto variable",{"$f":"SUM(Ingreso_Titular!E22:E24)","v":0},null,"REGIMEN PENSION",{"$f":"Ingreso_Titular!C30","v":0},null,null,null,null,null,null,null,3301,0.2,"DL",{"$f":"Ingreso_Titular!F25*P22","v":0}]
[null,"EPS",{"$f":"IF(Ingreso_Titular!$D$29=\"Con EPS\",\"SI\",\"NO\")","v":"NO"},null,"APORTE OBLIGATORIO",{"$f":"VLOOKUP(F23,N14:Q18,4,FALSE)*IF(C26=0,C22,C26)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,7401,0.25]
[null,"UIT 2024",5150,null,"SEGURO INVALIDEZ",{"$f":"VLOOKUP(F23,N14:Q18,3,FALSE)*IF(C26=0,C22,C26)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,11401,0.27]
[null,"Ingreso bruto del mes",null,null,"COMISION",{"$f":"VLOOKUP(F23,N14:Q18,2,FALSE)*IF(C26=0,C22,C26)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,14001,0.3]
[]
[]
[null,"CÁLCULO DE RENTA BRUTA ANUAL"]
[null,"Bruto total mensual",{"$f":"+C46+C47","v":0},null,null,null,null,null,null,null,null,"SI"]
[null,"REMUNERACION 12 MESES",{"$f":"(C30)*12","v":0},null,null,null,null,null,null,null,null,"NO"]
[null,"GRATIF JULIO/DICIEMBRE",{"$f":"(C30)*2","v":0}]
[null,"BONIF EXT TEMPORAL",{"$f":"IF(C48=\"SI\",C32*0.0675,C32*0.09)","v":0}]
[null,"GRATIF EXTRAORDINARIA (casos como BBVA)"]
[null,"OTROS INGRESOS"]
[null,"RENTA BRUTA ANUAL",{"$f":"SUM(C31:C35)","v":0},null,"CÁLCULO RANGOS 5TA",null,null,null,null,null,null,null,null,"CÁLCULO AFP"]
[null,"DEDUCCION",{"$f":"7*$C$49","v":36050},null,"APLICABLE","DESDE","HASTA","TASA","IMPUESTO","EXCEDENTE",null,null,null,"REGIMEN PENSION","COMISION","PRIMA DE SEGURO","APORTE OBLIGATORIO"]
[null,"APLICABLE",{"$f":"IF(C36-C37>0,C36-C37,0)","v":0},null,{"$f":"IF(C38>0,C38,0)","v":0},0,{"$f":"5*C49","v":25750},0.08,{"$f":"IF(J38>0,G38*H38,E38*H38)","v":0},{"$f":"IF(E38-G38>0,E38-G38,0)","v":0},null,null,null,"AFP HABITAT",{"$f":"(1.47)%","v":1.47E-2},1.37E-2,0.1]
[null,"IMPUESTO ANUAL PROYECTADO",{"$f":"SUM(I38:I42)","v":0},null,{"$f":"IF(J38>0,J38,0)","v":0},{"$f":"+G38","v":25750},{"$f":"20*C49","v":103000},0.14000000000000001,{"$f":"IF(J39>0,G39*H39,E39*H39)","v":0},{"$f":"IF(E39-G39>0,E39-G39,0)","v":0},null,null,null,"AFP INTEGRA",{"$f":"(1.55)%","v":1.55E-2},1.37E-2,0.1]
[null,null,null,null,{"$f":"IF(J39>0,J39,0)","v":0},{"$f":"+G39","v":103000},{"$f":"35*C49","v":180250},0.17,{"$f":"IF(J40>0,G40*H40,E40*H40)","v":0},{"$f":"IF(E40-G40>0,E40-G40,0)","v":0},null,null,null,"AFP PRIMA",1.6E-2,1.37E-2,0.1]
[null,null,null,null,{"$f":"IF(J40>0,J40,0)","v":0},{"$f":"+G40","v":180250},{"$f":"45*C49","v":231750},0.2,{"$f":"IF(J41>0,G41*H41,E41*H41)","v":0},{"$f":"IF(E41-G41>0,E41-G41,0)","v":0},null,null,null,"AFP PROFUTURO",1.6899999999999998E-2,1.37E-2,0.1]
[null,null,null,null,{"$f":"IF(J41>0,J41,0)","v":0},{"$f":"+G41","v":231750},null,0.3,{"$f":"IF(J42>0,E42*H42,0)","v":0},{"$f":"IF(E42-G42>0,E42-G42,0)","v":0},null,null,null,"ONP",null,null,0.13]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tabla 1.3. Factores de descuentos de Ley, según Rangos de Ingreso Bruto"]
[null,null,null,null,"A VALIDAR",null,null,null,null,null,null,null,null,0,0.13,{"$f":"MATCH(Ingreso_Titular!V25,N45:N50,1)","v":1}]
[null,"Ingreso bruto fijo",{"$f":"Ingreso_Titular!U21","v":0},null,"5TA CATEGORIA",{"$f":"IF(C39/12>0,C39/12,0)","v":0},null,null,null,null,null,null,null,1901,0.15,{"$f":"INDEX(N45:O50,P45,2)","v":0.13}]
[null,"Ingreso bruto variable",{"$f":"SUM(Ingreso_Titular!U22:U24)","v":0},null,"REGIMEN PENSION",{"$f":"Ingreso_Titular!S30","v":0},null,null,null,null,null,null,null,3301,0.2,"DL",{"$f":"Ingreso_Titular!V25*P46","v":0}]
[null,"EPS",{"$f":"IF(Ingreso_Titular!$S$30=\"Con EPS\",\"SI\",\"NO\")","v":"NO"},null,"APORTE OBLIGATORIO",{"$f":"VLOOKUP(F47,N38:Q42,4,FALSE)*IF(C50=0,C46,C50)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,7401,0.25]
[null,"UIT 2024",5150,null,"SEGURO INVALIDEZ",{"$f":"VLOOKUP(F47,N38:Q42,3,FALSE)*IF(C50=0,C46,C50)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,11401,0.27]
[null,"Ingreso bruto del mes",null,null,"COMISION",{"$f":"VLOOKUP(F47,N38:Q42,2,FALSE)*IF(C50=0,C46,C50)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,14001,0.3]

{"sheet":"Ingreso_Cony","index":6,"n_rows":62,"n_cols":29,"rows_kept":62,"cut":false,"hidden":true,"merged":[[4,12,7,15],[10,13,10,14],[44,3,44,4]]}
[null,null,{"$f":"IF(Principal!C19<>\"\",\"Codeudor\",\"Cónyuge\")","v":"Cónyuge"}]
[null,null,{"$f":"CONCATENATE(\"Crédito Hipotecario  - Formato de Cálculo de Ingreso Neto Mensual del \",C1)","v":"Crédito Hipotecario  - Formato de Cálculo de Ingreso Neto Mensual del Cónyuge"},null,null,null,null,null,null,null,null,null,null,null,"Fecha",{"$f":"TODAY()","v":"2025-04-29"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TC US$",{"$f":"Resolucion!C11","v":3.85}]
[null,null,"Cliente:",{"$f":"IF(Principal!C19<>\"\",Deudas!I10,Deudas!F10)","v":0},null,null,{"$f":"Principal!E5","v":"Tradicional"},null,null,null,null,null,"Observaciones:"]
[null,null,"DNI:",{"$f":"IF(Principal!C19<>\"\",Principal!C19,Principal!I8)","v":0},null,null,"Depósito Ahorro Casa"]
[null,null,"Tipo de Evaluación:",{"$f":"Principal!E5","v":"Tradicional"},null,null,"Ingreso Inferido ",{"$f":"IF(G4=\"Ahorro casa\",H5/0.4,\"\")","v":""}]
[null,null,null,null,null,null,"Ingreso Declaración Jurada"]
[null,null,"Ingreso Neto ",{"$f":"IFERROR(\nIF(D6=\"Ahorro Casa\",MIN(H6,(D35+E62+F62+G62+N43+N58+T35+H7)),(D35+E62+F62+G62+N43+N58+T35)),0)","v":0},null,null,"Informalidad",{"$f":"IFERROR(IF(1-((D35+E62+F62+G62+N43+N58+T35)/D8)>0,1-((D35+E62+F62+G62+N43+N58+T35)/D8),0),0)","v":0}]
[]
[null,null,"Renta de 5ta. Categoría",null,null,null,null,null,null,null,null,null,"Renta de 3era Categoría",null,"Reg. General",null,null,null,"Renta de 5ta. Categoría",null,null,null,null,null,null,null,null,null,"Hipotecario"]
[null,null,null,null,"Boleta","Experian","CTS en IBK",null,null,null,null,null,"Empresa",null,null,null,null,null,null,null,"Boleta","Experian","CTS en IBK",null,null,null,null,null,"Mi vivienda"]
[null,null,"Fecha de ingreso",null,null,null,"Ingreso bruto",null,null,null,null,null,"RUC",null,null,null,null,null,"Fecha de ingreso",null,null,null,"Ingreso bruto"]
[null,null,"Empleador",null,null,null,{"$f":"IF(G12=\"Ingreso bruto\",\"Último depósito CTS\",IF(G12=\"Último depósito CTS\",\"Ingreso bruto\",\"\"))","v":"Último depósito CTS"},{"$f":"IF(G12=\"Ingreso bruto\",E25*14/24,H12*24/14)","v":0},null,null,null,null,"Fecha de Inicio",null,null,null,null,null,"Empleador",null,null,null,{"$f":"IF(W12=\"Ingreso bruto\",\"Último depósito CTS\",IF(W12=\"Último depósito CTS\",\"Ingreso bruto\",\"\"))","v":"Último depósito CTS"},{"$f":"IF(W12=\"Ingreso bruto\",U25*14/24,X12*24/14)","v":0},null,null,null,null,"Normal"]
[null,null,"RUC",null,null,null," (correspondiente a 6 meses de trabajo)",null,null,null,null,null,"Giro del Negocio",null,null,null,null,null,"RUC",null,null,null," (correspondiente a 6 meses de trabajo)",null,null,null,null,null,"Ahorro Casa"]
[null,null,"Antigüedad",null,{"$f":"IF(E12=\"\",\"\",DATEDIF(E12,TODAY(),\"Y\")&\" años, \"&DATEDIF(E12,TODAY(),\"YM\")&\" meses\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Antigüedad",null,{"$f":"IF(U12=\"\",\"\",DATEDIF(U12,TODAY(),\"Y\")&\" años, \"&DATEDIF(U12,TODAY(),\"YM\")&\" meses\")","v":""}]
[null,null,"Mes referencia -  ult. boleta",null,null,null,null,null,null,null,null,null,"Margen Comercial ",{"$f":"IFERROR(MIN(P26:P27),\"\")","v":0},null,null,null,null,"Mes referencia -  ult. boleta",null,null,null,null,null,null,null,null,null,"Reg. General"]
[null,null,"Utilidades",null,null,null,null,null,null,null,null,null,"% Participación ",0,null,null,null,null,"Utilidades",null,null,null,null,null,null,null,null,null,"Reg. Especial"]
[null,null,"CTS IBK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CTS IBK",null,null,null,null,null,null,null,null,null,"RUS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Microempresario"]
[null,null,"Ingreso Bruto",null,"Ing. Promedio  ","Ing.Prom.Ajust *","Año","Uti. Bruta","Nro. Veces",null,null,null,"Información DD JJ: Ventas",null,null,null,null,null,"Ingreso Bruto",null,"Ing. Promedio  ","Ing.Prom.Ajust *","Año","Uti. Bruta","Nro. Veces"]
[null,null,"Ingreso Fijo",null,0,{"$f":"E21","v":0},{"$f":"YEAR(TODAY())-2","v":2023},0,{"$f":"IFERROR(H21/$E$25,)","v":0},null,null,null,"Año","Ingreso Anual       ","Ingreso  Mensual",null,null,null,"Ingreso Fijo",null,0,{"$f":"U21","v":0},{"$f":"YEAR(TODAY())-2","v":2023},0,{"$f":"IFERROR(X21/$E$25,)","v":0},null,null,null,"Local Comercial"]
[null,null,"Comisión  ",null,0,{"$f":"E22*0.85","v":0},{"$f":"YEAR(TODAY())-1","v":2024},0,{"$f":"IFERROR(H22/$E$25,)","v":0},null,null,null,{"$f":"YEAR(TODAY())-2","v":2023},0,{"$f":"+N22/12","v":0},null,null,null,"Comisión  ",null,0,{"$f":"U22*0.85","v":0},{"$f":"YEAR(TODAY())-1","v":2024},0,{"$f":"IFERROR(X22/$E$25,)","v":0},null,null,null,"Vivienda"]
[null,null,"Horas Extras  ",null,0,{"$f":"E23*0.85","v":0},"Variabilidad",{"$f":"IFERROR(ABS((H21/H22)-1), \"0\")","v":"0"},{"$f":"IF(H23<=30%,IF(AVERAGE(I21,I22)>5,5,IF(AVERAGE(I21,I22)>=2,AVERAGE(I21,I22),0)),IF(OR(I21<2,I22<2),0,MIN(I21,I22)))","v":0},null,null,null,{"$f":"YEAR(TODAY())-1","v":2024},0,{"$f":"+N23/12","v":0},null,null,null,"Horas Extras  ",null,0,{"$f":"U23*0.85","v":0},"Variabilidad",{"$f":"IFERROR(ABS((X21/X22)-1), \"0\")","v":"0"},{"$f":"IF(X23<=30%,IF(AVERAGE(Y21,Y22)>5,5,IF(AVERAGE(Y21,Y22)>=2,AVERAGE(Y21,Y22),0)),IF(OR(Y21<2,Y22<2),0,MIN(Y21,Y22)))","v":0},null,null,null,"Local Comercial + Vivienda"]
[null,null,"Bonos",null,0,{"$f":"E24*0.85","v":0},"Ing. Utilidades",{"$f":"IFERROR(+(I24*I23)/12,)","v":0},{"$f":"IF(OR(E31=\"\",E31=0),F25*(1-VLOOKUP(F25,Cuadros!$B$49:$D$54,3,1))-E32,F25-E33)","v":0},null,null,null,"Información DD JJ: Utilidad Neta",null,null,null,null,null,"Bonos",null,0,{"$f":"U24*0.85","v":0},"Ing. Utilidades",{"$f":"IFERROR(+(Y24*Y23)/12,)","v":0},{"$f":"IF(OR(U31=\"\",U31=0),V25*(1-VLOOKUP(V25,Cuadros!$B$49:$D$54,3,1))-U32,V25-U33)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E21:E24)","v":0},{"$f":"SUM(F21:F24)","v":0},{"$f":"IF(E17=\"si\",IF(E35<7000,\"Para utilidades: el ingreso neto deberá ser mayor a S/ 7,000\",\"\"),\"\")","v":""},null,null,null,null,null,"Año","UN Anual","UN Mensual",null,null,null,"Total",null,{"$f":"SUM(U21:U24)","v":0},{"$f":"SUM(V21:V24)","v":0},null,null,null,null,null,null,"Con RT"]
[null,null,"* Aplica solo para Comisiones y Horas Extras (85%)",null,null,null,{"$f":"IF(E17=\"si\",IF(OR(Principal!C14=\"verde claro\",Principal!C14=\"verde\",Principal!C14=\"amarillo\"),\"\",\"Para utilidades: solo colores de riesgo Verde Claro, Verde y Amarillo\"),\"\")","v":""},null,null,null,null,null,{"$f":"YEAR(TODAY())-2","v":2023},0,{"$f":"IF(I2=\"ahorro casa\",\"\",N26/12)","v":0},{"$f":"IF(O10=\"Reg. General\",IFERROR((N26/N22),\"\"),\"\")","v":""},null,null,"* Aplica solo para Comisiones y Horas Extras (85%)",null,null,null,null,null,null,null,null,null,"Sin RT"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(TODAY())-1","v":2024},0,{"$f":"+N27/12","v":0},{"$f":"IF(OR(O10=\"RUS\",O10=\"Reg. Especial\"),\"\",IFERROR((N27/N23),\"\"))","v":""}]
[null,null,"Descuentos",null,"Monto",null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuentos",null,"Monto",null,null,null,null,null,null,null,"Con EPS"]
[null,null,"Renta 5ta. ",null,{"$f":"IF(D29=\"\",0,DL_Cony!F22)","v":0},null,null,"Ley","Boleta","Var.",null,null,"Información de Ventas Mensual",null,null,null,null,null,"Renta 5ta. ",null,null,null,null,"Ley","Boleta","Var.",null,null,"Sin EPS"]
[null,null,null,null,{"$f":"IFERROR(SUM(DL_Cony!F24:F26),)","v":0},null,"APORTE OBLIGATORIO",{"$f":"DL_Cony!F24","v":{"$error":"#N/A"}},1000,{"$f":"IFERROR(I30/H30-1,)","v":0},null,null,"Mes","Venta Mensual ",null,null,null,null,null,null,{"$f":"SUM(Y30:Y32)","v":0},null,"APORTE OBLIGATORIO",{"$f":"DL_Cony!F48","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(Y30/X30-1,)","v":0}]
[null,null,"Según Boleta",null,0,null,"SEGURO INVALIDEZ",{"$f":"DL_Cony!F25","v":{"$error":"#N/A"}},120,{"$f":"IFERROR(I31/H31-1,)","v":0},null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-6,1)","v":"2024-10-01"},0,null,null,null,null,"Según Boleta",null,0,null,"SEGURO INVALIDEZ",{"$f":"DL_Cony!F49","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(Y31/X31-1,)","v":0},null,null,"Con Metodizado IBK"]
[null,null,"Otros Descuentos",null,0,null,"COMISION",{"$f":"DL_Cony!F26","v":{"$error":"#N/A"}},160,{"$f":"IFERROR(I32/H32-1,)","v":0},null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-5,1)","v":"2024-11-01"},0,null,null,null,null,"Otros Descuentos",null,0,null,"COMISION",{"$f":"DL_Cony!F50","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(Y32/X32-1,)","v":0},null,null,"Sin Metodizado IBK"]
[null,null,"Descuento ",null,{"$f":"IF(SUM(E29:E31)=0,E25-E35,IF(E31>0,E31+E32,IF(AND(SUM(E22:E24)=0,E30=0),E31,E29+E30+E32)))","v":0},null,null,null,null,null,null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-4,1)","v":"2024-12-01"},0,null,null,null,null,"Descuento ",null,{"$f":"IF(SUM(U29:U31)=0,U25-U35,IF(U31>0,U31+U32,IF(AND(SUM(U22:U24)=0,U30=0),U31,U29+U30+U32)))","v":0}]
[null,null,null,null,null,null,"Para registrar en el Power Apps",null,null,null,null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-3,1)","v":"2025-01-01"},0,null,null,null,null,null,null,null,null,"Para registrar en el Power Apps",null,null,null,null,null,"AFP HABITAT"]
[null,null,"Ingreso Neto",{"$f":"IF(E17=\"Si\",E36,E35)","v":0},{"$f":"IF(E31=0,\n    IF(OR(D29=\"\", C30=\"\"),\n        F25-DL_Cony!Q23-E32,\n        F25-E29-E30\n    ),\n    F25-E31-E32\n)","v":0},null,"YN Principal",{"$f":"IFERROR(E35*F21/F25,0)","v":0},null,null,null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-2,1)","v":"2025-02-01"},0,null,null,null,null,"Ingreso Neto",{"$f":"IF(U17=\"Si\",U36,U35)","v":0},{"$f":"IF(U31=0,\n    IF(OR(T29=\"\", S30=\"\"),\n        V25-DL_Cony!Q47-U32,\n        V25-U29-U30\n    ),\n    V25-U31-U32\n)","v":0},null,"YN Principal",{"$f":"IFERROR(U35*V21/V25,0)","v":0},null,null,null,null,"AFP INTEGRA"]
[null,null,"Ing Neto c/utilidades",null,{"$f":"IFERROR(E35+H24,E35)","v":0},null,"Ingreso Extraordinario",{"$f":"IFERROR(((E35*SUM(F22:F24)/F25)+H24),0)","v":0},null,null,null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-1,1)","v":"2025-03-01"},0,null,null,null,null,"Ing Neto c/utilidades",null,{"$f":"IFERROR(U35+X24,U35)","v":0},null,"Ingreso Extraordinario",{"$f":"IFERROR(((U35*SUM(V22:V24)/V25)+X24),0)","v":0},null,null,null,null,"AFP PRIMA"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Promedio Mensual",{"$f":"IF(AVERAGE(N31:N33)=0,AVERAGE(N34:N36),AVERAGE(N31:N36))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFP PROFUTURO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ONP"]
[null,null,"Ingresos independiente",null,null,null,null,null,null,null,null,null,"Venta Prom Mens",{"$f":"(IF(O10=AC16,AVERAGE(O22,O23,N37),IF(O10=AC19,AVERAGE(O23,N37),N37)))","v":0},{"$f":"IFERROR((N39*N16*N17)*0.8,0)","v":0}]
[null,null,null,null,"1ra ","2da","4ta ",null,null,null,null,null,"Venta Informal Mens",0,{"$f":"IF(N42<=15%,N41*N16*N17,((N39+(N40*0.8))*N16*N17))","v":0}]
[null,null,"RUC",null,null,null,null,null,null,null,null,null,"Total venta evaluada",{"$f":"N39+N40","v":0}]
[null,null,"Tipo de Actividad",null,null,null,null,null,null,null,null,null,"% de informalidad",{"$f":"IF(AND(N40<>0,N39<>0),N40/N39,0)","v":0},"Con Factor Ajuste"]
[null,null,"Fecha de inicio",null,{"$f":"DATE(YEAR(TODAY())-1, 1, 1)","v":"2024-01-01"},null,null,null,null,null,null,null,"Ingreso Neto ",{"$f":"IF(N18=\"si\",O40,O39)","v":0},{"$f":"N41*N16*N17","v":0}]
[]
[null,null,null,"Alquileres",null,"2da","Prof. Independiente"]
[null,null,"Ingreso Mensual","Vivienda",{"$f":"IF(OR(E42=\"Vivienda\",E42=\"\"),\" \",\"Local Comercial\")","v":" "},null,null,null,null,null,null,null,"Metodizado"]
[null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-3,1)","v":"2025-01-01"},null,null,null,null,null,null,null,null,null,null,null,"TC"]
[null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-2,1)","v":"2025-02-01"},null,null,null,null,null,null,null,null,null,null,null,"Participación"]
[null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-1,1)","v":"2025-03-01"}]
[null,null,"Promedio Mensual",{"$f":"IFERROR(AVERAGE(D47:D49),)","v":0},{"$f":"IFERROR(AVERAGE(E47:E49),)","v":0},{"$f":"IFERROR((SUM(F47:F49)/12),)","v":0},{"$f":"IFERROR(AVERAGE(G47:G49),)","v":0},null,null,null,null,null,"Año",{"$f":"+O50-1","v":2023},{"$f":"+P50-1","v":2024},{"$f":"YEAR(TODAY())","v":2025}]
[null,null,null,{"$f":"E59*E51*0.15","v":0},{"$f":"IF(D50=0,0,D50/(E50+D50))","v":0},null,null,null,null,null,null,null,"Periodos",12,12,{"$f":"MONTH(TODAY())-1","v":3}]
[null,null,null,{"$f":"YEAR(TODAY())-1","v":2024},null,null,null,null,null,null,null,null,"Resultado del ejercicio"]
[null,null,{"$f":"CONCATENATE(\"Ingreso Anual del \",D52)","v":"Ingreso Anual del 2024"},null,null,null,null,null,null,null,null,null,"Mensual",{"$f":"N52*1000*$P$47*$P$48/N51","v":0},{"$f":"O52*1000*$P$47*$P$48/O51","v":0},{"$f":"IFERROR(P52*1000*$P$47*$P$48/P51,0)","v":0}]
[null,null,{"$f":"CONCATENATE(\"Ingreso Mensual del \",D52)","v":"Ingreso Mensual del 2024"},null,{"$f":"E53/12","v":0},{"$f":"F53/12","v":0},{"$f":"G53/12","v":0}]
[]
[null,null,{"$f":"CONCATENATE(\"Ingreso Anual del \",D52-1)","v":"Ingreso Anual del 2023"},null,null,null,null,null,null,null,null,null,"Promedio Mensual",{"$f":"AVERAGE(N53:P53)","v":0}]
[null,null,{"$f":"CONCATENATE(\"Ingreso Mensual del \",D52-1)","v":"Ingreso Mensual del 2023"},null,null,{"$f":"F56/12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ingreso Neto",{"$f":"N56*0.85","v":0}]
[null,null,"Ingreso Promedio Mensual",null,{"$f":"(IF(E39=AC25,AVERAGE(E54,E50+D50),E50+D50))","v":0},{"$f":"IF(F39=AC25,AVERAGE(F54,F50),F50)","v":0},{"$f":"IF(G39=AC25,AVERAGE(G54,G50),G50)","v":0}]
[]
[null,null,null,null,"1ra ","2da","4ta "]
[null,null,"Ingreso Neto",null,{"$f":"IF(E42=\"\",0,(E59-D51)*0.95)","v":0},{"$f":"F59*(1-0.05)*(1-0.3)","v":0},{"$f":"(IF(G39=AC25,(G59*(1-0.08)),IF(G59>2807.33,(G59*(1-0.08)),(G59))))","v":0}]

{"sheet":"Ing_Titular","index":7,"n_rows":56,"n_cols":24,"rows_kept":56,"cut":false,"hidden":true,"merged":[[11,23,12,25],[9,5,9,7],[2,9,2,10],[4,9,4,10],[3,9,3,10],[7,5,7,8],[6,10,6,15],[8,5,8,7],[7,10,9,15],[8,1,8,2],[12,13,12,14],[55,12,55,14],[3,3,3,6],[35,8,35,9]]}
[]
[null,null,"Crédito Hipotecario  - Formato de Cálculo de Ingreso Neto Mensual del Titular",null,null,null,null,null,null,null,null,null,null,"Fecha",{"$f":"TODAY()","v":"2025-04-29"}]
[null,null,null,null,null,null,null,null,null,"Tipo de Evaluación"]
[null,"    Usuario: Augusto Samillan Pisfil","Cliente Titular:",null,null,null,null,null,null,null,null,null,null,"TC US$",{"$f":"HIPO!J25","v":3.85}]
[null,null,"DNI",{"$f":"+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hipotecario"]
[null,null,null,null,null,null,null,null,null,null,"Observaciones",null,null,null,null,null,null,"Mi vivienda"]
[null,null,null,null,null,"Ahorro Casa"]
[null,"Ingreso Neto S/.",null,{"$f":"IF(J5=\"ahorro casa\",MIN(I10,(D32+D56+I32+I56+N45+N50)),(+D32+D56+I32+I56+N45))","v":0},null,"Depósito Ahorro Casa S/.",null,null,0,null,null,null,null,null,null,null,null,"Normal"]
[null,{"$f":"IF(AND(J4=\"Mi Vivienda\",J5=\"Ahorro Casa\"),\"Mínimo entre el ingreso inferido y los ingresos netos por las rentas y DDJJ\",\"\")","v":""},null,null,null,"Ingreso Inferido S/.",null,null,{"$f":"IF(J5=\"Ahorro casa\",IF(J4=\"Hipotecario\",I9/0.4,IF(J5=\"Ahorro casa\",IF(J4=\"Mi vivienda\",I9/0.4,\"\"))))","v":false},null,null,null,null,null,null,null,null,"Ahorro Casa"]
[null,null,"Moneda Nacional S/."]
[null,null,"Renta de 1era. Categoría",null,"Con DD JJ",null,null,"Renta de 4ta. Categoría",null,"Con DD JJ",null,null,"Renta de 3era Categoría",null,"Reg. General",null,null,"Con DD JJ",null,null,null,null,null,{"$f":"IF(O12=\"Reg. General\",\"\",\"Esta Renta es Referencial pues dependerá de la Evaluación de Riesgos con sus Analistas de Campo\")","v":""}]
[null,null,"RUC",null,null,null,null,"RUC",null,null,null,null,"Empresa",null,null,null,null,"Sin DD JJ"]
[null,null,"Tipo de Actividad",null,null,null,null,"Tipo de Actividad",null,null,null,null,"RUC"]
[null,null,"Fecha de Inicio",null,null,null,null,"Fecha de Inicio",null,null,null,null,"Fecha de Inicio",null,null,null,null,"Reg. General"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Giro del Negocio",null,null,null,null,"Reg. Especial"]
[null,null,"Año","Ingreso Anual","Ingreso  Mensual",null,null,"Año","Ingreso Anual","Ingreso  Mensual",null,null,null,null,null,null,null,"RUS"]
[null,null,{"$f":"YEAR(TODAY())-1","v":2024},0,{"$f":"+D18/12","v":0},null,null,{"$f":"YEAR(TODAY())-1","v":2024},0,{"$f":"+I18/12","v":0},null,null,"Margen Comercial ",{"$f":"IFERROR(MIN(P28:P29),\"\")","v":0},null,null,null,"Microempresario"]
[null,null,null,null,null,null,null,null,null,null,null,null,"% Participación ",0]
[null,null,"Mes","Ingreso  Mensual ",null,null,null,"Mes","Ingreso  Mensual "]
[null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-3,1)","v":"2025-01-01"},0,null,null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-3,1)","v":"2025-01-01"},0]
[null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-2,1)","v":"2025-02-01"},0,null,null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-2,1)","v":"2025-02-01"},0,null,null,null,"Información DD JJ: Ventas"]
[null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-1,1)","v":"2025-03-01"},0,null,null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-1,1)","v":"2025-03-01"},0,null,null,null,"Año","Ingreso Anual       ","Ingreso  Mensual"]
[null,null,"Promedio Mensual",{"$f":"(AVERAGE(D21:D23))","v":0},null,null,null,"Promedio Mensual",{"$f":"(AVERAGE(I21:I23))","v":0},null,null,null,{"$f":"YEAR(TODAY())-2","v":2023},0,{"$f":"IF(J5=\"ahorro casa\",\"\",N24/12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(TODAY())-1","v":2024},0,{"$f":"+N25/12","v":0}]
[null,null,"Ingreso Prom Mens",{"$f":"(IF(E12=R12,AVERAGE(E18,D24),D24))","v":0},null,null,null,"Ingreso Prom Mens",{"$f":"(IF(J12=R12,AVERAGE(J18,I24),I24))","v":0},null,null,null,"Información DD JJ: Utilidad Neta"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Año","UN Anual","UN Mensual"]
[null,null,"INM= Ingreso Promedio Mensual *(1-DL)*(1-FRDG)",null,null,null,null,"INM= Ingreso Promedio Mensual *(1-DL)*(1-FAVI)",null,null,null,null,{"$f":"YEAR(TODAY())-2","v":2023},0,{"$f":"IF(J9=\"ahorro casa\",\"\",N28/12)","v":0},{"$f":"IF(O12=\"Reg. General\",IFERROR((N28/N24),\"\"),\"\")","v":""}]
[null,null,"DL= Descuento de Ley (5%)",null,null,null,null,"DL= Descuento de Ley (8%)",null,null,null,null,{"$f":"YEAR(TODAY())-1","v":2024},0,{"$f":"+N29/12","v":0},{"$f":"IF(OR(O12=\"RUS\",O12=\"Reg. Especial\"),\"\",IFERROR((N29/N25),\"\"))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Información de Ventas Mensual"]
[null,null,"Ingreso Neto",{"$f":"(D26*(1-0.05))","v":0},null,null,null,"Ingreso Neto",{"$f":"(IF(J12=R12,(I26*(1-0.08)),IF(I26>2807.33,(I26*(1-0.08)),(I26))))","v":0},null,null,null,"Mes","Venta Mensual "]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-6,1)","v":"2024-10-01"},0]
[null,null,null,null,"Con DD JJ",null,null,null,null,null,null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-5,1)","v":"2024-11-01"},0]
[null,null,"Renta de 2da Categoría",null,null,null,null,"Renta de 5ta. Categoría",null,null,null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-4,1)","v":"2024-12-01"},0]
[null,null,"RUC",null,null,null,null,"Empleador",null,null,null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-3,1)","v":"2025-01-01"},0]
[null,null,"Tipo de Actividad",null,null,null,null,"Fecha de Ingreso",null,null,null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-2,1)","v":"2025-02-01"},0]
[null,null,"Fecha de Inicio",null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-1,1)","v":"2025-03-01"},0]
[null,null,null,null,null,null,null,"Ingreso Bruto","Ingr. Promedio  ","Ing.Prom.Ajust *",null,null,"Promedio Mensual",{"$f":"IF(AVERAGE(N33:N35)=0,AVERAGE(N36:N38),AVERAGE(N33:N38))","v":0}]
[null,null,"Año","Ingreso Anual       ","Ingreso  Mensual",null,null,"Ingreso Fijo",0,{"$f":"I40","v":0}]
[null,null,{"$f":"YEAR(TODAY())-2","v":2023},0,{"$f":"IF(J5=\"ahorro casa\",\"\",D41/12)","v":0},null,null,"Comisión  ",0,{"$f":"+I41*0.85","v":0},null,null,"Venta Prom Mens",{"$f":"(IF(O12=R15,AVERAGE(O24,O25,N39),IF(O12=R18,AVERAGE(O25,N39),N39)))","v":0}]
[null,null,{"$f":"YEAR(TODAY())-1","v":2024},0,{"$f":"+D42/12","v":0},null,null,"Horas Extras  ",0,{"$f":"+I42*0.85","v":0}]
[null,null,null,null,null,null,null,"Bonos",0,{"$f":"I43*0.85","v":0},null,null,"INM= Venta Promedio Mensual * MC * % Participación Acc."]
[null,null,"Mes","Ingreso  Mensual ",null,null,null,"Total",{"$f":"SUM(I40:I43)","v":0},{"$f":"SUM(J40:J43)","v":0}]
[null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-3,1)","v":"2025-01-01"},0,null,null,null,"* Aplica solo para Comisiones y Horas Extras (85%)",null,null,null,null,"Ingreso Neto ",{"$f":"IFERROR((N41*N18*N19)*0.8,0)","v":0}]
[null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-2,1)","v":"2025-02-01"},0]
[null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-1,1)","v":"2025-03-01"},0,null,null,null,"Descuentos","Monto"]
[null,null,"Promedio Mensual",{"$f":"IFERROR(AVERAGE(D45:D47),0)","v":0},null,null,null,"Descuentos Ley *",{"$f":"IF(SUM(I41:I43)=0,0,VLOOKUP(J44,Cuadros!$B$49:$D$54,3,1)*J44)","v":0},null,null,null,"Declaración Jurada de Ingresos - Ahorro Casa"]
[null,null,null,null,null,null,null,"Según Boleta",0]
[null,null,"Ingreso Prom Mens",{"$f":"(IF(E34=R12,AVERAGE(E41,E42,D48),D48))","v":0},null,null,null,"Otros Descuentos",0,null,null,null,"Ingreso Neto",1000]
[null,null,null,null,null,null,null,"Descuento ",{"$f":"(IF(SUM(I41:I43)=0,I49,I48+I50))","v":0}]
[null,null,"INM= Ingreso Promedio Mensual *(1-DL)*(1-FRDG)",null,null,null,null,"* Estimación de Dctos de Ley en caso presente Comisiones y HE "]
[null,null,"DL= Descuento de Ley (5%)",null,null,null,null,"Factor DL según Manual de Sobreendeudameinto RBP"]
[null,null,"FRDG: Factor de rentabilidad después de gastos (30%)",null,null,null,null,"INM= Ingreso Promedio Ajustado - Descuentos"]
[]
[null,null,"Ingreso Neto",{"$f":"D50*(1-0.05)*(1-0.3)","v":0},null,null,null,"Ingreso Neto ",{"$f":"IF(OR(I49=\"\",I49=0),J44*(1-VLOOKUP(J44,Cuadros!$B$49:$D$54,3,1))-I50,J44-I51)","v":0},null,null,null,"Firma y Sello del Analista"]

{"sheet":"Ing_Cónyuge","index":8,"n_rows":56,"n_cols":24,"rows_kept":56,"cut":false,"hidden":true,"merged":[[11,23,12,25],[12,13,12,14],[35,8,35,9],[7,5,7,8],[7,10,9,15],[55,12,55,14],[8,1,8,2],[8,5,8,7],[9,5,9,7],[2,9,2,10],[3,3,3,6],[3,9,3,10],[4,9,4,10],[6,10,6,15]]}
[]
[null,null,"Crédito Hipotecario  - Formato de Cálculo de Ingreso Neto Mensual del Cónyuge",null,null,null,null,null,null,null,null,null,null,"Fecha",{"$f":"HIPO!C3","v":"2025-04-29"}]
[null,null,null,null,null,null,null,null,null,"Tipo de Evaluación"]
[null,"    Usuario: Augusto Samillan Pisfil","Cliente Cónyuge:",null,null,null,null,null,null,"Hipotecario",null,null,null,"TC US$",{"$f":"HIPO!J25","v":3.85}]
[null,null,"DNI",{"$f":"+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,"Normal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hipotecario"]
[null,null,null,null,null,null,null,null,null,null,"Observaciones",null,null,null,null,null,null,"Mi vivienda"]
[null,null,null,null,null,"Ahorro Casa"]
[null,"Ingreso Neto S/.",null,{"$f":"IF(J5=\"ahorro casa\",MIN(I10,(D32+D56+I32+I56+N45+N50)),(+D32+D56+I32+I56+N45))","v":0},null,"Depósito Ahorro Casa S/.",null,null,3000,null,null,null,null,null,null,null,null,"Normal"]
[null,{"$f":"IF(AND(J4=\"Mi Vivienda\",J5=\"Ahorro Casa\"),\"Mínimo entre el ingreso inferido y los ingresos netos por las rentas y DDJJ\",\"\")","v":""},null,null,null,"Ingreso Inferido S/.",null,null,{"$f":"IF(J5=\"Ahorro casa\",IF(J4=\"Hipotecario\",I9/0.3,IF(J5=\"Ahorro casa\",IF(J4=\"Mi vivienda\",I9/0.4,\"\"))))","v":false},null,null,null,null,null,null,null,null,"Ahorro Casa"]
[null,null,"Moneda Nacional S/."]
[null,null,"Renta de 1era. Categoría",null,"Con DD JJ",null,null,"Renta de 4ta. Categoría",null,"Con DD JJ",null,null,"Renta de 3era Categoría",null,"Reg. General",null,null,"Con DD JJ",null,null,null,null,null,{"$f":"IF(O12=\"Reg. General\",\"\",\"Esta Renta es Referencial pues dependerá de la Evaluación de Riesgos con sus Analistas de Campo\")","v":""}]
[null,null,"RUC",null,null,null,null,"RUC",null,null,null,null,"Empresa",null,null,null,null,"Sin DD JJ"]
[null,null,"Tipo de Actividad",null,null,null,null,"Tipo de Actividad",null,null,null,null,"RUC"]
[null,null,"Fecha de Inicio",null,null,null,null,"Fecha de Inicio",null,null,null,null,"Fecha de Inicio",null,null,null,null,"Reg. General"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Giro del Negocio",null,null,null,null,"Reg. Especial"]
[null,null,"Año","Ingreso Anual       ","Ingreso  Mensual",null,null,"Año","Ingreso Anual       ","Ingreso  Mensual",null,null,null,null,null,null,null,"RUS"]
[null,null,{"$f":"YEAR(TODAY())-1","v":2024},0,{"$f":"+D18/12","v":0},null,null,{"$f":"YEAR(TODAY())-1","v":2024},0,{"$f":"+I18/12","v":0},null,null,"Margen Comercial ",{"$f":"IFERROR(MIN(P28:P29),\"\")","v":0},{"$f":"IF(OR(O12=\"Reg. Especial\",O12=\"RUS\"),\"Ver hoja Cuadros\",\"\")","v":""},null,null,"Microempresario"]
[null,null,null,null,null,null,null,null,null,null,null,null,"% Participación ",0]
[null,null,"Mes","Ingreso  Mensual ",null,null,null,"Mes","Ingreso  Mensual "]
[null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-3,1)","v":"2025-01-01"},0,null,null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-3,1)","v":"2025-01-01"},0]
[null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-2,1)","v":"2025-02-01"},0,null,null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-2,1)","v":"2025-02-01"},0,null,null,null,"Información DD JJ: Ventas"]
[null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-1,1)","v":"2025-03-01"},0,null,null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-1,1)","v":"2025-03-01"},0,null,null,null,"Año","Ingreso Anual       ","Ingreso  Mensual"]
[null,null,"Promedio Mensual",{"$f":"(AVERAGE(D21:D23))","v":0},null,null,null,"Promedio Mensual",{"$f":"(AVERAGE(I21:I23))","v":0},null,null,null,{"$f":"YEAR(TODAY())-2","v":2023},0,{"$f":"IF(J5=\"ahorro casa\",\"\",N24/12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(TODAY())-1","v":2024},0,{"$f":"+N25/12","v":0}]
[null,null,"Ingreso Prom Mens",{"$f":"(IF(E12=R12,AVERAGE(E18,D24),D24))","v":0},null,null,null,"Ingreso Prom Mens",{"$f":"(IF(J12=R12,AVERAGE(J18,I24),I24))","v":0},null,null,null,"Información DD JJ: Utilidad Neta"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Año","UN Anual","UN Mensual"]
[null,null,"INM= Ingreso Promedio Mensual *(1-DL)*(1-FRDG)",null,null,null,null,"INM= Ingreso Promedio Mensual *(1-DL)*(1-FAVI)",null,null,null,null,{"$f":"YEAR(TODAY())-2","v":2023},0,{"$f":"IF(J9=\"ahorro casa\",\"\",N28/12)","v":0},{"$f":"IF(O12=\"Reg. General\",IFERROR((N28/N24),\"\"),\"\")","v":""}]
[null,null,"DL= Descuento de Ley (5%)",null,null,null,null,"DL= Descuento de Ley (8%)",null,null,null,null,{"$f":"YEAR(TODAY())-1","v":2024},0,{"$f":"+N29/12","v":0},{"$f":"IF(OR(O12=\"RUS\",O12=\"Reg. Especial\"),\"\",IFERROR((N29/N25),\"\"))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Información de Ventas Mensual"]
[null,null,"Ingreso Neto",{"$f":"(D26*(1-0.05))","v":0},null,null,null,"Ingreso Neto",{"$f":"(IF(J12=R12,(I26*(1-0.08)),IF(I26>2807.33,(I26*(1-0.08)),(I26))))","v":0},null,null,null,"Mes","Venta Mensual "]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-6,1)","v":"2024-10-01"},0]
[null,null,null,null,"Con DD JJ",null,null,null,null,null,null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-5,1)","v":"2024-11-01"},0]
[null,null,"Renta de 2da Categoría",null,null,null,null,"Renta de 5ta. Categoría",null,null,null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-4,1)","v":"2024-12-01"},0]
[null,null,"RUC",null,null,null,null,"Empleador",null,null,null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-3,1)","v":"2025-01-01"},0]
[null,null,"Tipo de Actividad",null,null,null,null,"Fecha de Ingreso",null,null,null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-2,1)","v":"2025-02-01"},0]
[null,null,"Fecha de Inicio",null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-1,1)","v":"2025-03-01"},0]
[null,null,null,null,null,null,null,"Ingreso Bruto","Ingr. Promedio  ","Ing.Prom.Ajust *",null,null,"Promedio Mensual",{"$f":"IF(AVERAGE(N33:N35)=0,AVERAGE(N36:N38),AVERAGE(N33:N38))","v":0}]
[null,null,"Año","Ingreso Anual       ","Ingreso  Mensual",null,null,"Ingreso Fijo",0,{"$f":"I40","v":0}]
[null,null,{"$f":"YEAR(TODAY())-2","v":2023},null,{"$f":"IF(J5=\"ahorro casa\",\"\",D41/12)","v":0},null,null,"Comisión  ",0,{"$f":"+I41*0.85","v":0},null,null,"Venta Prom Mens",{"$f":"(IF(O12=R15,AVERAGE(O24,O25,N39),IF(O12=R18,AVERAGE(O25,N39),N39)))","v":0}]
[null,null,{"$f":"YEAR(TODAY())-1","v":2024},null,{"$f":"+D42/12","v":0},null,null,"Horas Extras  ",0,{"$f":"+I42*0.85","v":0}]
[null,null,null,null,null,null,null,"Bonos",0,{"$f":"I43*0.85","v":0},null,null,"INM= Venta Promedio Mensual * MC * % Participación Acc."]
[null,null,"Mes","Ingreso  Mensual ",null,null,null,"Total",{"$f":"SUM(I40:I43)","v":0},{"$f":"SUM(J40:J43)","v":0}]
[null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-3,1)","v":"2025-01-01"},0,null,null,null,"* Aplica solo para Comisiones y Horas Extras (85%)",null,null,null,null,"Ingreso Neto ",{"$f":"IFERROR((N41*N18*N19)*0.8,0)","v":0}]
[null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-2,1)","v":"2025-02-01"},0]
[null,null,{"$f":"DATE(YEAR(TODAY()),MONTH(TODAY())-1,1)","v":"2025-03-01"},0,null,null,null,"Descuentos","Monto"]
[null,null,"Promedio Mensual",{"$f":"IFERROR(AVERAGE(D45:D47),0)","v":0},null,null,null,"Descuentos Ley *",{"$f":"IF(SUM(I41:I43)=0,0,VLOOKUP(J44,Cuadros!$B$49:$D$54,3,1)*J44)","v":0},null,null,null,"Declaración Jurada de Ingresos - Ahorro Casa"]
[null,null,null,null,null,null,null,"Según Boleta",0]
[null,null,"Ingreso Prom Mens",{"$f":"(IF(E34=R12,AVERAGE(E41,E42,D48),D48))","v":0},null,null,null,"Otros Descuentos",0,null,null,null,"Ingreso Neto",4000]
[null,null,null,null,null,null,null,"Descuento ",{"$f":"(IF(SUM(I41:I43)=0,I49,I48+I50))","v":0}]
[null,null,"INM= Ingreso Promedio Mensual *(1-DL)*(1-FRDG)",null,null,null,null,"* Estimación de Dctos de Ley en caso presente Comisiones y HE "]
[null,null,"DL= Descuento de Ley (5%)",null,null,null,null,"Factor DL según Manual de Sobreendeudameinto RBP"]
[null,null,"FRDG: Factor de rentabilidad después de gastos (30%)",null,null,null,null,"INM= Ingreso Promedio Ajustado - Descuentos"]
[]
[null,null,"Ingreso Neto",{"$f":"D50*(1-0.05)*(1-0.3)","v":0},null,null,null,"Ingreso Neto ",{"$f":"IF(OR(I49=\"\",I49=0),J44*(1-VLOOKUP(J44,Cuadros!$B$49:$D$54,3,1))-I50,J44-I51)","v":0},null,null,null,"Firma y Sello del Analista"]

{"sheet":"DL_Cony","index":9,"n_rows":50,"n_cols":17,"rows_kept":50,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,"    Usuario: Tom Davye Agurto Alban"]
[null,"CÁLCULO DE RENTA BRUTA ANUAL"]
[null,"Bruto total mensual",{"$f":"+C22+C23","v":0},null,null,null,null,null,null,null,null,"SI"]
[null,"REMUNERACION 12 MESES",{"$f":"(C6)*12","v":0},null,null,null,null,null,null,null,null,"NO"]
[null,"GRATIF JULIO/DICIEMBRE",{"$f":"(C6)*2","v":0}]
[null,"BONIF EXT TEMPORAL",{"$f":"IF(C24=\"SI\",C8*0.0675,C8*0.09)","v":0}]
[null,"GRATIF EXTRAORDINARIA (casos como BBVA)"]
[null,"OTROS INGRESOS"]
[null,"RENTA BRUTA ANUAL",{"$f":"SUM(C7:C11)","v":0},null,"CÁLCULO RANGOS 5TA",null,null,null,null,null,null,null,null,"CÁLCULO AFP"]
[null,"DEDUCCION",{"$f":"7*$C$25","v":36050},null,"APLICABLE","DESDE","HASTA","TASA","IMPUESTO","EXCEDENTE",null,null,null,"REGIMEN PENSION","COMISION","PRIMA DE SEGURO","APORTE OBLIGATORIO"]
[null,"APLICABLE",{"$f":"IF(C12-C13>0,C12-C13,0)","v":0},null,{"$f":"IF(C14>0,C14,0)","v":0},0,{"$f":"5*C25","v":25750},0.08,{"$f":"IF(J14>0,G14*H14,E14*H14)","v":0},{"$f":"IF(E14-G14>0,E14-G14,0)","v":0},null,null,null,"AFP HABITAT",{"$f":"(1.47)%","v":1.47E-2},1.37E-2,0.1]
[null,"IMPUESTO ANUAL PROYECTADO",{"$f":"SUM(I14:I18)","v":0},null,{"$f":"IF(J14>0,J14,0)","v":0},{"$f":"+G14","v":25750},{"$f":"20*C25","v":103000},0.14000000000000001,{"$f":"IF(J15>0,G15*H15,E15*H15)","v":0},{"$f":"IF(E15-G15>0,E15-G15,0)","v":0},null,null,null,"AFP INTEGRA",{"$f":"(1.55)%","v":1.55E-2},1.37E-2,0.1]
[null,null,null,null,{"$f":"IF(J15>0,J15,0)","v":0},{"$f":"+G15","v":103000},{"$f":"35*C25","v":180250},0.17,{"$f":"IF(J16>0,G16*H16,E16*H16)","v":0},{"$f":"IF(E16-G16>0,E16-G16,0)","v":0},null,null,null,"AFP PRIMA",1.6E-2,1.37E-2,0.1]
[null,null,null,null,{"$f":"IF(J16>0,J16,0)","v":0},{"$f":"+G16","v":180250},{"$f":"45*C25","v":231750},0.2,{"$f":"IF(J17>0,G17*H17,E17*H17)","v":0},{"$f":"IF(E17-G17>0,E17-G17,0)","v":0},null,null,null,"AFP PROFUTURO",1.6899999999999998E-2,1.37E-2,0.1]
[null,null,null,null,{"$f":"IF(J17>0,J17,0)","v":0},{"$f":"+G17","v":231750},null,0.3,{"$f":"IF(J18>0,E18*H18,0)","v":0},{"$f":"IF(E18-G18>0,E18-G18,0)","v":0},null,null,null,"ONP",null,null,0.13]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tabla 1.3. Factores de descuentos de Ley, según Rangos de Ingreso Bruto"]
[null,null,null,null,"A VALIDAR",null,null,null,null,null,null,null,null,0,0.13,{"$f":"MATCH(Ingreso_Cony!F25,N21:N26,1)","v":1}]
[null,"Ingreso bruto fijo",{"$f":"Ingreso_Cony!E21","v":0},null,"5TA CATEGORIA",{"$f":"IF(C15/12>0,C15/12,0)","v":0},null,null,null,null,null,null,null,1901,0.15,{"$f":"INDEX(N21:O26,P21,2)","v":0.13}]
[null,"Ingreso bruto variable",{"$f":"SUM(Ingreso_Cony!E22:E24)","v":0},null,"REGIMEN PENSION",{"$f":"Ingreso_Cony!C30","v":0},null,null,null,null,null,null,null,3301,0.2,"DL",{"$f":"Ingreso_Cony!F25*P22","v":0}]
[null,"EPS",{"$f":"IF(Ingreso_Cony!D29=\"Con EPS\",\"SI\",\"NO\")","v":"NO"},null,"APORTE OBLIGATORIO",{"$f":"VLOOKUP(F23,N14:Q18,4,FALSE)*IF(C26=0,C22,C26)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,7401,0.25]
[null,"UIT 2024",5150,null,"SEGURO INVALIDEZ",{"$f":"VLOOKUP(F23,N14:Q18,3,FALSE)*IF(C26=0,C22,C26)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,11401,0.27]
[null,"Ingreso bruto del mes",null,null,"COMISION",{"$f":"VLOOKUP(F23,N14:Q18,2,FALSE)*IF(C26=0,C22,C26)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,14001,0.3]
[]
[]
[null,"CÁLCULO DE RENTA BRUTA ANUAL"]
[null,"Bruto total mensual",{"$f":"+C46+C47","v":0},null,null,null,null,null,null,null,null,"SI"]
[null,"REMUNERACION 12 MESES",{"$f":"(C30)*12","v":0},null,null,null,null,null,null,null,null,"NO"]
[null,"GRATIF JULIO/DICIEMBRE",{"$f":"(C30)*2","v":0}]
[null,"BONIF EXT TEMPORAL",{"$f":"IF(C48=\"SI\",C32*0.0675,C32*0.09)","v":0}]
[null,"GRATIF EXTRAORDINARIA (casos como BBVA)"]
[null,"OTROS INGRESOS"]
[null,"RENTA BRUTA ANUAL",{"$f":"SUM(C31:C35)","v":0},null,"CÁLCULO RANGOS 5TA",null,null,null,null,null,null,null,null,"CÁLCULO AFP"]
[null,"DEDUCCION",{"$f":"7*$C$49","v":36050},null,"APLICABLE","DESDE","HASTA","TASA","IMPUESTO","EXCEDENTE",null,null,null,"REGIMEN PENSION","COMISION","PRIMA DE SEGURO","APORTE OBLIGATORIO"]
[null,"APLICABLE",{"$f":"IF(C36-C37>0,C36-C37,0)","v":0},null,{"$f":"IF(C38>0,C38,0)","v":0},0,{"$f":"5*C49","v":25750},0.08,{"$f":"IF(J38>0,G38*H38,E38*H38)","v":0},{"$f":"IF(E38-G38>0,E38-G38,0)","v":0},null,null,null,"AFP HABITAT",{"$f":"(1.47)%","v":1.47E-2},1.37E-2,0.1]
[null,"IMPUESTO ANUAL PROYECTADO",{"$f":"SUM(I38:I42)","v":0},null,{"$f":"IF(J38>0,J38,0)","v":0},{"$f":"+G38","v":25750},{"$f":"20*C49","v":103000},0.14000000000000001,{"$f":"IF(J39>0,G39*H39,E39*H39)","v":0},{"$f":"IF(E39-G39>0,E39-G39,0)","v":0},null,null,null,"AFP INTEGRA",{"$f":"(1.55)%","v":1.55E-2},1.37E-2,0.1]
[null,null,null,null,{"$f":"IF(J39>0,J39,0)","v":0},{"$f":"+G39","v":103000},{"$f":"35*C49","v":180250},0.17,{"$f":"IF(J40>0,G40*H40,E40*H40)","v":0},{"$f":"IF(E40-G40>0,E40-G40,0)","v":0},null,null,null,"AFP PRIMA",1.6E-2,1.37E-2,0.1]
[null,null,null,null,{"$f":"IF(J40>0,J40,0)","v":0},{"$f":"+G40","v":180250},{"$f":"45*C49","v":231750},0.2,{"$f":"IF(J41>0,G41*H41,E41*H41)","v":0},{"$f":"IF(E41-G41>0,E41-G41,0)","v":0},null,null,null,"AFP PROFUTURO",1.6899999999999998E-2,1.37E-2,0.1]
[null,null,null,null,{"$f":"IF(J41>0,J41,0)","v":0},{"$f":"+G41","v":231750},null,0.3,{"$f":"IF(J42>0,E42*H42,0)","v":0},{"$f":"IF(E42-G42>0,E42-G42,0)","v":0},null,null,null,"ONP",null,null,0.13]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tabla 1.3. Factores de descuentos de Ley, según Rangos de Ingreso Bruto"]
[null,null,null,null,"A VALIDAR",null,null,null,null,null,null,null,null,0,0.13,{"$f":"MATCH(Ingreso_Cony!V25,N45:N50,1)","v":1}]
[null,"Ingreso bruto fijo",{"$f":"Ingreso_Cony!U21","v":0},null,"5TA CATEGORIA",{"$f":"IF(C39/12>0,C39/12,0)","v":0},null,null,null,null,null,null,null,1901,0.15,{"$f":"INDEX(N45:O50,P45,2)","v":0.13}]
[null,"Ingreso bruto variable",{"$f":"SUM(Ingreso_Cony!U22:U24)","v":0},null,"REGIMEN PENSION",{"$f":"Ingreso_Cony!S30","v":0},null,null,null,null,null,null,null,3301,0.2,"DL",{"$f":"Ingreso_Cony!V25*P46","v":0}]
[null,"EPS",{"$f":"IF(Ingreso_Cony!T29=\"Con EPS\",\"SI\",\"NO\")","v":"NO"},null,"APORTE OBLIGATORIO",{"$f":"VLOOKUP(F47,N38:Q42,4,FALSE)*IF(C50=0,C46,C50)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,7401,0.25]
[null,"UIT 2024",5150,null,"SEGURO INVALIDEZ",{"$f":"VLOOKUP(F47,N38:Q42,3,FALSE)*IF(C50=0,C46,C50)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,11401,0.27]
[null,"Ingreso bruto del mes",null,null,"COMISION",{"$f":"VLOOKUP(F47,N38:Q42,2,FALSE)*IF(C50=0,C46,C50)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,14001,0.3]

{"sheet":"Cuadros","index":10,"n_rows":65,"n_cols":28,"rows_kept":65,"cut":false,"hidden":true,"merged":[[4,11,5,11],[8,11,9,11],[16,11,16,12],[31,4,31,5],[31,6,31,7],[14,1,14,7],[15,1,15,7],[16,1,16,7],[17,1,17,7],[18,1,18,7],[46,1,46,2],[46,3,47,3],[21,1,21,2],[21,3,22,3],[31,8,31,9],[21,4,21,5],[21,6,21,7],[21,8,21,9],[31,1,31,2],[31,3,32,3]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Departamento","Zona"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lima","Zona1"]
[null,"Ratio de Sobre-Endeudamiento Máximo por Zona Geográfica e Ingresos Netos",null,null,null,null,null,null,null,null,null,"% Máximo de Financiamiento para Créditos Hipotecarios",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Callao","Zona1"]
[null,"    Usuario: Melody Yadira Villanueva Villanueva","Zona 1","Zona 2","Zona 3","Zona 4","Zona 5",null,null,null,null,"Destino del Crédito","Ocupación","% Máximo de financiamiento","% Cuota Inicial Mínima",null,null,null,null,null,null,null,null,null,null,null,"Amazonas","Zona2"]
[null,"[0 - 1,000>",0.25,0.25,0.25,0.22,0.25,null,null,null,null,"Compra de casa o deparamento como primera vivienda","Dependiente(1)",0.9,{"$f":"1-N5","v":9.9999999999999978E-2},null,null,null,null,null,null,null,null,null,null,null,"Ancash","Zona4"]
[null,"[1,000 - 1,500>",0.26,0.38,0.34,0.26,0.3,null,null,null,null,null,"Independiente",0.8,{"$f":"1-N6","v":0.19999999999999996},null,null,null,null,null,null,null,null,null,null,null,"Apurímac","Zona2"]
[null,"[1,500 - 2,000>",0.33,0.43,0.4,0.33,0.33,null,null,null,null,"Construcción de casa o departamento en terreno propio como primera vivienda",null,0.8,0.19999999999999996,null,null,null,null,null,null,null,null,null,null,null,"Arequipa","Zona3"]
[null,"[2,000 - 3,000>",0.39,0.48,0.48,0.4,0.43,null,null,null,null,"La compra de un terreno como primera vivienda",null,0.8,0.19999999999999996,null,null,null,null,null,null,null,null,null,null,null,"Ayacucho","Zona2"]
[null,"[3,000 - 4,000>",0.47,0.51,0.54,0.46,0.49,null,null,null,null,"Compra de segunda vivienda si ya cancelaste en su totalidad la primera vivienda","Dependiente(1)",0.9,9.9999999999999978E-2,null,null,null,null,null,null,null,null,null,null,null,"Cajamarca","Zona2"]
[null,"[4,000 - 5,000>",0.53,0.53,0.56999999999999995,0.52,0.54,null,null,null,null,null,"Independiente",0.8,0.19999999999999996,null,null,null,null,null,null,null,null,null,null,null,"Cusco","Zona2"]
[null,"[5,000 - 7,000>",0.57999999999999996,0.57999999999999996,0.59,0.53,0.56999999999999995,null,null,null,null,"Compra de segunda vivienda si aún no has cancelado en su totalidad la primera",null,0.8,0.19999999999999996,null,null,null,null,null,null,null,null,null,null,null,"Huancavelica","Zona2"]
[null,"[7,000 - más>",0.59,0.6,0.6,0.6,0.6,null,null,null,null,"Compra de casa de campo o playa",null,0.7,0.30000000000000004,null,null,null,null,null,null,null,null,null,null,null,"Huánuco","Zona3"]
[null,null,null,null,null,null,null,null,null,null,null,"Crédito en efectivo con garantía hipotecaria",null,0.6,0.4,null,null,null,null,null,null,null,null,null,null,null,"Ica","Zona4"]
[null,"Zona Geográfica",null,null,null,null,null,null,null,null,null,"Ampliación de vivienda",null,0.3,0.7,null,null,null,null,null,null,null,null,null,null,null,"Junin","Zona2"]
[null,"Zona 1: Lima y Callao",null,null,null,null,null,null,null,null,null,"Remodelación de vivienda",null,0.3,0.7,null,null,null,null,null,null,null,null,null,null,null,"La Libertad","Zona4"]
[null,"Zona 2: Amazonas, Apurímac, Ayacucho, Cajamarca, Cusco, Huancavelica, Junin, Pasco y Puno",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lambayeque","Zona4"]
[null,"Zona 3: Arequipa, Huánuco, Moquegua y Tacna",null,null,null,null,null,null,null,null,null,"(1) Ahorro Casa condicionado al periodo de ahorro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loreto","Zona5"]
[null,"Zona 4: Ica, La Libertad, Lambayeque, Piura, Tumbes y Ancash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Madre de Dios","Zona5"]
[null,"Zona 5: Loreto, Madre de Dios, San Martin y Ucayali",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moquegua","Zona3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pasco","Zona2"]
[null,"Fondos Mi Vivienda, Rangos del Bono del Buen Pagador (BBP)",null,null,null,null,null,null,null,null,null,"Márgenes Comerciales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Piura","Zona4"]
[null,"Valor Bien Inmueble",null,"BBP","Cuota Inicial",null,"CI + BBP",null,"Préstamo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Puno","Zona2"]
[null,"Desde","Hasta",null,"Desde","Hasta","Desde","Hasta","Desde","Hasta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Martrin","Zona5"]
[null,67400,96200,26900,{"$f":"B24*0.075","v":5055},{"$f":"C24*0.075","v":7215},{"$f":"$D24+E24","v":31955},34115,20000,{"$f":"C24-H24","v":62085},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tacna","Zona3"]
[null,96200,144000,22400,7215,10800,29615,33200,66585,110800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tumbes","Zona4"]
[null,144000,239800,20500,10800,17985,31300,38485,112700,201315,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ucayali","Zona5"]
[null,239800,355100,7600,17985,26632.5,{"$f":"$D27+E27","v":25585},{"$f":"$D27+F27","v":34232.5},{"$f":"B27-G27","v":214215},{"$f":"C27-H27","v":320867.5}]
[null,355100,479300,0,{"$f":"B28*0.1","v":35510},{"$f":"C28*0.1","v":47930},35510,47930,319590,431370]
[]
[]
[null,"Fondos Techo Propio, Rangos del Bono Habitacional Familiar (BFH)"]
[null,"Valor Bien Inmueble",null,"BBP","Cuota Inicial",null,"CI + BBP",null,"Préstamo"]
[null,"Desde","Hasta",null,"Desde","Hasta","Desde","Hasta","Desde","Hasta"]
[null,63500,102800,44805,{"$f":"B34*0.05","v":3175},{"$f":"C34*0.05","v":5140},{"$f":"$D34+E34","v":47980},{"$f":"$D34+F34","v":49945},20000,{"$f":"C34-H34","v":52855}]
[null,102800,128400,44805,{"$f":"B35*0.05","v":5140},{"$f":"C35*0.05","v":6420},{"$f":"$D35+E35","v":49945},{"$f":"$D35+F35","v":51225},{"$f":"B35-G35","v":52855},{"$f":"C35-H35","v":77175}]
[]
[null,"Seguros de Desgravamen por tipo de Crédito y Seguro"]
[null,"Tipo Crédito","Tipo Seguro","Valor"]
[null,"Hipot/MV/TP/PPGH","Individual",2.7999999999999998E-4]
[null,"Hipotecario","Mancomunado",5.1999999999999995E-4]
[null,"MiVivienda","Individual",3.5E-4]
[null,"MiVivienda","Mancomunado",6.4999999999999997E-4]
[null,"Hipotecario","Individual/Devolución",3.2299999999999999E-4]
[null,"Hipotecario","Mancomunado/Devolución",6.0499999999999996E-4]
[]
[null,"Tasas de Impuesto a la Renta de 5ta Categoría (Manual Sobre-Endeudamiento Banca Persona)"]
[null,"Ingreso Bruto",null,"Valor"]
[null,"Desde","Hasta"]
[null,0,1900,0.13]
[null,1901,3300,0.15]
[null,3301,{"$f":"B52-1","v":7400},0.2]
[null,7401,{"$f":"B53-1","v":11400},0.25]
[null,11401,{"$f":"B54-1","v":14000},0.27]
[null,14001,"Más",0.3]
[]
[]
[null,"Con Bono Integrador",3400]
[null,"Sin Bono Integrador",0]
[null,"Con Bono Verde",6000]
[null,"Sin Bono Verde",0]
[]
[]
[null,"Bono integrador","1 si, 0 no"]
[null,"YN",{"$f":"IF(AND(Resolucion!K13>1000,Resolucion!K13<=4172),1,0)","v":0},"Por YN"]
[null,"Edad",{"$f":"IF(Deudas!E12>60,1,0)","v":{"$error":"#VALUE!"}},"Por edad"]

{"sheet":"Ficha_Resumen","index":11,"n_rows":52,"n_cols":16,"rows_kept":52,"cut":false,"hidden":true,"merged":[[1,1,1,2],[2,1,2,15],[5,1,5,15],[7,2,7,3],[7,8,7,9],[7,13,7,15],[9,4,9,5],[9,10,9,11],[10,4,10,5],[10,10,10,11],[11,4,11,5],[11,10,11,11],[12,4,12,5],[12,10,12,11],[13,4,13,5],[13,10,13,11],[14,4,14,5],[14,10,14,11],[33,5,33,6],[24,1,24,15],[26,2,26,3],[26,8,26,9],[26,13,26,14],[27,2,27,3],[27,8,27,9],[28,2,28,3],[28,8,28,9],[29,2,29,3],[29,8,29,9],[32,5,32,6],[51,2,51,15],[48,3,48,10],[48,11,48,15],[47,3,47,10],[38,1,38,15],[40,1,40,7],[40,8,40,15],[41,1,42,7],[41,8,42,15],[45,1,45,15],[47,11,47,15],[49,3,49,10],[49,11,49,15],[50,3,50,10],[50,11,50,15]]}
[]
[]
[null,"INFORME DE CREDITO POR AUTONOMIA"]
[]
[null,{"$f":"Principal!C11","v":"RENTA ALTA"}]
[null,"DATOS GENERALES"]
[]
[null,"TITULAR:",{"$f":"Ingreso_Titular!D4","v":0},null,"DNI:",{"$f":"Principal!C8","v":"46046330"},null,"CONYUGE/CODEUDOR:",{"$f":"Ingreso_Cony!D4","v":0},null,"DNI",{"$f":"Ingreso_Cony!D5","v":0},null,"Deudas en el SSFF"]
[]
[null,"Situacion laboral:",{"$f":"Principal!F9","v":"Dependiente"},"Ing. Neto:",{"$f":"Resolucion!K15","v":8992},null,null,"Mancomuna ingresos:",null,"Situacion laboral:",null,null,null,"Producto","Saldo","Cuota"]
[null,"Centro Laboral:",{"$f":"Ingreso_Titular!E13","v":0},"Cargo:",null,null,null,"Centro Laboral:",{"$f":"Ingreso_Cony!E13","v":0},"Cargo:",null,null,null,"Lineas de TC utilizadas",{"$f":"Deudas!C15+Deudas!F15+Deudas!I15+Deudas!L15","v":0},{"$f":"+Deudas!D15+Deudas!G15+Deudas!J15+Deudas!M15","v":0}]
[null,"Fecha de Ingreso:",{"$f":"Ingreso_Titular!E12","v":"00:00:00"},"Validaciones:",null,null,null,"Fecha de Ingreso:",{"$f":"Ingreso_Cony!E12","v":"00:00:00"},"Validaciones:",null,null,null,"Lineas de TC por usar",{"$f":"Deudas!C16+Deudas!F16+Deudas!I16+Deudas!L16","v":5000},{"$f":"Deudas!D16+Deudas!G16+Deudas!J16+Deudas!M16","v":55}]
[null,"Estado Civil",{"$f":"Principal!C9","v":"Soltero(a)"},"Edad:",{"$f":"Deudas!E12","v":{"$error":"#VALUE!"}},null,null,"Edad:",null,"Ing. Neto:",{"$f":"Ingreso_Cony!D8","v":0},null,null,"PPE ",{"$f":"Deudas!C18+Deudas!F18+Deudas!I18+Deudas!L18","v":0},{"$f":"+Deudas!D18+Deudas!G18+Deudas!J18+Deudas!M18","v":0}]
[null,"Color de Riesgos:",{"$f":"Principal!C14","v":"VERDE CLARO"},"Score Buro:",{"$f":"Principal!C13","v":"ALTO"},null,null,"Color de Riesgos:",null,"Score:",null,null,null,"Vehicular",{"$f":"Deudas!C19+Deudas!F19+Deudas!I19+Deudas!L19","v":0},{"$f":"Deudas!D19+Deudas!G19+Deudas!J19+Deudas!M19","v":0}]
[null,"Zona:",{"$f":"IFERROR(VLOOKUP(Principal!C14,Resolucion!$R$4:$S$9,2,FALSE),\"\")","v":"ZONA 1"},"Cumplimiento:",null,null,null,null,null,"Zona:",null,null,null,"Convenio",{"$f":"Deudas!C20+Deudas!F20+Deudas!I20+Deudas!L20","v":0},{"$f":"Deudas!D20+Deudas!G20+Deudas!J20+Deudas!M20","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hipotecario",{"$f":"Deudas!C21+Deudas!F21+Deudas!I21+Deudas!L21","v":177272.37},{"$f":"+Deudas!D21+Deudas!G21+Deudas!J21+Deudas!M21","v":1839}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"DATOS DEL CREDITO"]
[]
[null,"Monto a financiar:",{"$f":"Resolucion!D17","v":240000},null,null,null,null,"Producto:",{"$f":"Principal!E4","v":"Hipotecario"},null,null,null,null,"Ratios",null,"Maximos"]
[null,"Cuota Inicial: ",{"$f":"Resolucion!D12","v":0},null,{"$f":"IFERROR(C28/C30,\"\")","v":0},null,null,"Destino:",null,null,null,null,null,"C/Y:",{"$f":"Resolucion!J30","v":0.24609916179585825},{"$f":"Resolucion!K30","v":0.5}]
[null,"Plazo:",{"$f":"Resolucion!D19","v":240},null,null,null,null,"Ubicación:",null,null,null,null,null,"D/Y:",{"$f":"Resolucion!J31","v":0.45673083439372303},{"$f":"Resolucion!K31","v":0.59}]
[null,"Valor del Inmueble:",{"$f":"Resolucion!D9","v":300000},null,null,null,null,"Nro. De vivienda:",null,null,null,null,null,"CEM: ",{"$f":"Resolucion!J28","v":3411.2799999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuota HPC:",{"$f":"Resolucion!D33","v":2212.9236628683575}]
[null,"Hipotecario en Interbank","Si"]
[null,"Saldo Inicial S/","Saldo Actual S/","Fecha Desembolso","Fecha de termino","Cuotas pagadas",null,"Cuota mes"]
[]
[]
[null,"El nivel de exposición sería de",null,{"$f":"IFERROR((C27+C34)/Resolucion!C11,0)","v":62337.662337662339}]
[]
[]
[null,"COMENTARIOS DEL CREDITO"]
[]
[null,"MOTIVOS DE RECHAZO",null,null,null,null,null,null,"EXCEPCION POR RECHAZO ADQ"]
[]
[]
[]
[]
[null,"SUSTENTO DE RESOLUCION"]
[]
[null,"Autonomia","Nombre ","COMENTARIO",null,null,null,null,null,null,null,"EXCEPCION ANALISTA"]
[null,"Analista"]
[null,"Jefatura"]
[null,"Sub Gerencia"]
[null,"CONDICIONES:"]

{"sheet":"Vision_Cliente","index":12,"n_rows":36,"n_cols":21,"rows_kept":36,"cut":false,"hidden":true,"merged":[[2,1,2,5],[2,10,2,15],[23,2,24,4],[23,11,24,13]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sí"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,"Calculadora para Préstamo Visión Cliente",null,null,null,null,null,null,null,null,"Calculadora para TC Visión Cliente",null,null,null,null,null,null,null,null,"Excepción No Califica para Oferta"]
[null,"    Usuario: Jean Alexander Purizaca Moran"]
[null,"    Usuario: Jean Alexander Purizaca Moran"]
[null,null,"Información Admisión",null,null,null,null,null,null,null,null,"Información Admisión",null,null,null,null,null,null,null,"Hipotecario"]
[null,null,"Excep por CY o Inicial",null,null,null,null,null,null,null,null,"Excep por CY o Inicial",{"$f":"+D7","v":0},null,null,null,null,null,null,"Normal"]
[null,null,"Ingreso Neto",{"$f":"IF(Resolucion!J20<>\"Hipotecario\",\"\",Resolucion!K15)","v":8992},null,null,null,null,null,null,null,"Ingreso Neto",{"$f":"IF(Resolucion!J20<>\"Hipotecario\",\"\",Resolucion!K15)","v":8992},null,null,null,null,null,null,"No aplica para producto MV ni AC"]
[null,null,"DY Actual",{"$f":"IF(Resolucion!J20<>\"Hipotecario\",\"\",Resolucion!J31)","v":0.45673083439372303},null,null,null,null,null,null,null,"DY Actual",{"$f":"IF(Resolucion!J20<>\"Hipotecario\",\"\",Resolucion!J31)","v":0.45673083439372303}]
[null,null,"DY Máxima",{"$f":"IF(Resolucion!J20<>\"Hipotecario\",\"\",Resolucion!K31)","v":0.59},null,null,null,null,null,null,null,"DY Máxima",{"$f":"IF(Resolucion!J20<>\"Hipotecario\",\"\",Resolucion!K31)","v":0.59},null,null,null,null,null,null,"SELECT"]
[null,null,"CEM Disponible",{"$f":"IFERROR(IF(OR(D7=\"Sí\",D7=\"\"),\"\",(D10-D9)*D8),\"\")","v":""},null,null,null,null,null,null,null,"CEM Disponible",{"$f":"IFERROR(IF(OR(M7=\"Sí\",M7=\"\"),\"\",(M10-M9)*M8),\"\")","v":1198.3563371316422},null,null,null,null,null,null,"PREMIUM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Segmento o Zona no aplica para Oferta"]
[null,null,"Estructura de Préstamo",null,null,null,null,null,null,null,null,"Estructura de TC",null,null,null,null,null,null,null,"No califica a Oferta Mínima"]
[null,null,"TEA",0.11990000000000001,null,null,null,null,null,null,null,"Nro Tarjetas IBK",0]
[null,null,"TEM",{"$f":"((1+D14)^(1/12))-1","v":9.4812815498641623E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERDE CLARO"]
[null,null,"PLAZO",60,"Meses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERDE"]
[null,null,"Ajuste Oferta",{"$f":"IF(Resolucion!J20<>\"Hipotecario\",\"\",\"80%\")","v":"80%"},null,null,null,null,null,null,null,"Ajuste Oferta",1,null,null,null,null,null,null,"AMARILLO"]
[null,null,"Oferta Máxima",{"$f":"IF(Resolucion!J20<>\"Hipotecario\",\"\",300000)","v":300000},null,null,null,null,null,null,null,"Oferta Máxima",{"$f":"IF(Resolucion!J20<>\"Hipotecario\",\"\",100000)","v":100000}]
[]
[null,null,"Oferta PPE",{"$f":"IFERROR(IF(Principal!C8=\"\",\"\",IF(D7=\"Sí\",\"Excepción No Califica para Oferta\",IF(OR(Resolucion!J20<>\"Hipotecario\",Ingreso_Titular!D6<>\"Tradicional\"),\"No aplica para producto MV ni AC\",IF(Principal!C11<>\"Renta Alta\",\"Segmento no aplica para Oferta\",IF(Principal!I4<>\"ZONA 1\", \"Zona No Aplica para Oferta\",IF((($D$11/(($D$15*(1+$D$15)^$D$16)/(((1+$D$15)^$D$16)-1)))*$D$17)>300000,$D$18,IF(($D$11/(($D$15*(1+$D$15)^$D$16)/(((1+$D$15)^$D$16)-1)))*$D$17<3000,\"No califica a Oferta Mínima\",(($D$11/(($D$15*(1+$D$15)^$D$16)/(((1+$D$15)^$D$16)-1)))*$D$17)))))))),\"\")","v":""},null,null,null,null,null,null,null,"Oferta TC",{"$f":"IF(M7=\"Sí\",\"Excepción No Califica para Oferta\",IF(OR(Resolucion!J20<>\"Hipotecario\",Ingreso_Titular!D6<>\"Tradicional\"),\"No aplica para producto MV ni AC\",IF(Principal!C11<>\"Renta Alta\",\"Segmento no aplica para Oferta\",IF(Principal!I4<>\"ZONA 1\", \"Zona No Aplica para Oferta\",IF(M14>=2,\"No aplica oferta, ofrecer solo PP VC\",IF(MIN($U$31,$U$32)*M17>100000,$M$18,IF(MIN($U$31,$U$32)*M17<1000,\"No califica a Oferta Mínima\",MIN($U$31,$U$32)*M17)))))))","v":35968},null,null,null,null,null,null,"MATRIZ BURO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FACTORES BURO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alto",1.0999999999999999E-2]
[null,null,"Campos Editables:","Excep por CY o Inicial / TEA / PLAZO",null,null,null,null,null,null,null,"Campos Editables:","Nro Tarjetas IBK",null,null,null,null,null,null,"Medio",1.6719999999999999E-2]
[null,null,"*No Aplica para \"Mi Vivienda\" ni \"Ahorro Casa\"\n*Solo aplica para \"Renta Alta\"",null,null,null,null,null,null,null,null,"*No Aplica para \"Mi Vivienda\" ni \"Ahorro Casa\"\n*Solo aplica para \"Renta Alta\"",null,null,null,null,null,null,null,"Bajo",2.0240000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Muy Bajo",2.2439999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rechazo",2.2439999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sin Buro",1.7600000000000001E-2]
[]
["* Se muestra las ofertas de ambos productos consumo ofrecidos"]
["* Equipo comercial debera indicar la oferta que se le ofrecerá a cliente.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Principal!C13,$T$22:$U$27,2,0)","v":1.0999999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC TC1",{"$f":"+M11/U30","v":108941.48519378566}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC TC 2",{"$f":"+M8*4","v":35968}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]

{"sheet":"Saldos","index":13,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":true,"merged":[[22,0,26,0],[1,1,1,5],[2,0,6,0],[1,7,1,11],[7,0,11,0],[12,0,16,0],[17,0,21,0]]}
["SOLO USAR ESTA HOJA CUANDO CARGUEN LAS DEUDAS INCOMPLETAS O NO CARGUEN LAS DEUDAS DEL RCC LA FORMATO DE SOBRE-ENDEUDAMIENTO"]
[null,"TITULAR",null,null,null,null,null,"CONYUGE"]
["EXTRACASH"]
[null,null,"Cuota Inferida",{"$f":"#REF!","v":{"$error":"#REF!"}},"Nueva Cuota Inferida",{"$f":"IF(ISERROR(E6/C6)=TRUE,0,E6/C6)*D4","v":{"$error":"#REF!"}},null,null,"Cuota Inferida",{"$f":"#REF!","v":{"$error":"#REF!"}},"Nueva Cuota Inferida",{"$f":"IF(ISERROR(K6/I6)=TRUE,0,K6/I6)*J4","v":{"$error":"#REF!"}}]
[null,null,"Deudas RCC",null,"Saldo RCC",null,null,null,"Deudas RCC",null,"Saldo RCC"]
[null,null,0,null,0,null,null,null,0,null,0]
[]
["PRESTAMO \nPERSONAL"]
[null,null,"Cuota Inferida",{"$f":"#REF!","v":{"$error":"#REF!"}},"Nueva Cuota Inferida",{"$f":"IF(ISERROR(E11/C11)=TRUE,0,E11/C11)*D9","v":{"$error":"#REF!"}},null,null,"Cuota Inferida",{"$f":"#REF!","v":{"$error":"#REF!"}},"Nueva Cuota Inferida",{"$f":"IF(ISERROR(K11/I11)=TRUE,0,K11/I11)*J9","v":{"$error":"#REF!"}}]
[null,null,"Deudas RCC",null,"Saldo RCC",null,null,null,"Deudas RCC",null,"Saldo RCC"]
[null,null,0,null,0,null,null,null,0,null,0]
[]
["CREDITO\nVEHICULAR"]
[null,null,"Cuota Inferida",{"$f":"#REF!","v":{"$error":"#REF!"}},"Nueva Cuota Inferida",{"$f":"IF(ISERROR(E16/C16)=TRUE,0,E16/C16)*D14","v":{"$error":"#REF!"}},null,null,"Cuota Inferida",{"$f":"#REF!","v":{"$error":"#REF!"}},"Nueva Cuota Inferida",{"$f":"IF(ISERROR(K16/I16)=TRUE,0,K16/I16)*J14","v":{"$error":"#REF!"}}]
[null,null,"Deudas RCC",null,"Saldo RCC",null,null,null,"Deudas RCC",null,"Saldo RCC"]
[null,null,0,null,0,null,null,null,0,null,0]
[]
["CREDITO\nPOR\nCONVENIO"]
[null,null,"Cuota Inferida",{"$f":"#REF!","v":{"$error":"#REF!"}},"Nueva Cuota Inferida",{"$f":"IF(ISERROR(E21/C21)=TRUE,0,E21/C21)*D19","v":{"$error":"#REF!"}},null,null,"Cuota Inferida",{"$f":"#REF!","v":{"$error":"#REF!"}},"Nueva Cuota Inferida",{"$f":"IF(ISERROR(K21/I21)=TRUE,0,K21/I21)*J19","v":{"$error":"#REF!"}}]
[null,null,"Deudas RCC",null,"Saldo RCC",null,null,null,"Deudas RCC",null,"Saldo RCC"]
[null,null,0,null,0,null,null,null,0,null,0]
[]
["CREDITO\nHIPOTECARIO"]
[null,null,"Cuota Inferida",{"$f":"#REF!","v":{"$error":"#REF!"}},"Nueva Cuota Inferida",{"$f":"IF(ISERROR(E26/C26)=TRUE,0,E26/C26)*D24","v":{"$error":"#REF!"}},null,null,"Cuota Inferida",{"$f":"#REF!","v":{"$error":"#REF!"}},"Nueva Cuota Inferida",{"$f":"IF(ISERROR(K26/I26)=TRUE,0,K26/I26)*J24","v":{"$error":"#REF!"}}]
[null,null,"Deudas RCC",null,"Saldo RCC",null,null,null,"Deudas RCC",null,"Saldo RCC"]
[null,null,0,null,0,null,null,null,0,null,0]

{"sheet":"Constancia","index":14,"n_rows":36,"n_cols":8,"rows_kept":36,"cut":false,"hidden":true,"merged":[[35,0,46,13],[21,1,21,3],[22,1,22,3],[23,1,23,3],[24,1,24,3],[23,4,23,5],[24,4,24,5],[24,6,24,7],[24,8,24,9],[27,0,30,13],[21,4,21,5],[22,4,22,5],[18,8,18,9],[18,1,18,3],[19,8,19,9],[3,0,3,13],[5,0,5,13],[8,7,8,13],[14,0,14,13],[18,4,18,5],[18,6,18,7],[20,4,20,5],[20,6,20,7],[20,8,20,9],[19,1,19,3],[20,1,20,3],[19,4,19,5],[19,6,19,7]]}
[]
[]
[]
[]
[]
[{"$f":"IF(HIPO!K54=\"CALIFICA\",\"CONSTANCIA DE SIMULACIÓN DE CRÉDITO HIPOTECARIO\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,null,{"$f":"HIPO!C3","v":"2025-04-29"}]
["Estimado(a):"]
[{"$f":"IF(HIPO!K54=\"CALIFICA\",UPPER(HIPO!C6),\"\")","v":""}]
[]
["Presente.-"]
[]
[{"$f":"IF(HIPO!K54=\"CALIFICA\",IF(LEN(HIPO!C8)<2,\"Se deja constancia que en base a la información porporcionada por el(la) Sr(a). \"&HIPO!C6&\", identificado con DNI N° \"&HIPO!E6&\", podría calificar a un crédito hipotecario con las siguientes características:\",\"Se deja constancia que en base a la información porporcionada por el(la) Sr(a). \"&HIPO!C6&\", identificado con DNI N° \"&HIPO!E6&\", y el(la) Sr(a). \"&HIPO!C8&\", identificado con DNI N° \"&HIPO!E8&\", podrían calificar a un crédito hipotecario con las siguientes características:\"),\"\")","v":""}]
[]
["Características del Crédito:"]
[]
[null,"Producto:",null,null,{"$f":"IF(HIPO!K54=\"CALIFICA\",HIPO!J14,\"\")","v":""}]
[null,"Monto de Crédito:",null,null,{"$f":"IF(HIPO!K54=\"CALIFICA\",IF(HIPO!K30=\"Soles\",\"S/ \"&TEXT(HIPO!J30,\"#,##0\"),TEXT(HIPO!J30,\"#,##0\")&\" USD\"),\"\")","v":""}]
[null,"Plazo:",null,null,{"$f":"IF(HIPO!K54=\"CALIFICA\",HIPO!J33,\"\")","v":""}]
[null,"Tipo de Cuota(1):",null,null,{"$f":"IF(HIPO!K54=\"CALIFICA\",HIPO!J38,\"\")","v":""}]
[null,"Periodo de Gracia:",null,null,{"$f":"IF(HIPO!K54=\"CALIFICA\",HIPO!J42,\"\")","v":""}]
[null,"Cuota Mensual(2):",null,null,{"$f":"IF(HIPO!K54=\"CALIFICA\",IF(HIPO!K44=\"Soles\",\"S/ \"&TEXT(HIPO!J44,\"#,##0\"),TEXT(HIPO!J44,\"#,##0\")&\" USD\"),\"\")","v":""}]
[null,"Cuota Extraordinaria:",null,null,{"$f":"IF(HIPO!K54=\"CALIFICA\",IF(HIPO!K45=\"Soles\",\"S/ \"&TEXT(HIPO!J45,\"#,##0\"),TEXT(HIPO!J45,\"#,##0\")&\" USD\"),\"\")","v":""}]
[]
[]
["Para acceder al Crédito Hipotecario, usted deberá pasar por la evaluación crediticia correspondiente en INTERBANK, en la que se solicitará la documentación necesaria para sustentar sus ingresos, esta documentación varía según renta percibida. Esta constancia es sólo de orden informativo, no debe ser considerada como cotización o aprobación final. Para conocer más acerca de nuestros productos e inmuebles, ingresa a www.interbank.pe/credito-hipotecario. "]
[]
[]
[]
[]
["Atentamente,"]
["INTERBANK"]
[]
["(1) Las cuotas ordinarias en las que se pagan 12 cuotas al año y la extraordinaria en la que se pagan 14 cuotas al año, pagando una adicional en los meses de julio y diciembre. (2) La Tasa Efectiva Anual (TEA) aplicada es referencial y fija, la cual podrá variar por el periodo de evaluación, condiciones del crédito y/o calificación financiera; y la Cuota mensual a pagar se compone de amortización, intereses, seguro de desgravamen y seguro del inmueble. (3) El cliente tiene derecho a contratar directamente el seguro de desgravamen o del bien, y endosarlos a favor de Interbank hasta por el monto adeudado. (4) La tasa de costo efectiva anual (TCEA) del crédito, la fecha de desembolso, la fecha de primer pago y los montos totales a pagar se informarán posteriormente a la aprobación y firma de documentos contractuales. (5) INTERBANK no asumirá ninguna responsabilidad por los adelantos o contratos de arras que pudiesen haber celebrado con anterioridad o luego de la emisión de esta constancia de simulación. (6) INTERBANK se reserva el derecho de suspender o dejar sin efecto la presente constancia, si se verifica algún cambio en la situación financiera del solicitante o co-deudor o condiciones tomadas en cuenta (7) La presente comunicación ha sido elaborada de conformidad con la información proporcionada por el solicitante y se emite a su solicitud. De no presentarse los documentos sustento necesarios o si estos no concuerdan con los datos declarados, la presente Constancia quedará sin efecto e Interbank no tendrá responsabilidad alguna. (8) Para mayor información sobre tasas de interés, comisiones, gastos y penalidades en el tarifario, en Tiendas Interbank o en www.interbank.pe conforme a la normativa vigente."]

{"sheet":"VISTA CLIENTE","index":15,"n_rows":412,"n_cols":15,"rows_kept":412,"cut":false,"hidden":false,"merged":[[40,4,41,16],[42,4,43,16],[44,4,45,16],[46,4,46,16],[22,4,22,5],[25,4,25,5],[27,4,27,5],[29,4,29,5],[31,4,31,5],[10,4,10,5],[10,12,10,13],[12,12,12,13],[12,4,12,5],[2,4,3,14],[6,2,6,4],[6,10,6,12],[8,4,8,5],[8,12,8,13],[52,3,52,4],[52,7,52,8],[52,9,52,10],[52,11,52,12],[52,14,52,15],[53,3,53,4],[53,7,53,8],[53,9,53,10],[53,11,53,12],[53,14,53,15],[47,4,47,16],[51,3,51,4],[51,7,51,8],[51,9,51,10],[51,11,51,12],[51,14,51,15],[56,3,56,4],[56,7,56,8],[56,9,56,10],[56,11,56,12],[56,14,56,15],[49,4,49,16],[48,4,48,15],[57,3,57,4],[57,7,57,8],[57,9,57,10],[57,11,57,12],[57,14,57,15],[54,3,54,4],[54,7,54,8],[54,9,54,10],[54,11,54,12],[54,14,54,15],[55,3,55,4],[55,7,55,8],[55,9,55,10],[55,11,55,12],[55,14,55,15],[60,3,60,4],[60,7,60,8],[60,9,60,10],[60,11,60,12],[60,14,60,15],[61,3,61,4],[61,7,61,8],[61,9,61,10],[61,11,61,12],[61,14,61,15],[58,3,58,4],[58,7,58,8],[58,9,58,10],[58,11,58,12],[58,14,58,15],[59,3,59,4],[59,7,59,8],[59,9,59,10],[59,11,59,12],[59,14,59,15],[64,3,64,4],[64,7,64,8],[64,9,64,10],[64,11,64,12],[64,14,64,15],[65,3,65,4],[65,7,65,8],[65,9,65,10],[65,11,65,12],[65,14,65,15],[62,3,62,4],[62,7,62,8],[62,9,62,10],[62,11,62,12],[62,14,62,15],[63,3,63,4],[63,7,63,8],[63,9,63,10],[63,11,63,12],[63,14,63,15],[68,3,68,4],[68,7,68,8],[68,9,68,10],[68,11,68,12],[68,14,68,15],[69,3,69,4],[69,7,69,8],[69,9,69,10],[69,11,69,12],[69,14,69,15],[66,3,66,4],[66,7,66,8],[66,9,66,10],[66,11,66,12],[66,14,66,15],[67,3,67,4],[67,7,67,8],[67,9,67,10],[67,11,67,12],[67,14,67,15],[72,3,72,4],[72,7,72,8],[72,9,72,10],[72,11,72,12],[72,14,72,15],[73,3,73,4],[73,7,73,8],[73,9,73,10],[73,11,73,12],[73,14,73,15],[70,3,70,4],[70,7,70,8],[70,9,70,10],[70,11,70,12],[70,14,70,15],[71,3,71,4],[71,7,71,8],[71,9,71,10],[71,11,71,12],[71,14,71,15],[76,3,76,4],[76,7,76,8],[76,9,76,10],[76,11,76,12],[76,14,76,15],[77,3,77,4],[77,7,77,8],[77,9,77,10],[77,11,77,12],[77,14,77,15],[74,3,74,4],[74,7,74,8],[74,9,74,10],[74,11,74,12],[74,14,74,15],[75,3,75,4],[75,7,75,8],[75,9,75,10],[75,11,75,12],[75,14,75,15],[80,3,80,4],[80,7,80,8],[80,9,80,10],[80,11,80,12],[80,14,80,15],[81,3,81,4],[81,7,81,8],[81,9,81,10],[81,11,81,12],[81,14,81,15],[78,3,78,4],[78,7,78,8],[78,9,78,10],[78,11,78,12],[78,14,78,15],[79,3,79,4],[79,7,79,8],[79,9,79,10],[79,11,79,12],[79,14,79,15],[84,3,84,4],[84,7,84,8],[84,9,84,10],[84,11,84,12],[84,14,84,15],[85,3,85,4],[85,7,85,8],[85,9,85,10],[85,11,85,12],[85,14,85,15],[82,3,82,4],[82,7,82,8],[82,9,82,10],[82,11,82,12],[82,14,82,15],[83,3,83,4],[83,7,83,8],[83,9,83,10],[83,11,83,12],[83,14,83,15],[88,3,88,4],[88,7,88,8],[88,9,88,10],[88,11,88,12],[88,14,88,15],[89,3,89,4],[89,7,89,8],[89,9,89,10],[89,11,89,12],[89,14,89,15],[86,3,86,4],[86,7,86,8],[86,9,86,10],[86,11,86,12],[86,14,86,15],[87,3,87,4],[87,7,87,8],[87,9,87,10],[87,11,87,12],[87,14,87,15],[92,3,92,4],[92,7,92,8],[92,9,92,10],[92,11,92,12],[92,14,92,15],[93,3,93,4],[93,7,93,8],[93,9,93,10],[93,11,93,12],[93,14,93,15],[90,3,90,4],[90,7,90,8],[90,9,90,10],[90,11,90,12],[90,14,90,15],[91,3,91,4],[91,7,91,8],[91,9,91,10],[91,11,91,12],[91,14,91,15],[96,3,96,4],[96,7,96,8],[96,9,96,10],[96,11,96,12],[96,14,96,15],[97,3,97,4],[97,7,97,8],[97,9,97,10],[97,11,97,12],[97,14,97,15],[94,3,94,4],[94,7,94,8],[94,9,94,10],[94,11,94,12],[94,14,94,15],[95,3,95,4],[95,7,95,8],[95,9,95,10],[95,11,95,12],[95,14,95,15],[100,3,100,4],[100,7,100,8],[100,9,100,10],[100,11,100,12],[100,14,100,15],[101,3,101,4],[101,7,101,8],[101,9,101,10],[101,11,101,12],[101,14,101,15],[98,3,98,4],[98,7,98,8],[98,9,98,10],[98,11,98,12],[98,14,98,15],[99,3,99,4],[99,7,99,8],[99,9,99,10],[99,11,99,12],[99,14,99,15],[104,3,104,4],[104,7,104,8],[104,9,104,10],[104,11,104,12],[104,14,104,15],[105,3,105,4],[105,7,105,8],[105,9,105,10],[105,11,105,12],[105,14,105,15],[102,3,102,4],[102,7,102,8],[102,9,102,10],[102,11,102,12],[102,14,102,15],[103,3,103,4],[103,7,103,8],[103,9,103,10],[103,11,103,12],[103,14,103,15],[108,3,108,4],[108,7,108,8],[108,9,108,10],[108,11,108,12],[108,14,108,15],[109,3,109,4],[109,7,109,8],[109,9,109,10],[109,11,109,12],[109,14,109,15],[106,3,106,4],[106,7,106,8],[106,9,106,10],[106,11,106,12],[106,14,106,15],[107,3,107,4],[107,7,107,8],[107,9,107,10],[107,11,107,12],[107,14,107,15],[114,3,114,4],[115,3,115,4],[116,3,116,4],[117,3,117,4],[118,3,118,4],[119,3,119,4],[112,3,112,4],[112,7,112,8],[112,9,112,10],[112,11,112,12],[112,14,112,15],[113,3,113,4],[113,7,113,8],[113,9,113,10],[113,11,113,12],[113,14,113,15],[110,3,110,4],[110,7,110,8],[110,9,110,10],[110,11,110,12],[110,14,110,15],[111,3,111,4],[111,7,111,8],[111,9,111,10],[111,11,111,12],[111,14,111,15],[114,7,114,8],[115,7,115,8],[116,7,116,8],[117,7,117,8],[118,7,118,8],[119,7,119,8],[132,3,132,4],[133,3,133,4],[134,3,134,4],[135,3,135,4],[136,3,136,4],[137,3,137,4],[126,3,126,4],[127,3,127,4],[128,3,128,4],[129,3,129,4],[130,3,130,4],[131,3,131,4],[120,3,120,4],[121,3,121,4],[122,3,122,4],[123,3,123,4],[124,3,124,4],[125,3,125,4],[150,3,150,4],[151,3,151,4],[152,3,152,4],[153,3,153,4],[154,3,154,4],[155,3,155,4],[144,3,144,4],[145,3,145,4],[146,3,146,4],[147,3,147,4],[148,3,148,4],[149,3,149,4],[138,3,138,4],[139,3,139,4],[140,3,140,4],[141,3,141,4],[142,3,142,4],[143,3,143,4],[168,3,168,4],[169,3,169,4],[170,3,170,4],[171,3,171,4],[172,3,172,4],[173,3,173,4],[162,3,162,4],[199,3,199,4],[247,3,247,4],[248,3,248,4],[249,3,249,4],[163,3,163,4],[164,3,164,4],[165,3,165,4],[166,3,166,4],[167,3,167,4],[156,3,156,4],[157,3,157,4],[158,3,158,4],[159,3,159,4],[160,3,160,4],[161,3,161,4],[186,3,186,4],[187,3,187,4],[188,3,188,4],[189,3,189,4],[190,3,190,4],[191,3,191,4],[180,3,180,4],[181,3,181,4],[182,3,182,4],[183,3,183,4],[184,3,184,4],[185,3,185,4],[174,3,174,4],[175,3,175,4],[176,3,176,4],[177,3,177,4],[178,3,178,4],[179,3,179,4],[205,3,205,4],[206,3,206,4],[207,3,207,4],[208,3,208,4],[209,3,209,4],[210,3,210,4],[198,3,198,4],[200,3,200,4],[201,3,201,4],[202,3,202,4],[203,3,203,4],[204,3,204,4],[192,3,192,4],[193,3,193,4],[194,3,194,4],[195,3,195,4],[196,3,196,4],[197,3,197,4],[223,3,223,4],[224,3,224,4],[225,3,225,4],[226,3,226,4],[227,3,227,4],[228,3,228,4],[217,3,217,4],[218,3,218,4],[219,3,219,4],[220,3,220,4],[221,3,221,4],[222,3,222,4],[211,3,211,4],[212,3,212,4],[213,3,213,4],[214,3,214,4],[215,3,215,4],[216,3,216,4],[241,3,241,4],[242,3,242,4],[243,3,243,4],[244,3,244,4],[245,3,245,4],[246,3,246,4],[235,3,235,4],[236,3,236,4],[237,3,237,4],[238,3,238,4],[239,3,239,4],[240,3,240,4],[229,3,229,4],[230,3,230,4],[231,3,231,4],[232,3,232,4],[233,3,233,4],[234,3,234,4],[262,3,262,4],[263,3,263,4],[264,3,264,4],[265,3,265,4],[266,3,266,4],[267,3,267,4],[256,3,256,4],[257,3,257,4],[258,3,258,4],[259,3,259,4],[260,3,260,4],[261,3,261,4],[250,3,250,4],[251,3,251,4],[252,3,252,4],[253,3,253,4],[254,3,254,4],[255,3,255,4],[280,3,280,4],[281,3,281,4],[282,3,282,4],[283,3,283,4],[284,3,284,4],[285,3,285,4],[274,3,274,4],[275,3,275,4],[276,3,276,4],[277,3,277,4],[278,3,278,4],[279,3,279,4],[268,3,268,4],[269,3,269,4],[270,3,270,4],[271,3,271,4],[272,3,272,4],[273,3,273,4],[298,3,298,4],[299,3,299,4],[300,3,300,4],[301,3,301,4],[302,3,302,4],[303,3,303,4],[292,3,292,4],[293,3,293,4],[294,3,294,4],[295,3,295,4],[296,3,296,4],[297,3,297,4],[286,3,286,4],[287,3,287,4],[288,3,288,4],[289,3,289,4],[290,3,290,4],[291,3,291,4],[324,3,324,4],[325,3,325,4],[326,3,326,4],[327,3,327,4],[316,3,316,4],[317,3,317,4],[318,3,318,4],[319,3,319,4],[320,3,320,4],[321,3,321,4],[310,3,310,4],[311,3,311,4],[312,3,312,4],[313,3,313,4],[314,3,314,4],[315,3,315,4],[304,3,304,4],[305,3,305,4],[306,3,306,4],[307,3,307,4],[308,3,308,4],[309,3,309,4],[346,3,346,4],[347,3,347,4],[348,3,348,4],[349,3,349,4],[350,3,350,4],[351,3,351,4],[340,3,340,4],[341,3,341,4],[342,3,342,4],[343,3,343,4],[344,3,344,4],[345,3,345,4],[334,3,334,4],[335,3,335,4],[336,3,336,4],[337,3,337,4],[338,3,338,4],[339,3,339,4],[328,3,328,4],[329,3,329,4],[330,3,330,4],[331,3,331,4],[332,3,332,4],[333,3,333,4],[322,3,322,4],[323,3,323,4],[132,7,132,8],[133,7,133,8],[134,7,134,8],[135,7,135,8],[136,7,136,8],[137,7,137,8],[126,7,126,8],[127,7,127,8],[128,7,128,8],[129,7,129,8],[130,7,130,8],[131,7,131,8],[168,7,168,8],[169,7,169,8],[170,7,170,8],[171,7,171,8],[172,7,172,8],[173,7,173,8],[162,7,162,8],[163,7,163,8],[164,7,164,8],[165,7,165,8],[166,7,166,8],[167,7,167,8],[120,7,120,8],[121,7,121,8],[122,7,122,8],[123,7,123,8],[124,7,124,8],[125,7,125,8],[150,7,150,8],[151,7,151,8],[152,7,152,8],[153,7,153,8],[154,7,154,8],[155,7,155,8],[144,7,144,8],[145,7,145,8],[146,7,146,8],[147,7,147,8],[148,7,148,8],[149,7,149,8],[138,7,138,8],[139,7,139,8],[140,7,140,8],[141,7,141,8],[142,7,142,8],[143,7,143,8],[156,7,156,8],[157,7,157,8],[158,7,158,8],[159,7,159,8],[160,7,160,8],[161,7,161,8],[186,7,186,8],[187,7,187,8],[188,7,188,8],[189,7,189,8],[190,7,190,8],[191,7,191,8],[180,7,180,8],[181,7,181,8],[182,7,182,8],[183,7,183,8],[184,7,184,8],[185,7,185,8],[174,7,174,8],[175,7,175,8],[176,7,176,8],[177,7,177,8],[178,7,178,8],[179,7,179,8],[204,7,204,8],[205,7,205,8],[206,7,206,8],[207,7,207,8],[208,7,208,8],[209,7,209,8],[198,7,198,8],[199,7,199,8],[200,7,200,8],[201,7,201,8],[202,7,202,8],[203,7,203,8],[192,7,192,8],[193,7,193,8],[194,7,194,8],[195,7,195,8],[196,7,196,8],[197,7,197,8],[222,7,222,8],[223,7,223,8],[224,7,224,8],[225,7,225,8],[226,7,226,8],[227,7,227,8],[216,7,216,8],[217,7,217,8],[218,7,218,8],[219,7,219,8],[220,7,220,8],[221,7,221,8],[210,7,210,8],[211,7,211,8],[212,7,212,8],[213,7,213,8],[214,7,214,8],[215,7,215,8],[240,7,240,8],[241,7,241,8],[242,7,242,8],[243,7,243,8],[244,7,244,8],[245,7,245,8],[234,7,234,8],[235,7,235,8],[236,7,236,8],[237,7,237,8],[238,7,238,8],[239,7,239,8],[228,7,228,8],[229,7,229,8],[230,7,230,8],[231,7,231,8],[232,7,232,8],[233,7,233,8],[258,7,258,8],[259,7,259,8],[260,7,260,8],[261,7,261,8],[262,7,262,8],[263,7,263,8],[252,7,252,8],[253,7,253,8],[254,7,254,8],[255,7,255,8],[256,7,256,8],[257,7,257,8],[246,7,246,8],[247,7,247,8],[248,7,248,8],[249,7,249,8],[250,7,250,8],[251,7,251,8],[276,7,276,8],[277,7,277,8],[278,7,278,8],[279,7,279,8],[280,7,280,8],[281,7,281,8],[270,7,270,8],[271,7,271,8],[272,7,272,8],[273,7,273,8],[274,7,274,8],[275,7,275,8],[264,7,264,8],[265,7,265,8],[266,7,266,8],[267,7,267,8],[268,7,268,8],[269,7,269,8],[294,7,294,8],[295,7,295,8],[296,7,296,8],[297,7,297,8],[298,7,298,8],[299,7,299,8],[288,7,288,8],[289,7,289,8],[290,7,290,8],[291,7,291,8],[292,7,292,8],[293,7,293,8],[282,7,282,8],[283,7,283,8],[284,7,284,8],[285,7,285,8],[286,7,286,8],[287,7,287,8],[312,7,312,8],[313,7,313,8],[314,7,314,8],[315,7,315,8],[316,7,316,8],[317,7,317,8],[306,7,306,8],[307,7,307,8],[308,7,308,8],[309,7,309,8],[310,7,310,8],[311,7,311,8],[300,7,300,8],[301,7,301,8],[302,7,302,8],[303,7,303,8],[304,7,304,8],[305,7,305,8],[340,7,340,8],[341,7,341,8],[330,7,330,8],[331,7,331,8],[332,7,332,8],[333,7,333,8],[334,7,334,8],[335,7,335,8],[324,7,324,8],[325,7,325,8],[326,7,326,8],[327,7,327,8],[328,7,328,8],[329,7,329,8],[318,7,318,8],[319,7,319,8],[320,7,320,8],[321,7,321,8],[322,7,322,8],[323,7,323,8],[126,9,126,10],[127,9,127,10],[128,9,128,10],[129,9,129,10],[130,9,130,10],[131,9,131,10],[120,9,120,10],[121,9,121,10],[122,9,122,10],[123,9,123,10],[124,9,124,10],[125,9,125,10],[348,7,348,8],[349,7,349,8],[350,7,350,8],[351,7,351,8],[114,9,114,10],[115,9,115,10],[116,9,116,10],[117,9,117,10],[118,9,118,10],[119,9,119,10],[342,7,342,8],[343,7,343,8],[344,7,344,8],[345,7,345,8],[346,7,346,8],[347,7,347,8],[336,7,336,8],[337,7,337,8],[338,7,338,8],[339,7,339,8],[144,9,144,10],[145,9,145,10],[146,9,146,10],[147,9,147,10],[148,9,148,10],[149,9,149,10],[138,9,138,10],[139,9,139,10],[140,9,140,10],[141,9,141,10],[142,9,142,10],[143,9,143,10],[132,9,132,10],[133,9,133,10],[134,9,134,10],[135,9,135,10],[136,9,136,10],[137,9,137,10],[162,9,162,10],[163,9,163,10],[164,9,164,10],[165,9,165,10],[166,9,166,10],[167,9,167,10],[156,9,156,10],[157,9,157,10],[158,9,158,10],[159,9,159,10],[160,9,160,10],[161,9,161,10],[150,9,150,10],[151,9,151,10],[152,9,152,10],[153,9,153,10],[154,9,154,10],[155,9,155,10],[180,9,180,10],[181,9,181,10],[182,9,182,10],[183,9,183,10],[184,9,184,10],[185,9,185,10],[174,9,174,10],[175,9,175,10],[176,9,176,10],[177,9,177,10],[178,9,178,10],[179,9,179,10],[168,9,168,10],[169,9,169,10],[170,9,170,10],[171,9,171,10],[172,9,172,10],[173,9,173,10],[198,9,198,10],[199,9,199,10],[200,9,200,10],[201,9,201,10],[202,9,202,10],[203,9,203,10],[192,9,192,10],[193,9,193,10],[194,9,194,10],[195,9,195,10],[196,9,196,10],[197,9,197,10],[186,9,186,10],[187,9,187,10],[188,9,188,10],[189,9,189,10],[190,9,190,10],[191,9,191,10],[216,9,216,10],[217,9,217,10],[218,9,218,10],[219,9,219,10],[220,9,220,10],[221,9,221,10],[210,9,210,10],[211,9,211,10],[212,9,212,10],[213,9,213,10],[214,9,214,10],[215,9,215,10],[204,9,204,10],[205,9,205,10],[206,9,206,10],[207,9,207,10],[208,9,208,10],[209,9,209,10],[234,9,234,10],[235,9,235,10],[236,9,236,10],[237,9,237,10],[238,9,238,10],[239,9,239,10],[228,9,228,10],[229,9,229,10],[230,9,230,10],[231,9,231,10],[232,9,232,10],[233,9,233,10],[222,9,222,10],[223,9,223,10],[224,9,224,10],[225,9,225,10],[226,9,226,10],[227,9,227,10],[252,9,252,10],[253,9,253,10],[254,9,254,10],[255,9,255,10],[256,9,256,10],[257,9,257,10],[246,9,246,10],[247,9,247,10],[248,9,248,10],[249,9,249,10],[250,9,250,10],[251,9,251,10],[240,9,240,10],[241,9,241,10],[242,9,242,10],[243,9,243,10],[244,9,244,10],[245,9,245,10],[270,9,270,10],[271,9,271,10],[272,9,272,10],[273,9,273,10],[274,9,274,10],[275,9,275,10],[264,9,264,10],[265,9,265,10],[266,9,266,10],[267,9,267,10],[268,9,268,10],[269,9,269,10],[258,9,258,10],[259,9,259,10],[260,9,260,10],[261,9,261,10],[262,9,262,10],[263,9,263,10],[288,9,288,10],[289,9,289,10],[290,9,290,10],[291,9,291,10],[292,9,292,10],[293,9,293,10],[282,9,282,10],[283,9,283,10],[284,9,284,10],[285,9,285,10],[286,9,286,10],[287,9,287,10],[276,9,276,10],[277,9,277,10],[278,9,278,10],[279,9,279,10],[280,9,280,10],[281,9,281,10],[306,9,306,10],[307,9,307,10],[308,9,308,10],[309,9,309,10],[310,9,310,10],[311,9,311,10],[300,9,300,10],[301,9,301,10]],"merged_total":1830,"flags":["merged_cut"]}
[]
[]
[null,null,null,null,"SIMULADOR DE CRÉDITO HIPOTECARIO INTERBANK"]
[null,"    Usuario: Diana Iris Granda Sanchez"]
[]
[]
[null,null,"DATOS DE SOLICITUD",null,null,null,null,null,null,null,"DEL HIPOTECARIO"]
[]
[null,null,null,null,"MONEDA",null,"SOLES",null,null,null,null,null,"MONTO A FINANCIAR",null,{"$f":"+G53","v":250586.58832008901}]
[]
[null,null,null,null,"FECHA DE DESEMBOLSO",null,"2025-04-28",null,null,null,null,null,"TCEA",null,{"$f":"'Cronograma HIPO'!AA32","v":9.1343397725552666E-2}]
[]
[null,null,null,null,"PRECIO DE INMUEBLE",null,300000,null,null,null,null,null,"CUOTA",null,{"$f":"+MIN(O53:P54)","v":2212.9236628683575}]
[]
[null,null,null,null,"CUOTA INICIAL",null,50000,"*misma moneda de inmueble",null,null,null,null,"PRIMERA FECHA DE PAGO",null,{"$f":"+F53","v":"2025-06-07"}]
[]
[null,null,null,null,"MONTO A DESEMBOLSAR",null,{"$f":"IF(G9=\"DOLARES\",'Cronograma HIPO'!$I$13*(G13-G15),(G13-G15))","v":250000},null,null,null,null,null,"TOTAL AMORTIZACIÓN",null,{"$f":"'Cronograma HIPO'!Q395","v":250590.83142050978}]
[]
[null,null,null,null,"PLAZO (MESES) (8)",null,240,null,null,null,null,null,"TOTAL INTERESES",null,{"$f":"'Cronograma HIPO'!R395","v":260110.84766789604}]
[]
[null,null,null,null,"TEA (2)",null,0.08,null,null,null,null,null,"TOTAL DESGRAVAMEN",null,{"$f":"'Cronograma HIPO'!T395","v":10846.9855516225}]
[]
[null,null,null,null,"FECHA DE PAGO AL MES",null,7,null,null,null,null,null,"TOTAL SEGURO BIEN",null,{"$f":"'Cronograma HIPO'!U395","v":20400}]
[null,null,null,null,null,null,null,null,{"$f":"+IF((G17>300000)*(G9=\"DÓLARES\")*(G30<>\"SIN SEGURO (ENDOSO)\"),\"Corregir conforme a (3)\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"+IF((G19<24)*(G30=\"CON DEVOLUC.\"),\"Corregir conforme a (4)\",\"\")","v":""}]
[null,null,null,null,"TIPO DE CUOTA",null,"ORDINARIA",null,null,null,"LEYENDA:"]
[]
[null,null,null,null,"PERIODO DE GRACIA (MESES)",null,0,null,null,null,null,null,"Dato a ingresar y/o elegir de lista desplegable"]
[]
[null,null,null,null,"TIPO DE SEGURO DE DESG (3)(4)(5)(6)",null,"INDIVIDUAL",null,null,null,null,null,"Dato formulado, no modificar"]
[]
[null,null,null,null,"TASA SEGURO DESG.",null,{"$f":"+IF(G30=\"INDIVIDUAL\",0.028%,IF(G30=\"MANCOMUNADO\",0.052%,IF(G30=\"INDIVIDUAL/DEVOLUCIÓN\",0.0323%,IF(G30=\"MANCOMUNADO/DEVOLUCIÓN\",0.0605%,0))))","v":2.8000000000000003E-4}]
[]
[null,null,null,null,"SEGURO DE BIEN (4)(6)(7)",null,"NORMAL"]
[]
[null,null,null,null,"PRIMA DE SEGURO DE BIEN",null,{"$f":"+IF(G34=\"NORMAL\",0.34%,0)","v":3.4000000000000002E-3}]
[]
[]
[null,null,null,"NOTA: "]
[null,null,null,"(1)","Esta simulación NO constituye una garantía de calificación para la aprobación de un Crédito Hipotecario."]
[null,null,null,"(2)","La TEA es fija durante todo el crédito. Tasa referencial y sujeto a modificaciones. Consulta tu tasa aplicable ingresando a Interbank.pe, por nuestra App, visitando nuestras Tiendas o llamando al (01)3119000"]
[]
[null,null,null,"(3)"," El cliente puede elegir contratar el seguro de desgravamen tradicional sin devolución o seguro de desgravamen con devolución. Consultar condiciones y requisitos en www.Interbank.pe"]
[]
[null,null,null,"(4)","El cliente no tiene la obligación de tomar el seguro de Interbank, puede endosar el suyo (ya existente) a favor de Interbank y/o uno similar provisto por otra compañía. "]
[]
[null,null,null,"(5)","Se calcula sobre el saldo de capital del crédito hipotecario. El cliente puede elegir contratar el seguro de desgravamen tradicional sin devolución o seguro de desgravamen con devolución. Consultar condiciones y requisitos en www.Interbank.pe"]
[null,null,null,"(6)","Este seguro es a solicitud del cliente. El importe de la prima será incluida en el capital y financiada según las condiciones del crédito."]
[null,null,null,"(7)","Para financiamientos mayores a USD $300,000 solo se podrá desembolsar con un seguro de bien endosado/externo. "]
[null,null,null,"(8)","Plazo mínimo 60 y máximo de 360 meses. "]
[]
[null,null,null,"CUOTA",null,"VENCIMIENTO","SALDO CAPITAL","AMORTIZACIÓN",null,"INTERÉS",null,"DESGRAVAMEN",null,"SEGURO BIEN","CUOTA"]
[null,null,null,1,null,{"$f":"'Cronograma HIPO'!O1","v":"2025-06-07"},{"$f":"+IFERROR(VLOOKUP(F53,'Cronograma HIPO'!$I$35:$K$394,3,0),\"\")","v":250586.58832008901},{"$f":"+IFERROR(VLOOKUP(F53,'Cronograma HIPO'!$I$35:$Q$394,9,0),\"\")","v":-117.63946410340532},null,{"$f":"+IFERROR(VLOOKUP(F53,'Cronograma HIPO'!$I$35:$S$394,11,0),\"\")","v":2152.0108006669866},null,{"$f":"+IFERROR(VLOOKUP(F53,'Cronograma HIPO'!$I$35:$T$394,12,0),\"\")","v":93.552326304776358},null,{"$f":"+IFERROR(VLOOKUP(F53,'Cronograma HIPO'!$I$35:$U$394,13,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(F53,'Cronograma HIPO'!$I$35:$X$394,16,0),\"\")","v":2212.9236628683575}]
[null,null,null,{"$f":"+IF(D53=\"\", \"\", IF((D53+1)>$G$19,\"\", D53+1))","v":2},null,{"$f":"INDEX('Cronograma HIPO'!$I$35:$I$394,MATCH(F53,'Cronograma HIPO'!$I$35:$I$394,0)+1,1)","v":"2025-07-07"},{"$f":"+IFERROR(VLOOKUP(F54,'Cronograma HIPO'!$I$35:$K$394,3,0),\"\")","v":250704.22778419242},{"$f":"+IFERROR(VLOOKUP(F54,'Cronograma HIPO'!$I$35:$Q$394,9,0),\"\")","v":444.68792882072898},null,{"$f":"+IFERROR(VLOOKUP(F54,'Cronograma HIPO'!$I$35:$S$394,11,0),\"\")","v":1613.0385502690979},null,{"$f":"+IFERROR(VLOOKUP(F54,'Cronograma HIPO'!$I$35:$T$394,12,0),\"\")","v":70.197183778530729},null,{"$f":"+IFERROR(VLOOKUP(F54,'Cronograma HIPO'!$I$35:$U$394,13,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(F54,'Cronograma HIPO'!$I$35:$X$394,16,0),\"\")","v":2212.9236628683575}]
[null,null,null,{"$f":"+IF(D54=\"\", \"\", IF((D54+1)>$G$19,\"\", D54+1))","v":3},null,{"$f":"INDEX('Cronograma HIPO'!$I$35:$I$394,MATCH(F54,'Cronograma HIPO'!$I$35:$I$394,0)+1,1)","v":"2025-08-07"},{"$f":"+IFERROR(VLOOKUP(F55,'Cronograma HIPO'!$I$35:$K$394,3,0),\"\")","v":250259.5398553717},{"$f":"+IFERROR(VLOOKUP(F55,'Cronograma HIPO'!$I$35:$Q$394,9,0),\"\")","v":391.48718848595104},null,{"$f":"+IFERROR(VLOOKUP(F55,'Cronograma HIPO'!$I$35:$S$394,11,0),\"\")","v":1664.0280475186617},null,{"$f":"+IFERROR(VLOOKUP(F55,'Cronograma HIPO'!$I$35:$T$394,12,0),\"\")","v":72.408426863744864},null,{"$f":"+IFERROR(VLOOKUP(F55,'Cronograma HIPO'!$I$35:$U$394,13,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(F55,'Cronograma HIPO'!$I$35:$X$394,16,0),\"\")","v":2212.9236628683575}]
[null,null,null,4,null,{"$f":"INDEX('Cronograma HIPO'!$I$35:$I$394,MATCH(F55,'Cronograma HIPO'!$I$35:$I$394,0)+1,1)","v":"2025-09-07"},{"$f":"+IFERROR(VLOOKUP(F56,'Cronograma HIPO'!$I$35:$K$394,3,0),\"\")","v":249868.05266688575},{"$f":"+IFERROR(VLOOKUP(F56,'Cronograma HIPO'!$I$35:$Q$394,9,0),\"\")","v":394.20353901441945},null,{"$f":"+IFERROR(VLOOKUP(F56,'Cronograma HIPO'!$I$35:$S$394,11,0),\"\")","v":1661.4249672833935},null,{"$f":"+IFERROR(VLOOKUP(F56,'Cronograma HIPO'!$I$35:$T$394,12,0),\"\")","v":72.29515657054462},null,{"$f":"+IFERROR(VLOOKUP(F56,'Cronograma HIPO'!$I$35:$U$394,13,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(F56,'Cronograma HIPO'!$I$35:$X$394,16,0),\"\")","v":2212.9236628683575}]
[null,null,null,5,null,{"$f":"INDEX('Cronograma HIPO'!$I$35:$I$394,MATCH(F56,'Cronograma HIPO'!$I$35:$I$394,0)+1,1)","v":"2025-10-07"},{"$f":"+IFERROR(VLOOKUP(F57,'Cronograma HIPO'!$I$35:$K$394,3,0),\"\")","v":249473.84912787133},{"$f":"+IFERROR(VLOOKUP(F57,'Cronograma HIPO'!$I$35:$Q$394,9,0),\"\")","v":452.94872816597126},null,{"$f":"+IFERROR(VLOOKUP(F57,'Cronograma HIPO'!$I$35:$S$394,11,0),\"\")","v":1605.1222569476204},null,{"$f":"+IFERROR(VLOOKUP(F57,'Cronograma HIPO'!$I$35:$T$394,12,0),\"\")","v":69.852677754765949},null,{"$f":"+IFERROR(VLOOKUP(F57,'Cronograma HIPO'!$I$35:$U$394,13,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(F57,'Cronograma HIPO'!$I$35:$X$394,16,0),\"\")","v":2212.9236628683575}]
[null,null,null,6,null,{"$f":"INDEX('Cronograma HIPO'!$I$35:$I$394,MATCH(F57,'Cronograma HIPO'!$I$35:$I$394,0)+1,1)","v":"2025-11-07"},{"$f":"+IFERROR(VLOOKUP(F58,'Cronograma HIPO'!$I$35:$K$394,3,0),\"\")","v":249020.90039970537},{"$f":"+IFERROR(VLOOKUP(F58,'Cronograma HIPO'!$I$35:$Q$394,9,0),\"\")","v":400.08154109553038},null,{"$f":"+IFERROR(VLOOKUP(F58,'Cronograma HIPO'!$I$35:$S$394,11,0),\"\")","v":1655.7920745915831},null,{"$f":"+IFERROR(VLOOKUP(F58,'Cronograma HIPO'!$I$35:$T$394,12,0),\"\")","v":72.050047181244068},null,{"$f":"+IFERROR(VLOOKUP(F58,'Cronograma HIPO'!$I$35:$U$394,13,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(F58,'Cronograma HIPO'!$I$35:$X$394,16,0),\"\")","v":2212.9236628683575}]
[null,null,null,7,null,{"$f":"INDEX('Cronograma HIPO'!$I$35:$I$394,MATCH(F58,'Cronograma HIPO'!$I$35:$I$394,0)+1,1)","v":"2025-12-07"},{"$f":"+IFERROR(VLOOKUP(F59,'Cronograma HIPO'!$I$35:$K$394,3,0),\"\")","v":248620.81885860983},{"$f":"+IFERROR(VLOOKUP(F59,'Cronograma HIPO'!$I$35:$Q$394,9,0),\"\")","v":458.67599907853537},null,{"$f":"+IFERROR(VLOOKUP(F59,'Cronograma HIPO'!$I$35:$S$394,11,0),\"\")","v":1599.6338345104459},null,{"$f":"+IFERROR(VLOOKUP(F59,'Cronograma HIPO'!$I$35:$T$394,12,0),\"\")","v":69.613829279376276},null,{"$f":"+IFERROR(VLOOKUP(F59,'Cronograma HIPO'!$I$35:$U$394,13,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(F59,'Cronograma HIPO'!$I$35:$X$394,16,0),\"\")","v":2212.9236628683575}]
[null,null,null,8,null,{"$f":"INDEX('Cronograma HIPO'!$I$35:$I$394,MATCH(F59,'Cronograma HIPO'!$I$35:$I$394,0)+1,1)","v":"2026-01-07"},{"$f":"+IFERROR(VLOOKUP(F60,'Cronograma HIPO'!$I$35:$K$394,3,0),\"\")","v":248162.1428595313},{"$f":"+IFERROR(VLOOKUP(F60,'Cronograma HIPO'!$I$35:$Q$394,9,0),\"\")","v":406.04006685750915},null,{"$f":"+IFERROR(VLOOKUP(F60,'Cronograma HIPO'!$I$35:$S$394,11,0),\"\")","v":1650.0820160112244},null,{"$f":"+IFERROR(VLOOKUP(F60,'Cronograma HIPO'!$I$35:$T$394,12,0),\"\")","v":71.801579999624067},null,{"$f":"+IFERROR(VLOOKUP(F60,'Cronograma HIPO'!$I$35:$U$394,13,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(F60,'Cronograma HIPO'!$I$35:$X$394,16,0),\"\")","v":2212.9236628683575}]
[null,null,null,9,null,{"$f":"INDEX('Cronograma HIPO'!$I$35:$I$394,MATCH(F60,'Cronograma HIPO'!$I$35:$I$394,0)+1,1)","v":"2026-02-07"},{"$f":"+IFERROR(VLOOKUP(F61,'Cronograma HIPO'!$I$35:$K$394,3,0),\"\")","v":247756.1027926738},{"$f":"+IFERROR(VLOOKUP(F61,'Cronograma HIPO'!$I$35:$Q$394,9,0),\"\")","v":408.85739315228079},null,{"$f":"+IFERROR(VLOOKUP(F61,'Cronograma HIPO'!$I$35:$S$394,11,0),\"\")","v":1647.3821706424617},null,{"$f":"+IFERROR(VLOOKUP(F61,'Cronograma HIPO'!$I$35:$T$394,12,0),\"\")","v":71.684099073615045},null,{"$f":"+IFERROR(VLOOKUP(F61,'Cronograma HIPO'!$I$35:$U$394,13,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(F61,'Cronograma HIPO'!$I$35:$X$394,16,0),\"\")","v":2212.9236628683575}]
[null,null,null,10,null,{"$f":"INDEX('Cronograma HIPO'!$I$35:$I$394,MATCH(F61,'Cronograma HIPO'!$I$35:$I$394,0)+1,1)","v":"2026-03-07"},{"$f":"+IFERROR(VLOOKUP(F62,'Cronograma HIPO'!$I$35:$K$394,3,0),\"\")","v":247347.24539952152},{"$f":"+IFERROR(VLOOKUP(F62,'Cronograma HIPO'!$I$35:$Q$394,9,0),\"\")","v":578.25776503327211},null,{"$f":"+IFERROR(VLOOKUP(F62,'Cronograma HIPO'!$I$35:$S$394,11,0),\"\")","v":1485.0258177049709},null,{"$f":"+IFERROR(VLOOKUP(F62,'Cronograma HIPO'!$I$35:$T$394,12,0),\"\")","v":64.640080130114384},null,{"$f":"+IFERROR(VLOOKUP(F62,'Cronograma HIPO'!$I$35:$U$394,13,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(F62,'Cronograma HIPO'!$I$35:$X$394,16,0),\"\")","v":2212.9236628683575}]
[null,null,null,11,null,{"$f":"+IFERROR(VLOOKUP(D63,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2026-04-07"},{"$f":"+IFERROR(VLOOKUP(D63,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":246768.98763448824},{"$f":"+IFERROR(VLOOKUP(D63,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":415.70653371283561},null,{"$f":"+IFERROR(VLOOKUP(D63,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1712.2171291555219},null,{"$f":"+IFERROR(VLOOKUP(D63,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":71.398493754517602},null,{"$f":"+IFERROR(VLOOKUP(D63,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D63,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,12,null,{"$f":"+IFERROR(VLOOKUP(D64,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2026-05-07"},{"$f":"+IFERROR(VLOOKUP(D64,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":246353.28110077541},{"$f":"+IFERROR(VLOOKUP(D64,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":473.90031586019973},null,{"$f":"+IFERROR(VLOOKUP(D64,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1654.0233470081578},null,{"$f":"+IFERROR(VLOOKUP(D64,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":68.978918707192079},null,{"$f":"+IFERROR(VLOOKUP(D64,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D64,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,13,null,{"$f":"+IFERROR(VLOOKUP(D65,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2026-06-07"},{"$f":"+IFERROR(VLOOKUP(D65,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":245879.38078491521},{"$f":"+IFERROR(VLOOKUP(D65,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":421.87910872177122},null,{"$f":"+IFERROR(VLOOKUP(D65,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1706.0445541465863},null,{"$f":"+IFERROR(VLOOKUP(D65,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":71.141100839378311},null,{"$f":"+IFERROR(VLOOKUP(D65,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D65,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,14,null,{"$f":"+IFERROR(VLOOKUP(D66,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2026-07-07"},{"$f":"+IFERROR(VLOOKUP(D66,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":245457.50167619344},{"$f":"+IFERROR(VLOOKUP(D66,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":479.91460588876248},null,{"$f":"+IFERROR(VLOOKUP(D66,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1648.009056979595},null,{"$f":"+IFERROR(VLOOKUP(D66,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":68.72810046831286},null,{"$f":"+IFERROR(VLOOKUP(D66,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D66,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,15,null,{"$f":"+IFERROR(VLOOKUP(D67,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2026-08-07"},{"$f":"+IFERROR(VLOOKUP(D67,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":244977.58707030467},{"$f":"+IFERROR(VLOOKUP(D67,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":428.13624281273746},null,{"$f":"+IFERROR(VLOOKUP(D67,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1699.78742005562},null,{"$f":"+IFERROR(VLOOKUP(D67,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":70.880181857954838},null,{"$f":"+IFERROR(VLOOKUP(D67,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D67,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,16,null,{"$f":"+IFERROR(VLOOKUP(D68,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2026-09-07"},{"$f":"+IFERROR(VLOOKUP(D68,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":244549.45082749194},{"$f":"+IFERROR(VLOOKUP(D68,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":431.106884365322},null,{"$f":"+IFERROR(VLOOKUP(D68,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1696.8167785030355},null,{"$f":"+IFERROR(VLOOKUP(D68,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":70.756307771702893},null,{"$f":"+IFERROR(VLOOKUP(D68,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D68,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,17,null,{"$f":"+IFERROR(VLOOKUP(D69,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2026-10-07"},{"$f":"+IFERROR(VLOOKUP(D69,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":244118.34394312662},{"$f":"+IFERROR(VLOOKUP(D69,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":488.90575123061399},null,{"$f":"+IFERROR(VLOOKUP(D69,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1639.0179116377435},null,{"$f":"+IFERROR(VLOOKUP(D69,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":68.353136303059713},null,{"$f":"+IFERROR(VLOOKUP(D69,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D69,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,18,null,{"$f":"+IFERROR(VLOOKUP(D70,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2026-11-07"},{"$f":"+IFERROR(VLOOKUP(D70,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":243629.43819189601},{"$f":"+IFERROR(VLOOKUP(D70,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":437.49043121538307},null,{"$f":"+IFERROR(VLOOKUP(D70,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1690.4332316529744},null,{"$f":"+IFERROR(VLOOKUP(D70,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":70.490117449141081},null,{"$f":"+IFERROR(VLOOKUP(D70,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D70,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,19,null,{"$f":"+IFERROR(VLOOKUP(D71,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2026-12-07"},{"$f":"+IFERROR(VLOOKUP(D71,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":243191.94776068063},{"$f":"+IFERROR(VLOOKUP(D71,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":495.1256030933464},null,{"$f":"+IFERROR(VLOOKUP(D71,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1632.7980597750111},null,{"$f":"+IFERROR(VLOOKUP(D71,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":68.093745371978684},null,{"$f":"+IFERROR(VLOOKUP(D71,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D71,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,20,null,{"$f":"+IFERROR(VLOOKUP(D72,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2027-01-07"},{"$f":"+IFERROR(VLOOKUP(D72,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":242696.82215758727},{"$f":"+IFERROR(VLOOKUP(D72,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":443.96142728411792},null,{"$f":"+IFERROR(VLOOKUP(D72,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1683.9622355842396},null,{"$f":"+IFERROR(VLOOKUP(D72,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":70.220280543218436},null,{"$f":"+IFERROR(VLOOKUP(D72,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D72,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,21,null,{"$f":"+IFERROR(VLOOKUP(D73,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2027-02-07"},{"$f":"+IFERROR(VLOOKUP(D73,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":242252.86073030316},{"$f":"+IFERROR(VLOOKUP(D73,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":447.04187255305965},null,{"$f":"+IFERROR(VLOOKUP(D73,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1680.8817903152978},null,{"$f":"+IFERROR(VLOOKUP(D73,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":70.091827703592799},null,{"$f":"+IFERROR(VLOOKUP(D73,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D73,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,22,null,{"$f":"+IFERROR(VLOOKUP(D74,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2027-03-07"},{"$f":"+IFERROR(VLOOKUP(D74,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":241805.8188577501},{"$f":"+IFERROR(VLOOKUP(D74,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":612.97559552000712},null,{"$f":"+IFERROR(VLOOKUP(D74,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1514.9480673483504},null,{"$f":"+IFERROR(VLOOKUP(D74,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":63.191920660552981},null,{"$f":"+IFERROR(VLOOKUP(D74,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D74,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,23,null,{"$f":"+IFERROR(VLOOKUP(D75,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2027-04-07"},{"$f":"+IFERROR(VLOOKUP(D75,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":241192.8432622301},{"$f":"+IFERROR(VLOOKUP(D75,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":454.39684889525347},null,{"$f":"+IFERROR(VLOOKUP(D75,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1673.526813973104},null,{"$f":"+IFERROR(VLOOKUP(D75,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":69.785129316168209},null,{"$f":"+IFERROR(VLOOKUP(D75,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D75,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,24,null,{"$f":"+IFERROR(VLOOKUP(D76,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2027-05-07"},{"$f":"+IFERROR(VLOOKUP(D76,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":240738.44641333484},{"$f":"+IFERROR(VLOOKUP(D76,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":511.59848501435408},null,{"$f":"+IFERROR(VLOOKUP(D76,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1616.3251778540034},null,{"$f":"+IFERROR(VLOOKUP(D76,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":67.406764994732072},null,{"$f":"+IFERROR(VLOOKUP(D76,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D76,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,25,null,{"$f":"+IFERROR(VLOOKUP(D77,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2027-06-07"},{"$f":"+IFERROR(VLOOKUP(D77,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":240226.84792832049},{"$f":"+IFERROR(VLOOKUP(D77,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":461.09944865569901},null,{"$f":"+IFERROR(VLOOKUP(D77,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1666.8242142126585},null,{"$f":"+IFERROR(VLOOKUP(D77,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":69.505634666227863},null,{"$f":"+IFERROR(VLOOKUP(D77,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D77,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,26,null,{"$f":"+IFERROR(VLOOKUP(D78,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2027-07-07"},{"$f":"+IFERROR(VLOOKUP(D78,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":239765.74847966479},{"$f":"+IFERROR(VLOOKUP(D78,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":518.1292082289508},null,{"$f":"+IFERROR(VLOOKUP(D78,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1609.7944546394067},null,{"$f":"+IFERROR(VLOOKUP(D78,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":67.134409573308503},null,{"$f":"+IFERROR(VLOOKUP(D78,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D78,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,27,null,{"$f":"+IFERROR(VLOOKUP(D79,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2027-08-07"},{"$f":"+IFERROR(VLOOKUP(D79,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":239247.61927143583},{"$f":"+IFERROR(VLOOKUP(D79,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":467.8938683911374},null,{"$f":"+IFERROR(VLOOKUP(D79,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1660.0297944772201},null,{"$f":"+IFERROR(VLOOKUP(D79,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":69.222311174840101},null,{"$f":"+IFERROR(VLOOKUP(D79,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D79,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,28,null,{"$f":"+IFERROR(VLOOKUP(D80,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2027-09-07"},{"$f":"+IFERROR(VLOOKUP(D80,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":238779.72540304469},{"$f":"+IFERROR(VLOOKUP(D80,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":471.14036992184333},null,{"$f":"+IFERROR(VLOOKUP(D80,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1656.7832929465142},null,{"$f":"+IFERROR(VLOOKUP(D80,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":69.086933882254272},null,{"$f":"+IFERROR(VLOOKUP(D80,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D80,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,29,null,{"$f":"+IFERROR(VLOOKUP(D81,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2027-10-07"},{"$f":"+IFERROR(VLOOKUP(D81,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":238308.58503312286},{"$f":"+IFERROR(VLOOKUP(D81,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":527.912647484226},null,{"$f":"+IFERROR(VLOOKUP(D81,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1600.0110153841315},null,{"$f":"+IFERROR(VLOOKUP(D81,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":66.726403808282825},null,{"$f":"+IFERROR(VLOOKUP(D81,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D81,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,30,null,{"$f":"+IFERROR(VLOOKUP(D82,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2027-11-07"},{"$f":"+IFERROR(VLOOKUP(D82,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":237780.67238563864},{"$f":"+IFERROR(VLOOKUP(D82,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":478.07234182696334},null,{"$f":"+IFERROR(VLOOKUP(D82,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1649.8513210413942},null,{"$f":"+IFERROR(VLOOKUP(D82,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":68.797874542555761},null,{"$f":"+IFERROR(VLOOKUP(D82,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D82,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,31,null,{"$f":"+IFERROR(VLOOKUP(D83,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2027-12-07"},{"$f":"+IFERROR(VLOOKUP(D83,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":237302.60004381166},{"$f":"+IFERROR(VLOOKUP(D83,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":534.66686099267054},null,{"$f":"+IFERROR(VLOOKUP(D83,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1593.256801875687},null,{"$f":"+IFERROR(VLOOKUP(D83,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":66.444728011279878},null,{"$f":"+IFERROR(VLOOKUP(D83,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D83,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,32,null,{"$f":"+IFERROR(VLOOKUP(D84,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2028-01-07"},{"$f":"+IFERROR(VLOOKUP(D84,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":236767.93318281899},{"$f":"+IFERROR(VLOOKUP(D84,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":485.09927591239034},null,{"$f":"+IFERROR(VLOOKUP(D84,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1642.8243869559672},null,{"$f":"+IFERROR(VLOOKUP(D84,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":68.504855333210969},null,{"$f":"+IFERROR(VLOOKUP(D84,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D84,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,33,null,{"$f":"+IFERROR(VLOOKUP(D85,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2028-02-07"},{"$f":"+IFERROR(VLOOKUP(D85,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":236282.8339069066},{"$f":"+IFERROR(VLOOKUP(D85,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":488.46515789586056},null,{"$f":"+IFERROR(VLOOKUP(D85,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1639.4585049724969},null,{"$f":"+IFERROR(VLOOKUP(D85,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":68.364499942715739},null,{"$f":"+IFERROR(VLOOKUP(D85,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D85,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,34,null,{"$f":"+IFERROR(VLOOKUP(D86,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2028-03-07"},{"$f":"+IFERROR(VLOOKUP(D86,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":235794.36874901073},{"$f":"+IFERROR(VLOOKUP(D86,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":597.72110279217168},null,{"$f":"+IFERROR(VLOOKUP(D86,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1530.2025600761858},null,{"$f":"+IFERROR(VLOOKUP(D86,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":63.821675807117153},null,{"$f":"+IFERROR(VLOOKUP(D86,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D86,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,35,null,{"$f":"+IFERROR(VLOOKUP(D87,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2028-04-07"},{"$f":"+IFERROR(VLOOKUP(D87,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":235196.64764621857},{"$f":"+IFERROR(VLOOKUP(D87,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":496.00170751998985},null,{"$f":"+IFERROR(VLOOKUP(D87,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1631.9219553483676},null,{"$f":"+IFERROR(VLOOKUP(D87,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":68.050230051294662},null,{"$f":"+IFERROR(VLOOKUP(D87,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D87,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,36,null,{"$f":"+IFERROR(VLOOKUP(D88,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2028-05-07"},{"$f":"+IFERROR(VLOOKUP(D88,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":234700.64593869858},{"$f":"+IFERROR(VLOOKUP(D88,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":552.13645919924056},null,{"$f":"+IFERROR(VLOOKUP(D88,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1575.7872036691169},null,{"$f":"+IFERROR(VLOOKUP(D88,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":65.716180861859044},null,{"$f":"+IFERROR(VLOOKUP(D88,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D88,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,37,null,{"$f":"+IFERROR(VLOOKUP(D89,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2028-06-07"},{"$f":"+IFERROR(VLOOKUP(D89,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":234148.50947949933},{"$f":"+IFERROR(VLOOKUP(D89,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":503.27425882386979},null,{"$f":"+IFERROR(VLOOKUP(D89,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1624.6494040444877},null,{"$f":"+IFERROR(VLOOKUP(D89,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":67.746968741728409},null,{"$f":"+IFERROR(VLOOKUP(D89,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D89,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,38,null,{"$f":"+IFERROR(VLOOKUP(D90,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2028-07-07"},{"$f":"+IFERROR(VLOOKUP(D90,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":233645.23522067547},{"$f":"+IFERROR(VLOOKUP(D90,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":559.22251853846547},null,{"$f":"+IFERROR(VLOOKUP(D90,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1568.701144329892},null,{"$f":"+IFERROR(VLOOKUP(D90,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":65.420665860816968},null,{"$f":"+IFERROR(VLOOKUP(D90,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D90,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,39,null,{"$f":"+IFERROR(VLOOKUP(D91,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2028-08-07"},{"$f":"+IFERROR(VLOOKUP(D91,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":233086.012702137},{"$f":"+IFERROR(VLOOKUP(D91,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":510.64643795914662},null,{"$f":"+IFERROR(VLOOKUP(D91,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1617.2772249092109},null,{"$f":"+IFERROR(VLOOKUP(D91,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":67.4395530074828},null,{"$f":"+IFERROR(VLOOKUP(D91,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D91,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,40,null,{"$f":"+IFERROR(VLOOKUP(D92,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2028-09-07"},{"$f":"+IFERROR(VLOOKUP(D92,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":232575.36626417786},{"$f":"+IFERROR(VLOOKUP(D92,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":514.18958001438295},null,{"$f":"+IFERROR(VLOOKUP(D92,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1613.7340828539745},null,{"$f":"+IFERROR(VLOOKUP(D92,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":67.291805971435494},null,{"$f":"+IFERROR(VLOOKUP(D92,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D92,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,41,null,{"$f":"+IFERROR(VLOOKUP(D93,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2028-10-07"},{"$f":"+IFERROR(VLOOKUP(D93,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":232061.17668416348},{"$f":"+IFERROR(VLOOKUP(D93,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":569.85793524861128},null,{"$f":"+IFERROR(VLOOKUP(D93,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1558.0657276197462},null,{"$f":"+IFERROR(VLOOKUP(D93,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":64.977129470600204},null,{"$f":"+IFERROR(VLOOKUP(D93,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D93,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,42,null,{"$f":"+IFERROR(VLOOKUP(D94,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2028-11-07"},{"$f":"+IFERROR(VLOOKUP(D94,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":231491.31874891487},{"$f":"+IFERROR(VLOOKUP(D94,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":521.71128986230383},null,{"$f":"+IFERROR(VLOOKUP(D94,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1606.2123730060537},null,{"$f":"+IFERROR(VLOOKUP(D94,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":66.978154890357402},null,{"$f":"+IFERROR(VLOOKUP(D94,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D94,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,43,null,{"$f":"+IFERROR(VLOOKUP(D95,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2028-12-07"},{"$f":"+IFERROR(VLOOKUP(D95,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":230969.60745905255},{"$f":"+IFERROR(VLOOKUP(D95,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":577.18676389315669},null,{"$f":"+IFERROR(VLOOKUP(D95,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1550.7368989752008},null,{"$f":"+IFERROR(VLOOKUP(D95,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":64.671490087573687},null,{"$f":"+IFERROR(VLOOKUP(D95,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D95,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,44,null,{"$f":"+IFERROR(VLOOKUP(D96,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2029-01-07"},{"$f":"+IFERROR(VLOOKUP(D96,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":230392.42069515941},{"$f":"+IFERROR(VLOOKUP(D96,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":529.33604080395253},null,{"$f":"+IFERROR(VLOOKUP(D96,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1598.587622064405},null,{"$f":"+IFERROR(VLOOKUP(D96,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":66.660207053475531},null,{"$f":"+IFERROR(VLOOKUP(D96,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D96,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,45,null,{"$f":"+IFERROR(VLOOKUP(D97,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2029-02-07"},{"$f":"+IFERROR(VLOOKUP(D97,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":229863.08465435545},{"$f":"+IFERROR(VLOOKUP(D97,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":533.00886146440916},null,{"$f":"+IFERROR(VLOOKUP(D97,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1594.9148014039483},null,{"$f":"+IFERROR(VLOOKUP(D97,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":66.507052492338545},null,{"$f":"+IFERROR(VLOOKUP(D97,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D97,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,46,null,{"$f":"+IFERROR(VLOOKUP(D98,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2029-03-07"},{"$f":"+IFERROR(VLOOKUP(D98,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":229330.07579289103},{"$f":"+IFERROR(VLOOKUP(D98,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":691.13791160538381},null,{"$f":"+IFERROR(VLOOKUP(D98,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1436.7857512629737},null,{"$f":"+IFERROR(VLOOKUP(D98,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":59.931593139651596},null,{"$f":"+IFERROR(VLOOKUP(D98,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D98,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,47,null,{"$f":"+IFERROR(VLOOKUP(D99,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2029-04-07"},{"$f":"+IFERROR(VLOOKUP(D99,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":228638.93788128564},{"$f":"+IFERROR(VLOOKUP(D99,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":541.50265597863358},null,{"$f":"+IFERROR(VLOOKUP(D99,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1586.4210068897239},null,{"$f":"+IFERROR(VLOOKUP(D99,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":66.152866026002272},null,{"$f":"+IFERROR(VLOOKUP(D99,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D99,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,48,null,{"$f":"+IFERROR(VLOOKUP(D100,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2029-05-07"},{"$f":"+IFERROR(VLOOKUP(D100,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":228097.43522530701},{"$f":"+IFERROR(VLOOKUP(D100,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":596.47061475163309},null,{"$f":"+IFERROR(VLOOKUP(D100,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1531.4530481167244},null,{"$f":"+IFERROR(VLOOKUP(D100,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":63.867281862136878},null,{"$f":"+IFERROR(VLOOKUP(D100,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D100,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,49,null,{"$f":"+IFERROR(VLOOKUP(D101,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2029-06-07"},{"$f":"+IFERROR(VLOOKUP(D101,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":227500.96461055538},{"$f":"+IFERROR(VLOOKUP(D101,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":549.39853197724779},null,{"$f":"+IFERROR(VLOOKUP(D101,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1578.5251308911097},null,{"$f":"+IFERROR(VLOOKUP(D101,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":65.823612426342535},null,{"$f":"+IFERROR(VLOOKUP(D101,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D101,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,50,null,{"$f":"+IFERROR(VLOOKUP(D102,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2029-07-07"},{"$f":"+IFERROR(VLOOKUP(D102,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":226951.56607857812},{"$f":"+IFERROR(VLOOKUP(D102,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":604.164014704892},null,{"$f":"+IFERROR(VLOOKUP(D102,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1523.7596481634655},null,{"$f":"+IFERROR(VLOOKUP(D102,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":63.546438501057558},null,{"$f":"+IFERROR(VLOOKUP(D102,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D102,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,51,null,{"$f":"+IFERROR(VLOOKUP(D103,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2029-08-07"},{"$f":"+IFERROR(VLOOKUP(D103,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":226347.40206387322},{"$f":"+IFERROR(VLOOKUP(D103,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":557.40257483091091},null,{"$f":"+IFERROR(VLOOKUP(D103,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1570.5210880374466},null,{"$f":"+IFERROR(VLOOKUP(D103,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":65.489848329507453},null,{"$f":"+IFERROR(VLOOKUP(D103,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D103,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,52,null,{"$f":"+IFERROR(VLOOKUP(D104,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2029-09-07"},{"$f":"+IFERROR(VLOOKUP(D104,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":225789.9994890423},{"$f":"+IFERROR(VLOOKUP(D104,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":561.2701363329038},null,{"$f":"+IFERROR(VLOOKUP(D104,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1566.6535265354537},null,{"$f":"+IFERROR(VLOOKUP(D104,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":65.328573184525439},null,{"$f":"+IFERROR(VLOOKUP(D104,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D104,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,53,null,{"$f":"+IFERROR(VLOOKUP(D105,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2029-10-07"},{"$f":"+IFERROR(VLOOKUP(D105,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":225228.7293527094},{"$f":"+IFERROR(VLOOKUP(D105,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":615.73119235699028},null,{"$f":"+IFERROR(VLOOKUP(D105,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1512.1924705113672},null,{"$f":"+IFERROR(VLOOKUP(D105,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":63.064044217821483},null,{"$f":"+IFERROR(VLOOKUP(D105,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D105,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,54,null,{"$f":"+IFERROR(VLOOKUP(D106,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2029-11-07"},{"$f":"+IFERROR(VLOOKUP(D106,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":224612.99816035241},{"$f":"+IFERROR(VLOOKUP(D106,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":569.43681017364861},null,{"$f":"+IFERROR(VLOOKUP(D106,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1558.4868526947089},null,{"$f":"+IFERROR(VLOOKUP(D106,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":64.988027466762887},null,{"$f":"+IFERROR(VLOOKUP(D106,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D106,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,55,null,{"$f":"+IFERROR(VLOOKUP(D107,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2029-12-07"},{"$f":"+IFERROR(VLOOKUP(D107,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":224043.56135017876},{"$f":"+IFERROR(VLOOKUP(D107,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":623.68844601139085},null,{"$f":"+IFERROR(VLOOKUP(D107,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1504.2352168569666},null,{"$f":"+IFERROR(VLOOKUP(D107,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":62.73219717711784},null,{"$f":"+IFERROR(VLOOKUP(D107,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D107,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,56,null,{"$f":"+IFERROR(VLOOKUP(D108,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2030-01-07"},{"$f":"+IFERROR(VLOOKUP(D108,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":223419.87290416737},{"$f":"+IFERROR(VLOOKUP(D108,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":577.71536057194248},null,{"$f":"+IFERROR(VLOOKUP(D108,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1550.208302296415},null,{"$f":"+IFERROR(VLOOKUP(D108,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":64.642816559311811},null,{"$f":"+IFERROR(VLOOKUP(D108,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D108,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,57,null,{"$f":"+IFERROR(VLOOKUP(D109,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2030-02-07"},{"$f":"+IFERROR(VLOOKUP(D109,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":222842.15754359541},{"$f":"+IFERROR(VLOOKUP(D109,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":581.7238632028027},null,{"$f":"+IFERROR(VLOOKUP(D109,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1546.1997996655548},null,{"$f":"+IFERROR(VLOOKUP(D109,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":64.475664248322161},null,{"$f":"+IFERROR(VLOOKUP(D109,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D109,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,58,null,{"$f":"+IFERROR(VLOOKUP(D110,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2030-03-07"},{"$f":"+IFERROR(VLOOKUP(D110,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":222260.4336803926},{"$f":"+IFERROR(VLOOKUP(D110,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":735.43023139225625},null,{"$f":"+IFERROR(VLOOKUP(D110,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1392.4934314761013},null,{"$f":"+IFERROR(VLOOKUP(D110,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":58.084060000946124},null,{"$f":"+IFERROR(VLOOKUP(D110,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D110,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,59,null,{"$f":"+IFERROR(VLOOKUP(D111,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2030-04-07"},{"$f":"+IFERROR(VLOOKUP(D111,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":221525.00344900033},{"$f":"+IFERROR(VLOOKUP(D111,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":590.86299297807045},null,{"$f":"+IFERROR(VLOOKUP(D111,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1537.060669890287},null,{"$f":"+IFERROR(VLOOKUP(D111,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":64.094567663624971},null,{"$f":"+IFERROR(VLOOKUP(D111,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D111,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,60,null,{"$f":"+IFERROR(VLOOKUP(D112,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2030-05-07"},{"$f":"+IFERROR(VLOOKUP(D112,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":220934.14045602226},{"$f":"+IFERROR(VLOOKUP(D112,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":644.56519151942371},null,{"$f":"+IFERROR(VLOOKUP(D112,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1483.3584713489338},null,{"$f":"+IFERROR(VLOOKUP(D112,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":61.861559326766958},null,{"$f":"+IFERROR(VLOOKUP(D112,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D112,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,61,null,{"$f":"+IFERROR(VLOOKUP(D113,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2030-06-07"},{"$f":"+IFERROR(VLOOKUP(D113,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":220289.57526450284},{"$f":"+IFERROR(VLOOKUP(D113,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":599.43506404589561},null,{"$f":"+IFERROR(VLOOKUP(D113,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1528.4885988224619},null,{"$f":"+IFERROR(VLOOKUP(D113,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":63.737117108915669},null,{"$f":"+IFERROR(VLOOKUP(D113,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D113,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,62,null,{"$f":"+IFERROR(VLOOKUP(D114,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2030-07-07"},{"$f":"+IFERROR(VLOOKUP(D114,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":219690.14020045695},{"$f":"+IFERROR(VLOOKUP(D114,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":652.91744669213836},null,{"$f":"+IFERROR(VLOOKUP(D114,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1475.0062161762191},null,{"$f":"+IFERROR(VLOOKUP(D114,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":61.513239255213847},null,{"$f":"+IFERROR(VLOOKUP(D114,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D114,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,63,null,{"$f":"+IFERROR(VLOOKUP(D115,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2030-08-07"},{"$f":"+IFERROR(VLOOKUP(D115,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":219037.22275376483},{"$f":"+IFERROR(VLOOKUP(D115,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":608.12456527204927},null,{"$f":"+IFERROR(VLOOKUP(D115,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1519.7990975963082},null,{"$f":"+IFERROR(VLOOKUP(D115,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":63.374769782480861},null,{"$f":"+IFERROR(VLOOKUP(D115,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D115,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,64,null,{"$f":"+IFERROR(VLOOKUP(D116,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2030-09-07"},{"$f":"+IFERROR(VLOOKUP(D116,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":218429.09818849279},{"$f":"+IFERROR(VLOOKUP(D116,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":612.34406346467176},null,{"$f":"+IFERROR(VLOOKUP(D116,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1515.5795994036857},null,{"$f":"+IFERROR(VLOOKUP(D116,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":63.198819074931428},null,{"$f":"+IFERROR(VLOOKUP(D116,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D116,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,65,null,{"$f":"+IFERROR(VLOOKUP(D117,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2030-10-07"},{"$f":"+IFERROR(VLOOKUP(D117,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":217816.75412502812},{"$f":"+IFERROR(VLOOKUP(D117,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":665.4954172102241},null,{"$f":"+IFERROR(VLOOKUP(D117,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1462.4282456581334},null,{"$f":"+IFERROR(VLOOKUP(D117,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":60.988691154101566},null,{"$f":"+IFERROR(VLOOKUP(D117,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D117,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,66,null,{"$f":"+IFERROR(VLOOKUP(D118,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2030-11-07"},{"$f":"+IFERROR(VLOOKUP(D118,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":217151.25870781791},{"$f":"+IFERROR(VLOOKUP(D118,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":621.21040711707383},null,{"$f":"+IFERROR(VLOOKUP(D118,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1506.7132557512837},null,{"$f":"+IFERROR(VLOOKUP(D118,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":62.829097518528329},null,{"$f":"+IFERROR(VLOOKUP(D118,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D118,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,{"$f":"+IF(D118=\"\", \"\", IF((D118+1)>$G$19,\"\", D118+1))","v":67},null,{"$f":"+IFERROR(VLOOKUP(D119,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2030-12-07"},{"$f":"+IFERROR(VLOOKUP(D119,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":216530.04830070084},{"$f":"+IFERROR(VLOOKUP(D119,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":674.1343988574713},null,{"$f":"+IFERROR(VLOOKUP(D119,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1453.7892640108862},null,{"$f":"+IFERROR(VLOOKUP(D119,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":60.628413523295286},null,{"$f":"+IFERROR(VLOOKUP(D119,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D119,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,68,null,{"$f":"+IFERROR(VLOOKUP(D120,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2031-01-07"},{"$f":"+IFERROR(VLOOKUP(D120,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":215855.91390184336},{"$f":"+IFERROR(VLOOKUP(D120,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":630.19821221451753},null,{"$f":"+IFERROR(VLOOKUP(D120,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1497.72545065384},null,{"$f":"+IFERROR(VLOOKUP(D120,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":62.454311088005262},null,{"$f":"+IFERROR(VLOOKUP(D120,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D120,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,69,null,{"$f":"+IFERROR(VLOOKUP(D121,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2031-02-07"},{"$f":"+IFERROR(VLOOKUP(D121,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":215225.71568962885},{"$f":"+IFERROR(VLOOKUP(D121,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":634.57086934643871},null,{"$f":"+IFERROR(VLOOKUP(D121,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1493.3527935219188},null,{"$f":"+IFERROR(VLOOKUP(D121,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":62.271973738607237},null,{"$f":"+IFERROR(VLOOKUP(D121,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D121,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,70,null,{"$f":"+IFERROR(VLOOKUP(D122,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2031-03-07"},{"$f":"+IFERROR(VLOOKUP(D122,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":214591.14482028241},{"$f":"+IFERROR(VLOOKUP(D122,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":783.47942388664842},null,{"$f":"+IFERROR(VLOOKUP(D122,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1344.4442389817091},null,{"$f":"+IFERROR(VLOOKUP(D122,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":56.079819178867112},null,{"$f":"+IFERROR(VLOOKUP(D122,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D122,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,71,null,{"$f":"+IFERROR(VLOOKUP(D123,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2031-04-07"},{"$f":"+IFERROR(VLOOKUP(D123,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":213807.66539639575},{"$f":"+IFERROR(VLOOKUP(D123,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":644.41007169253749},null,{"$f":"+IFERROR(VLOOKUP(D123,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1483.51359117582},null,{"$f":"+IFERROR(VLOOKUP(D123,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":61.86168452043789},null,{"$f":"+IFERROR(VLOOKUP(D123,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D123,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,72,null,{"$f":"+IFERROR(VLOOKUP(D124,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2031-05-07"},{"$f":"+IFERROR(VLOOKUP(D124,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":213163.2553247032},{"$f":"+IFERROR(VLOOKUP(D124,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":696.73914827245949},null,{"$f":"+IFERROR(VLOOKUP(D124,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1431.184514595898},null,{"$f":"+IFERROR(VLOOKUP(D124,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":59.685711490029952},null,{"$f":"+IFERROR(VLOOKUP(D124,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D124,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,73,null,{"$f":"+IFERROR(VLOOKUP(D125,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2031-06-07"},{"$f":"+IFERROR(VLOOKUP(D125,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":212466.51617643074},{"$f":"+IFERROR(VLOOKUP(D125,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":653.71569266699726},null,{"$f":"+IFERROR(VLOOKUP(D125,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1474.2079702013602},null,{"$f":"+IFERROR(VLOOKUP(D125,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":61.473645346133786},null,{"$f":"+IFERROR(VLOOKUP(D125,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D125,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,74,null,{"$f":"+IFERROR(VLOOKUP(D126,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2031-07-07"},{"$f":"+IFERROR(VLOOKUP(D126,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":211812.80048376374},{"$f":"+IFERROR(VLOOKUP(D126,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":705.80614273672359},null,{"$f":"+IFERROR(VLOOKUP(D126,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1422.1175201316339},null,{"$f":"+IFERROR(VLOOKUP(D126,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":59.307584134572522},null,{"$f":"+IFERROR(VLOOKUP(D126,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D126,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,75,null,{"$f":"+IFERROR(VLOOKUP(D127,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2031-08-07"},{"$f":"+IFERROR(VLOOKUP(D127,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":211106.99434102702},{"$f":"+IFERROR(VLOOKUP(D127,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":663.1487928160609},null,{"$f":"+IFERROR(VLOOKUP(D127,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1464.7748700522966},null,{"$f":"+IFERROR(VLOOKUP(D127,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":61.080290361762813},null,{"$f":"+IFERROR(VLOOKUP(D127,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D127,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,76,null,{"$f":"+IFERROR(VLOOKUP(D128,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2031-09-07"},{"$f":"+IFERROR(VLOOKUP(D128,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":210443.84554821096},{"$f":"+IFERROR(VLOOKUP(D128,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":667.7500789546591},null,{"$f":"+IFERROR(VLOOKUP(D128,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1460.1735839136984},null,{"$f":"+IFERROR(VLOOKUP(D128,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":60.888419311044224},null,{"$f":"+IFERROR(VLOOKUP(D128,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D128,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,77,null,{"$f":"+IFERROR(VLOOKUP(D129,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2031-10-07"},{"$f":"+IFERROR(VLOOKUP(D129,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":209776.09546925631},{"$f":"+IFERROR(VLOOKUP(D129,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":719.4806415293167},null,{"$f":"+IFERROR(VLOOKUP(D129,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1408.4430213390408},null,{"$f":"+IFERROR(VLOOKUP(D129,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":58.737306730518917},null,{"$f":"+IFERROR(VLOOKUP(D129,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D129,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,78,null,{"$f":"+IFERROR(VLOOKUP(D130,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2031-11-07"},{"$f":"+IFERROR(VLOOKUP(D130,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":209056.614827727},{"$f":"+IFERROR(VLOOKUP(D130,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":677.37543838281181},null,{"$f":"+IFERROR(VLOOKUP(D130,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1450.5482244855457},null,{"$f":"+IFERROR(VLOOKUP(D130,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":60.487047222590157},null,{"$f":"+IFERROR(VLOOKUP(D130,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D130,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,79,null,{"$f":"+IFERROR(VLOOKUP(D131,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2031-12-07"},{"$f":"+IFERROR(VLOOKUP(D131,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":208379.23938934418},{"$f":"+IFERROR(VLOOKUP(D131,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":728.85917530918459},null,{"$f":"+IFERROR(VLOOKUP(D131,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1399.0644875591729},null,{"$f":"+IFERROR(VLOOKUP(D131,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":58.34618702814933},null,{"$f":"+IFERROR(VLOOKUP(D131,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D131,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,80,null,{"$f":"+IFERROR(VLOOKUP(D132,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2032-01-07"},{"$f":"+IFERROR(VLOOKUP(D132,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":207650.38021403499},{"$f":"+IFERROR(VLOOKUP(D132,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":687.13265713325427},null,{"$f":"+IFERROR(VLOOKUP(D132,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1440.7910057351032},null,{"$f":"+IFERROR(VLOOKUP(D132,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":60.080176674367983},null,{"$f":"+IFERROR(VLOOKUP(D132,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D132,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,81,null,{"$f":"+IFERROR(VLOOKUP(D133,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2032-02-07"},{"$f":"+IFERROR(VLOOKUP(D133,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":206963.24755690174},{"$f":"+IFERROR(VLOOKUP(D133,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":691.90035633575008},null,{"$f":"+IFERROR(VLOOKUP(D133,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1436.0233065326074},null,{"$f":"+IFERROR(VLOOKUP(D133,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":59.881366292240386},null,{"$f":"+IFERROR(VLOOKUP(D133,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D133,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,82,null,{"$f":"+IFERROR(VLOOKUP(D134,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2032-03-07"},{"$f":"+IFERROR(VLOOKUP(D134,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":206271.347200566},{"$f":"+IFERROR(VLOOKUP(D134,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":789.31262974123956},null,{"$f":"+IFERROR(VLOOKUP(D134,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1338.6110331271179},null,{"$f":"+IFERROR(VLOOKUP(D134,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":55.830777974790202},null,{"$f":"+IFERROR(VLOOKUP(D134,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D134,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,83,null,{"$f":"+IFERROR(VLOOKUP(D135,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2032-04-07"},{"$f":"+IFERROR(VLOOKUP(D135,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":205482.03457082476},{"$f":"+IFERROR(VLOOKUP(D135,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":702.17781571587761},null,{"$f":"+IFERROR(VLOOKUP(D135,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1425.7458471524799},null,{"$f":"+IFERROR(VLOOKUP(D135,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":59.452802001608475},null,{"$f":"+IFERROR(VLOOKUP(D135,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D135,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,84,null,{"$f":"+IFERROR(VLOOKUP(D136,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2032-05-07"},{"$f":"+IFERROR(VLOOKUP(D136,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":204779.85675510889},{"$f":"+IFERROR(VLOOKUP(D136,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":753.02553869285543},null,{"$f":"+IFERROR(VLOOKUP(D136,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1374.8981241755021},null,{"$f":"+IFERROR(VLOOKUP(D136,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":57.338359890578431},null,{"$f":"+IFERROR(VLOOKUP(D136,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D136,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,85,null,{"$f":"+IFERROR(VLOOKUP(D137,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2032-06-07"},{"$f":"+IFERROR(VLOOKUP(D137,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":204026.83121641603},{"$f":"+IFERROR(VLOOKUP(D137,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":712.27480615907598},null,{"$f":"+IFERROR(VLOOKUP(D137,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1415.6488567092815},null,{"$f":"+IFERROR(VLOOKUP(D137,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":59.03176316440581},null,{"$f":"+IFERROR(VLOOKUP(D137,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D137,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,86,null,{"$f":"+IFERROR(VLOOKUP(D138,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2032-07-07"},{"$f":"+IFERROR(VLOOKUP(D138,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":203314.55641025695},{"$f":"+IFERROR(VLOOKUP(D138,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":762.86360932838625},null,{"$f":"+IFERROR(VLOOKUP(D138,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1365.0600535399712},null,{"$f":"+IFERROR(VLOOKUP(D138,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":56.928075794025979},null,{"$f":"+IFERROR(VLOOKUP(D138,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D138,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,87,null,{"$f":"+IFERROR(VLOOKUP(D139,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2032-08-07"},{"$f":"+IFERROR(VLOOKUP(D139,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":202551.69280092855},{"$f":"+IFERROR(VLOOKUP(D139,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":722.51011687248774},null,{"$f":"+IFERROR(VLOOKUP(D139,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1405.4135459958698},null,{"$f":"+IFERROR(VLOOKUP(D139,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":58.604956449531102},null,{"$f":"+IFERROR(VLOOKUP(D139,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D139,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,88,null,{"$f":"+IFERROR(VLOOKUP(D140,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2032-09-07"},{"$f":"+IFERROR(VLOOKUP(D140,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":201829.18268405605},{"$f":"+IFERROR(VLOOKUP(D140,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":727.52328408590415},null,{"$f":"+IFERROR(VLOOKUP(D140,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1400.4003787824533},null,{"$f":"+IFERROR(VLOOKUP(D140,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":58.395910189052444},null,{"$f":"+IFERROR(VLOOKUP(D140,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D140,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,89,null,{"$f":"+IFERROR(VLOOKUP(D141,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2032-10-07"},{"$f":"+IFERROR(VLOOKUP(D141,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":201101.65939997014},{"$f":"+IFERROR(VLOOKUP(D141,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":777.72106648578301},null,{"$f":"+IFERROR(VLOOKUP(D141,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1350.2025963825745},null,{"$f":"+IFERROR(VLOOKUP(D141,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":56.308464631154884},null,{"$f":"+IFERROR(VLOOKUP(D141,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D141,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,90,null,{"$f":"+IFERROR(VLOOKUP(D142,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2032-11-07"},{"$f":"+IFERROR(VLOOKUP(D142,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":200323.93833348437},{"$f":"+IFERROR(VLOOKUP(D142,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":737.96748611193402},null,{"$f":"+IFERROR(VLOOKUP(D142,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1389.9561767564235},null,{"$f":"+IFERROR(VLOOKUP(D142,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":57.960392823626847},null,{"$f":"+IFERROR(VLOOKUP(D142,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D142,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,91,null,{"$f":"+IFERROR(VLOOKUP(D143,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2032-12-07"},{"$f":"+IFERROR(VLOOKUP(D143,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":199585.97084737243},{"$f":"+IFERROR(VLOOKUP(D143,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":787.89744506530815},null,{"$f":"+IFERROR(VLOOKUP(D143,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1340.0262178030493},null,{"$f":"+IFERROR(VLOOKUP(D143,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":55.884071836433833},null,{"$f":"+IFERROR(VLOOKUP(D143,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D143,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,92,null,{"$f":"+IFERROR(VLOOKUP(D144,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2033-01-07"},{"$f":"+IFERROR(VLOOKUP(D144,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":198798.07340230711},{"$f":"+IFERROR(VLOOKUP(D144,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":748.55476491460581},null,{"$f":"+IFERROR(VLOOKUP(D144,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1379.3688979537517},null,{"$f":"+IFERROR(VLOOKUP(D144,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":57.518909236879452},null,{"$f":"+IFERROR(VLOOKUP(D144,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D144,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,93,null,{"$f":"+IFERROR(VLOOKUP(D145,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2033-02-07"},{"$f":"+IFERROR(VLOOKUP(D145,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":198049.5186373925},{"$f":"+IFERROR(VLOOKUP(D145,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":753.7486440275527},null,{"$f":"+IFERROR(VLOOKUP(D145,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1374.1750188408048},null,{"$f":"+IFERROR(VLOOKUP(D145,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":57.302327391567367},null,{"$f":"+IFERROR(VLOOKUP(D145,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D145,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,94,null,{"$f":"+IFERROR(VLOOKUP(D146,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2033-03-07"},{"$f":"+IFERROR(VLOOKUP(D146,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":197295.76999336496},{"$f":"+IFERROR(VLOOKUP(D146,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":891.83742284579603},null,{"$f":"+IFERROR(VLOOKUP(D146,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1236.0862400225615},null,{"$f":"+IFERROR(VLOOKUP(D146,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":51.559961224166514},null,{"$f":"+IFERROR(VLOOKUP(D146,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D146,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,95,null,{"$f":"+IFERROR(VLOOKUP(D147,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2033-04-07"},{"$f":"+IFERROR(VLOOKUP(D147,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":196403.93257051916},{"$f":"+IFERROR(VLOOKUP(D147,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":765.16661302847751},null,{"$f":"+IFERROR(VLOOKUP(D147,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1362.75704983988},null,{"$f":"+IFERROR(VLOOKUP(D147,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":56.826204489559096},null,{"$f":"+IFERROR(VLOOKUP(D147,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D147,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,96,null,{"$f":"+IFERROR(VLOOKUP(D148,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2033-05-07"},{"$f":"+IFERROR(VLOOKUP(D148,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":195638.76595749069},{"$f":"+IFERROR(VLOOKUP(D148,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":814.39909754631753},null,{"$f":"+IFERROR(VLOOKUP(D148,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1313.52456532204},null,{"$f":"+IFERROR(VLOOKUP(D148,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":54.778854467283367},null,{"$f":"+IFERROR(VLOOKUP(D148,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D148,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,97,null,{"$f":"+IFERROR(VLOOKUP(D149,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2033-06-07"},{"$f":"+IFERROR(VLOOKUP(D149,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":194824.36685994436},{"$f":"+IFERROR(VLOOKUP(D149,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":776.12649697580241},null,{"$f":"+IFERROR(VLOOKUP(D149,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1351.7971658925551},null,{"$f":"+IFERROR(VLOOKUP(D149,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":56.369183477306237},null,{"$f":"+IFERROR(VLOOKUP(D149,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D149,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,98,null,{"$f":"+IFERROR(VLOOKUP(D150,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2033-07-07"},{"$f":"+IFERROR(VLOOKUP(D150,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":194048.24036296856},{"$f":"+IFERROR(VLOOKUP(D150,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":825.07793427866636},null,{"$f":"+IFERROR(VLOOKUP(D150,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1302.8457285896911},null,{"$f":"+IFERROR(VLOOKUP(D150,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":54.33350730082379},null,{"$f":"+IFERROR(VLOOKUP(D150,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D150,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,99,null,{"$f":"+IFERROR(VLOOKUP(D151,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2033-08-07"},{"$f":"+IFERROR(VLOOKUP(D151,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":193223.16242868989},{"$f":"+IFERROR(VLOOKUP(D151,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":787.23652210803061},null,{"$f":"+IFERROR(VLOOKUP(D151,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1340.6871407603269},null,{"$f":"+IFERROR(VLOOKUP(D151,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":55.905901661870168},null,{"$f":"+IFERROR(VLOOKUP(D151,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D151,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,100,null,{"$f":"+IFERROR(VLOOKUP(D152,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2033-09-07"},{"$f":"+IFERROR(VLOOKUP(D152,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":192435.92590658186},{"$f":"+IFERROR(VLOOKUP(D152,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":792.6987962404944},null,{"$f":"+IFERROR(VLOOKUP(D152,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1335.2248666278631},null,{"$f":"+IFERROR(VLOOKUP(D152,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":55.678127894810295},null,{"$f":"+IFERROR(VLOOKUP(D152,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D152,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,101,null,{"$f":"+IFERROR(VLOOKUP(D153,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2033-10-07"},{"$f":"+IFERROR(VLOOKUP(D153,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":191643.22711034137},{"$f":"+IFERROR(VLOOKUP(D153,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":841.22526567175669},null,{"$f":"+IFERROR(VLOOKUP(D153,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1286.6983971966008},null,{"$f":"+IFERROR(VLOOKUP(D153,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":53.660103590098181},null,{"$f":"+IFERROR(VLOOKUP(D153,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D153,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,102,null,{"$f":"+IFERROR(VLOOKUP(D154,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2033-11-07"},{"$f":"+IFERROR(VLOOKUP(D154,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":190802.0018446696},{"$f":"+IFERROR(VLOOKUP(D154,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":804.03584792338006},null,{"$f":"+IFERROR(VLOOKUP(D154,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1323.8878149449774},null,{"$f":"+IFERROR(VLOOKUP(D154,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":55.205379199570707},null,{"$f":"+IFERROR(VLOOKUP(D154,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D154,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,103,null,{"$f":"+IFERROR(VLOOKUP(D155,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2033-12-07"},{"$f":"+IFERROR(VLOOKUP(D155,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":189997.96599674624},{"$f":"+IFERROR(VLOOKUP(D155,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":852.27159832724851},null,{"$f":"+IFERROR(VLOOKUP(D155,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1275.652064541109},null,{"$f":"+IFERROR(VLOOKUP(D155,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":53.199430478298389},null,{"$f":"+IFERROR(VLOOKUP(D155,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D155,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,104,null,{"$f":"+IFERROR(VLOOKUP(D156,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2034-01-07"},{"$f":"+IFERROR(VLOOKUP(D156,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":189145.694398419},{"$f":"+IFERROR(VLOOKUP(D156,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":815.52820767167532},null,{"$f":"+IFERROR(VLOOKUP(D156,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1312.3954551966822},null,{"$f":"+IFERROR(VLOOKUP(D156,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":54.726154245129315},null,{"$f":"+IFERROR(VLOOKUP(D156,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D156,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,105,null,{"$f":"+IFERROR(VLOOKUP(D157,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2034-02-07"},{"$f":"+IFERROR(VLOOKUP(D157,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":188330.16619074732},{"$f":"+IFERROR(VLOOKUP(D157,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":821.18678486920066},null,{"$f":"+IFERROR(VLOOKUP(D157,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1306.7368779991568},null,{"$f":"+IFERROR(VLOOKUP(D157,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":54.490194750379821},null,{"$f":"+IFERROR(VLOOKUP(D157,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D157,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,106,null,{"$f":"+IFERROR(VLOOKUP(D158,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2034-03-07"},{"$f":"+IFERROR(VLOOKUP(D158,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":187508.97940587811},{"$f":"+IFERROR(VLOOKUP(D158,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":953.15306676244791},null,{"$f":"+IFERROR(VLOOKUP(D158,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1174.7705961059096},null,{"$f":"+IFERROR(VLOOKUP(D158,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":49.002346617341296},null,{"$f":"+IFERROR(VLOOKUP(D158,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D158,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,107,null,{"$f":"+IFERROR(VLOOKUP(D159,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2034-04-07"},{"$f":"+IFERROR(VLOOKUP(D159,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":186555.82633911565},{"$f":"+IFERROR(VLOOKUP(D159,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":833.49811748854472},null,{"$f":"+IFERROR(VLOOKUP(D159,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1294.4255453798128},null,{"$f":"+IFERROR(VLOOKUP(D159,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":53.976819086648689},null,{"$f":"+IFERROR(VLOOKUP(D159,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D159,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,108,null,{"$f":"+IFERROR(VLOOKUP(D160,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2034-05-07"},{"$f":"+IFERROR(VLOOKUP(D160,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":185722.3282216271},{"$f":"+IFERROR(VLOOKUP(D160,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":880.97835908885622},null,{"$f":"+IFERROR(VLOOKUP(D160,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1246.9453037795013},null,{"$f":"+IFERROR(VLOOKUP(D160,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":52.002251901282825},null,{"$f":"+IFERROR(VLOOKUP(D160,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D160,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,109,null,{"$f":"+IFERROR(VLOOKUP(D161,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2034-06-07"},{"$f":"+IFERROR(VLOOKUP(D161,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":184841.34986253825},{"$f":"+IFERROR(VLOOKUP(D161,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":845.3940855308424},null,{"$f":"+IFERROR(VLOOKUP(D161,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1282.5295773375151},null,{"$f":"+IFERROR(VLOOKUP(D161,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":53.480763892766326},null,{"$f":"+IFERROR(VLOOKUP(D161,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D161,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,110,null,{"$f":"+IFERROR(VLOOKUP(D162,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2034-07-07"},{"$f":"+IFERROR(VLOOKUP(D162,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":183995.95577700742},{"$f":"+IFERROR(VLOOKUP(D162,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":892.56927566310878},null,{"$f":"+IFERROR(VLOOKUP(D162,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1235.3543872052487},null,{"$f":"+IFERROR(VLOOKUP(D162,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":51.518867616796491},null,{"$f":"+IFERROR(VLOOKUP(D162,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D162,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,111,null,{"$f":"+IFERROR(VLOOKUP(D163,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2034-08-07"},{"$f":"+IFERROR(VLOOKUP(D163,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":183103.3865013443},{"$f":"+IFERROR(VLOOKUP(D163,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":857.45301832222162},null,{"$f":"+IFERROR(VLOOKUP(D163,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1270.4706445461359},null,{"$f":"+IFERROR(VLOOKUP(D163,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":52.977913160268358},null,{"$f":"+IFERROR(VLOOKUP(D163,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D163,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,112,null,{"$f":"+IFERROR(VLOOKUP(D164,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2034-09-07"},{"$f":"+IFERROR(VLOOKUP(D164,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":182245.93348302209},{"$f":"+IFERROR(VLOOKUP(D164,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":863.40249260377914},null,{"$f":"+IFERROR(VLOOKUP(D164,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1264.5211702645784},null,{"$f":"+IFERROR(VLOOKUP(D164,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":52.729823420304143},null,{"$f":"+IFERROR(VLOOKUP(D164,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D164,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,113,null,{"$f":"+IFERROR(VLOOKUP(D165,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2034-10-07"},{"$f":"+IFERROR(VLOOKUP(D165,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":181382.53099041831},{"$f":"+IFERROR(VLOOKUP(D165,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":910.11588837049112},null,{"$f":"+IFERROR(VLOOKUP(D165,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1217.8077744978664},null,{"$f":"+IFERROR(VLOOKUP(D165,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":50.787108676562418},null,{"$f":"+IFERROR(VLOOKUP(D165,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D165,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,114,null,{"$f":"+IFERROR(VLOOKUP(D166,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2034-11-07"},{"$f":"+IFERROR(VLOOKUP(D166,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":180472.41510204782},{"$f":"+IFERROR(VLOOKUP(D166,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":875.7081254139855},null,{"$f":"+IFERROR(VLOOKUP(D166,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1252.215537454372},null,{"$f":"+IFERROR(VLOOKUP(D166,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":52.216685435416551},null,{"$f":"+IFERROR(VLOOKUP(D166,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D166,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,115,null,{"$f":"+IFERROR(VLOOKUP(D167,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2034-12-07"},{"$f":"+IFERROR(VLOOKUP(D167,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":179596.70697663384},{"$f":"+IFERROR(VLOOKUP(D167,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":922.10596457020301},null,{"$f":"+IFERROR(VLOOKUP(D167,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1205.8176982981545},null,{"$f":"+IFERROR(VLOOKUP(D167,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":50.287077952710199},null,{"$f":"+IFERROR(VLOOKUP(D167,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D167,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,116,null,{"$f":"+IFERROR(VLOOKUP(D168,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2035-01-07"},{"$f":"+IFERROR(VLOOKUP(D168,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":178674.60101206365},{"$f":"+IFERROR(VLOOKUP(D168,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":888.18233503576948},null,{"$f":"+IFERROR(VLOOKUP(D168,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1239.741327832588},null,{"$f":"+IFERROR(VLOOKUP(D168,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":51.696517892055532},null,{"$f":"+IFERROR(VLOOKUP(D168,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D168,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,117,null,{"$f":"+IFERROR(VLOOKUP(D169,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2035-02-07"},{"$f":"+IFERROR(VLOOKUP(D169,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":177786.41867702789},{"$f":"+IFERROR(VLOOKUP(D169,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":894.3450259899264},null,{"$f":"+IFERROR(VLOOKUP(D169,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1233.5786368784311},null,{"$f":"+IFERROR(VLOOKUP(D169,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":51.439537136455669},null,{"$f":"+IFERROR(VLOOKUP(D169,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D169,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,118,null,{"$f":"+IFERROR(VLOOKUP(D170,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2035-03-07"},{"$f":"+IFERROR(VLOOKUP(D170,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":176892.07365103796},{"$f":"+IFERROR(VLOOKUP(D170,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1019.6695010256637},null,{"$f":"+IFERROR(VLOOKUP(D170,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1108.2541618426937},null,{"$f":"+IFERROR(VLOOKUP(D170,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":46.227795246784304},null,{"$f":"+IFERROR(VLOOKUP(D170,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D170,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,119,null,{"$f":"+IFERROR(VLOOKUP(D171,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2035-04-07"},{"$f":"+IFERROR(VLOOKUP(D171,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":175872.4041500123},{"$f":"+IFERROR(VLOOKUP(D171,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":907.62549729235297},null,{"$f":"+IFERROR(VLOOKUP(D171,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1220.2981655760045},null,{"$f":"+IFERROR(VLOOKUP(D171,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":50.885748933314055},null,{"$f":"+IFERROR(VLOOKUP(D171,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D171,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,120,null,{"$f":"+IFERROR(VLOOKUP(D172,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2035-05-07"},{"$f":"+IFERROR(VLOOKUP(D172,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":174964.77865271995},{"$f":"+IFERROR(VLOOKUP(D172,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":953.20487080432758},null,{"$f":"+IFERROR(VLOOKUP(D172,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1174.7187920640299},null,{"$f":"+IFERROR(VLOOKUP(D172,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":48.990138022033584},null,{"$f":"+IFERROR(VLOOKUP(D172,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D172,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,121,null,{"$f":"+IFERROR(VLOOKUP(D173,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2035-06-07"},{"$f":"+IFERROR(VLOOKUP(D173,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":174011.57378191562},{"$f":"+IFERROR(VLOOKUP(D173,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":920.5369480433169},null,{"$f":"+IFERROR(VLOOKUP(D173,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1207.3867148250406},null,{"$f":"+IFERROR(VLOOKUP(D173,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":50.347348680152749},null,{"$f":"+IFERROR(VLOOKUP(D173,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D173,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,122,null,{"$f":"+IFERROR(VLOOKUP(D174,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2035-07-07"},{"$f":"+IFERROR(VLOOKUP(D174,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":173091.03683387229},{"$f":"+IFERROR(VLOOKUP(D174,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":965.78522979443869},null,{"$f":"+IFERROR(VLOOKUP(D174,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1162.1384330739188},null,{"$f":"+IFERROR(VLOOKUP(D174,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":48.465490312764032},null,{"$f":"+IFERROR(VLOOKUP(D174,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D174,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,123,null,{"$f":"+IFERROR(VLOOKUP(D175,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2035-08-07"},{"$f":"+IFERROR(VLOOKUP(D175,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":172125.25160407784},{"$f":"+IFERROR(VLOOKUP(D175,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":933.62527480171684},null,{"$f":"+IFERROR(VLOOKUP(D175,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1194.2983880666407},null,{"$f":"+IFERROR(VLOOKUP(D175,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":49.801572796706452},null,{"$f":"+IFERROR(VLOOKUP(D175,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D175,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,124,null,{"$f":"+IFERROR(VLOOKUP(D176,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2035-09-07"},{"$f":"+IFERROR(VLOOKUP(D176,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":171191.62632927613},{"$f":"+IFERROR(VLOOKUP(D176,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":940.10327352859008},null,{"$f":"+IFERROR(VLOOKUP(D176,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1187.8203893397674},null,{"$f":"+IFERROR(VLOOKUP(D176,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":49.531443883867844},null,{"$f":"+IFERROR(VLOOKUP(D176,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D176,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,125,null,{"$f":"+IFERROR(VLOOKUP(D177,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2035-10-07"},{"$f":"+IFERROR(VLOOKUP(D177,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":170251.52305574753},{"$f":"+IFERROR(VLOOKUP(D177,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":984.84981079853128},null,{"$f":"+IFERROR(VLOOKUP(D177,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1143.0738520698262},null,{"$f":"+IFERROR(VLOOKUP(D177,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":47.670426454900912},null,{"$f":"+IFERROR(VLOOKUP(D177,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D177,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,126,null,{"$f":"+IFERROR(VLOOKUP(D178,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2035-11-07"},{"$f":"+IFERROR(VLOOKUP(D178,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":169266.67324494899},{"$f":"+IFERROR(VLOOKUP(D178,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":953.45964247673214},null,{"$f":"+IFERROR(VLOOKUP(D178,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1174.4640203916254},null,{"$f":"+IFERROR(VLOOKUP(D178,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":48.974490791477471},null,{"$f":"+IFERROR(VLOOKUP(D178,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D178,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,127,null,{"$f":"+IFERROR(VLOOKUP(D179,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2035-12-07"},{"$f":"+IFERROR(VLOOKUP(D179,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":168313.21360247227},{"$f":"+IFERROR(VLOOKUP(D179,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":997.86367883032108},null,{"$f":"+IFERROR(VLOOKUP(D179,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1130.0599840380364},null,{"$f":"+IFERROR(VLOOKUP(D179,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":47.12769980799191},null,{"$f":"+IFERROR(VLOOKUP(D179,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D179,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,128,null,{"$f":"+IFERROR(VLOOKUP(D180,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2036-01-07"},{"$f":"+IFERROR(VLOOKUP(D180,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":167315.34992364194},{"$f":"+IFERROR(VLOOKUP(D180,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":966.99898243711368},null,{"$f":"+IFERROR(VLOOKUP(D180,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1160.9246804312438},null,{"$f":"+IFERROR(VLOOKUP(D180,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":48.409907910521021},null,{"$f":"+IFERROR(VLOOKUP(D180,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D180,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,129,null,{"$f":"+IFERROR(VLOOKUP(D181,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2036-02-07"},{"$f":"+IFERROR(VLOOKUP(D181,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":166348.35094120484},{"$f":"+IFERROR(VLOOKUP(D181,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":973.70854605560703},null,{"$f":"+IFERROR(VLOOKUP(D181,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1154.2151168127505},null,{"$f":"+IFERROR(VLOOKUP(D181,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":48.130122871606709},null,{"$f":"+IFERROR(VLOOKUP(D181,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D181,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,130,null,{"$f":"+IFERROR(VLOOKUP(D182,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2036-03-07"},{"$f":"+IFERROR(VLOOKUP(D182,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":165374.64239514925},{"$f":"+IFERROR(VLOOKUP(D182,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1054.7143979172292},null,{"$f":"+IFERROR(VLOOKUP(D182,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1073.2092649511283},null,{"$f":"+IFERROR(VLOOKUP(D182,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":44.761403207621896},null,{"$f":"+IFERROR(VLOOKUP(D182,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D182,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,{"$f":"+IF(D182=\"\", \"\", IF((D182+1)>$G$19,\"\", D182+1))","v":131},null,{"$f":"+IFERROR(VLOOKUP(D183,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2036-04-07"},{"$f":"+IFERROR(VLOOKUP(D183,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":164319.92799723201},{"$f":"+IFERROR(VLOOKUP(D183,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":987.78284503107898},null,{"$f":"+IFERROR(VLOOKUP(D183,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1140.1408178372785},null,{"$f":"+IFERROR(VLOOKUP(D183,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":47.543232499825962},null,{"$f":"+IFERROR(VLOOKUP(D183,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D183,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,132,null,{"$f":"+IFERROR(VLOOKUP(D184,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2036-05-07"},{"$f":"+IFERROR(VLOOKUP(D184,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":163332.14515220092},{"$f":"+IFERROR(VLOOKUP(D184,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1031.3067223854191},null,{"$f":"+IFERROR(VLOOKUP(D184,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1096.6169404829384},null,{"$f":"+IFERROR(VLOOKUP(D184,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":45.733000641936655},null,{"$f":"+IFERROR(VLOOKUP(D184,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D184,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,133,null,{"$f":"+IFERROR(VLOOKUP(D185,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2036-06-07"},{"$f":"+IFERROR(VLOOKUP(D185,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":162300.83842981549},{"$f":"+IFERROR(VLOOKUP(D185,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1001.7923839758612},null,{"$f":"+IFERROR(VLOOKUP(D185,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1126.1312788924963},null,{"$f":"+IFERROR(VLOOKUP(D185,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":46.959042584995458},null,{"$f":"+IFERROR(VLOOKUP(D185,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D185,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,134,null,{"$f":"+IFERROR(VLOOKUP(D186,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2036-07-07"},{"$f":"+IFERROR(VLOOKUP(D186,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":161299.04604583961},{"$f":"+IFERROR(VLOOKUP(D186,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1044.9570110021452},null,{"$f":"+IFERROR(VLOOKUP(D186,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1082.9666518662123},null,{"$f":"+IFERROR(VLOOKUP(D186,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":45.163732892163949},null,{"$f":"+IFERROR(VLOOKUP(D186,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D186,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,135,null,{"$f":"+IFERROR(VLOOKUP(D187,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2036-08-07"},{"$f":"+IFERROR(VLOOKUP(D187,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":160254.08903483747},{"$f":"+IFERROR(VLOOKUP(D187,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1015.9938418120494},null,{"$f":"+IFERROR(VLOOKUP(D187,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1111.9298210563081},null,{"$f":"+IFERROR(VLOOKUP(D187,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":46.366849760057285},null,{"$f":"+IFERROR(VLOOKUP(D187,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D187,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,136,null,{"$f":"+IFERROR(VLOOKUP(D188,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2036-09-07"},{"$f":"+IFERROR(VLOOKUP(D188,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":159238.09519302542},{"$f":"+IFERROR(VLOOKUP(D188,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1023.0433583487213},null,{"$f":"+IFERROR(VLOOKUP(D188,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1104.8803045196362},null,{"$f":"+IFERROR(VLOOKUP(D188,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":46.072888875164033},null,{"$f":"+IFERROR(VLOOKUP(D188,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D188,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,137,null,{"$f":"+IFERROR(VLOOKUP(D189,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2036-10-07"},{"$f":"+IFERROR(VLOOKUP(D189,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":158215.05183467671},{"$f":"+IFERROR(VLOOKUP(D189,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1065.6630409949619},null,{"$f":"+IFERROR(VLOOKUP(D189,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1062.2606218733956},null,{"$f":"+IFERROR(VLOOKUP(D189,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":44.300214513051166},null,{"$f":"+IFERROR(VLOOKUP(D189,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D189,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,138,null,{"$f":"+IFERROR(VLOOKUP(D190,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2036-11-07"},{"$f":"+IFERROR(VLOOKUP(D190,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":157149.38879368175},{"$f":"+IFERROR(VLOOKUP(D190,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1037.5359366464049},null,{"$f":"+IFERROR(VLOOKUP(D190,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1090.3877262219526},null,{"$f":"+IFERROR(VLOOKUP(D190,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":45.468556490296244},null,{"$f":"+IFERROR(VLOOKUP(D190,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D190,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,139,null,{"$f":"+IFERROR(VLOOKUP(D191,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2036-12-07"},{"$f":"+IFERROR(VLOOKUP(D191,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":156111.85285703535},{"$f":"+IFERROR(VLOOKUP(D191,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1079.7839822581693},null,{"$f":"+IFERROR(VLOOKUP(D191,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1048.1396806101882},null,{"$f":"+IFERROR(VLOOKUP(D191,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":43.711318799320338},null,{"$f":"+IFERROR(VLOOKUP(D191,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D191,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,140,null,{"$f":"+IFERROR(VLOOKUP(D192,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2037-01-07"},{"$f":"+IFERROR(VLOOKUP(D192,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":155032.06887477718},{"$f":"+IFERROR(VLOOKUP(D192,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1052.2270510680453},null,{"$f":"+IFERROR(VLOOKUP(D192,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1075.6966118003122},null,{"$f":"+IFERROR(VLOOKUP(D192,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":44.855945260435625},null,{"$f":"+IFERROR(VLOOKUP(D192,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D192,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,141,null,{"$f":"+IFERROR(VLOOKUP(D193,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2037-02-07"},{"$f":"+IFERROR(VLOOKUP(D193,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":153979.84182370914},{"$f":"+IFERROR(VLOOKUP(D193,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1059.5279732701013},null,{"$f":"+IFERROR(VLOOKUP(D193,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1068.3956895982562},null,{"$f":"+IFERROR(VLOOKUP(D193,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":44.551500900331128},null,{"$f":"+IFERROR(VLOOKUP(D193,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D193,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,142,null,{"$f":"+IFERROR(VLOOKUP(D194,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2037-03-07"},{"$f":"+IFERROR(VLOOKUP(D194,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":152920.31385043904},{"$f":"+IFERROR(VLOOKUP(D194,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1169.8560075059743},null,{"$f":"+IFERROR(VLOOKUP(D194,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":958.06765536238322},null,{"$f":"+IFERROR(VLOOKUP(D194,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":39.963175352320867},null,{"$f":"+IFERROR(VLOOKUP(D194,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D194,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,143,null,{"$f":"+IFERROR(VLOOKUP(D195,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2037-04-07"},{"$f":"+IFERROR(VLOOKUP(D195,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":151750.45784293307},{"$f":"+IFERROR(VLOOKUP(D195,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1074.9966489571925},null,{"$f":"+IFERROR(VLOOKUP(D195,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1052.927013911165},null,{"$f":"+IFERROR(VLOOKUP(D195,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":43.90646580190284},null,{"$f":"+IFERROR(VLOOKUP(D195,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D195,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,144,null,{"$f":"+IFERROR(VLOOKUP(D196,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2037-05-07"},{"$f":"+IFERROR(VLOOKUP(D196,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":150675.46119397588},{"$f":"+IFERROR(VLOOKUP(D196,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1116.2840795737093},null,{"$f":"+IFERROR(VLOOKUP(D196,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1011.6395832946481},null,{"$f":"+IFERROR(VLOOKUP(D196,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":42.189129133686308},null,{"$f":"+IFERROR(VLOOKUP(D196,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D196,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,145,null,{"$f":"+IFERROR(VLOOKUP(D197,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2037-06-07"},{"$f":"+IFERROR(VLOOKUP(D197,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":149559.17711440218},{"$f":"+IFERROR(VLOOKUP(D197,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1090.2009436059848},null,{"$f":"+IFERROR(VLOOKUP(D197,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1037.7227192623727},null,{"$f":"+IFERROR(VLOOKUP(D197,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":43.272455244457326},null,{"$f":"+IFERROR(VLOOKUP(D197,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D197,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,146,null,{"$f":"+IFERROR(VLOOKUP(D198,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2037-07-07"},{"$f":"+IFERROR(VLOOKUP(D198,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":148468.9761707962},{"$f":"+IFERROR(VLOOKUP(D198,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1131.098486456604},null,{"$f":"+IFERROR(VLOOKUP(D198,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":996.82517641175343},null,{"$f":"+IFERROR(VLOOKUP(D198,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":41.571313327205175},null,{"$f":"+IFERROR(VLOOKUP(D198,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D198,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,147,null,{"$f":"+IFERROR(VLOOKUP(D199,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2037-08-07"},{"$f":"+IFERROR(VLOOKUP(D199,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":147337.87768433959},{"$f":"+IFERROR(VLOOKUP(D199,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1105.6135242936766},null,{"$f":"+IFERROR(VLOOKUP(D199,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1022.3101385746809},null,{"$f":"+IFERROR(VLOOKUP(D199,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":42.629759276035429},null,{"$f":"+IFERROR(VLOOKUP(D199,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D199,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,148,null,{"$f":"+IFERROR(VLOOKUP(D200,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2037-09-07"},{"$f":"+IFERROR(VLOOKUP(D200,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":146232.26416004592},{"$f":"+IFERROR(VLOOKUP(D200,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1113.2848708136275},null,{"$f":"+IFERROR(VLOOKUP(D200,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1014.6387920547299},null,{"$f":"+IFERROR(VLOOKUP(D200,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":42.309868429677884},null,{"$f":"+IFERROR(VLOOKUP(D200,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D200,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,149,null,{"$f":"+IFERROR(VLOOKUP(D201,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2037-10-07"},{"$f":"+IFERROR(VLOOKUP(D201,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":145118.97928923229},{"$f":"+IFERROR(VLOOKUP(D201,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1153.5904663878337},null,{"$f":"+IFERROR(VLOOKUP(D201,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":974.33319648052384},null,{"$f":"+IFERROR(VLOOKUP(D201,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":40.633314200381228},null,{"$f":"+IFERROR(VLOOKUP(D201,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D201,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,150,null,{"$f":"+IFERROR(VLOOKUP(D202,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2037-11-07"},{"$f":"+IFERROR(VLOOKUP(D202,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":143965.38882284446},{"$f":"+IFERROR(VLOOKUP(D202,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1129.0136818738147},null,{"$f":"+IFERROR(VLOOKUP(D202,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":998.90998099454282},null,{"$f":"+IFERROR(VLOOKUP(D202,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":41.653985832124008},null,{"$f":"+IFERROR(VLOOKUP(D202,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D202,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,151,null,{"$f":"+IFERROR(VLOOKUP(D203,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2037-12-07"},{"$f":"+IFERROR(VLOOKUP(D203,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":142836.37514097063},{"$f":"+IFERROR(VLOOKUP(D203,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1168.9159393684758},null,{"$f":"+IFERROR(VLOOKUP(D203,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":959.00772349988176},null,{"$f":"+IFERROR(VLOOKUP(D203,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":39.994185038877454},null,{"$f":"+IFERROR(VLOOKUP(D203,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D203,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,152,null,{"$f":"+IFERROR(VLOOKUP(D204,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2038-01-07"},{"$f":"+IFERROR(VLOOKUP(D204,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":141667.45920160215},{"$f":"+IFERROR(VLOOKUP(D204,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1144.9579644062405},null,{"$f":"+IFERROR(VLOOKUP(D204,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":982.96569846211707},null,{"$f":"+IFERROR(VLOOKUP(D204,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":40.989118195054445},null,{"$f":"+IFERROR(VLOOKUP(D204,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D204,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,153,null,{"$f":"+IFERROR(VLOOKUP(D205,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2038-02-07"},{"$f":"+IFERROR(VLOOKUP(D205,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":140522.50123719592},{"$f":"+IFERROR(VLOOKUP(D205,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1152.9023039993626},null,{"$f":"+IFERROR(VLOOKUP(D205,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":975.02135886899475},null,{"$f":"+IFERROR(VLOOKUP(D205,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":40.657843690691166},null,{"$f":"+IFERROR(VLOOKUP(D205,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D205,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,154,null,{"$f":"+IFERROR(VLOOKUP(D206,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2038-03-07"},{"$f":"+IFERROR(VLOOKUP(D206,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":139369.59893319657},{"$f":"+IFERROR(VLOOKUP(D206,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1254.7531761185357},null,{"$f":"+IFERROR(VLOOKUP(D206,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":873.17048674982175},null,{"$f":"+IFERROR(VLOOKUP(D206,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":36.421921854000807},null,{"$f":"+IFERROR(VLOOKUP(D206,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D206,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,155,null,{"$f":"+IFERROR(VLOOKUP(D207,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2038-04-07"},{"$f":"+IFERROR(VLOOKUP(D207,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":138114.84575707803},{"$f":"+IFERROR(VLOOKUP(D207,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1169.6079240761817},null,{"$f":"+IFERROR(VLOOKUP(D207,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":958.31573879217581},null,{"$f":"+IFERROR(VLOOKUP(D207,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":39.961228705120746},null,{"$f":"+IFERROR(VLOOKUP(D207,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D207,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,156,null,{"$f":"+IFERROR(VLOOKUP(D208,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2038-05-07"},{"$f":"+IFERROR(VLOOKUP(D208,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":136945.23783300185},{"$f":"+IFERROR(VLOOKUP(D208,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1208.4692126363288},null,{"$f":"+IFERROR(VLOOKUP(D208,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":919.45445023202876},null,{"$f":"+IFERROR(VLOOKUP(D208,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":38.344666592670706},null,{"$f":"+IFERROR(VLOOKUP(D208,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D208,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,157,null,{"$f":"+IFERROR(VLOOKUP(D209,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2038-06-07"},{"$f":"+IFERROR(VLOOKUP(D209,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":135736.76862036553},{"$f":"+IFERROR(VLOOKUP(D209,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1186.1083135577132},null,{"$f":"+IFERROR(VLOOKUP(D209,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":941.81534931064436},null,{"$f":"+IFERROR(VLOOKUP(D209,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":39.273171720242161},null,{"$f":"+IFERROR(VLOOKUP(D209,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D209,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,158,null,{"$f":"+IFERROR(VLOOKUP(D210,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2038-07-07"},{"$f":"+IFERROR(VLOOKUP(D210,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":134550.66030680781},{"$f":"+IFERROR(VLOOKUP(D210,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1224.5464782479273},null,{"$f":"+IFERROR(VLOOKUP(D210,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":903.37718462043017},null,{"$f":"+IFERROR(VLOOKUP(D210,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":37.674184885346342},null,{"$f":"+IFERROR(VLOOKUP(D210,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D210,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,159,null,{"$f":"+IFERROR(VLOOKUP(D211,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2038-08-07"},{"$f":"+IFERROR(VLOOKUP(D211,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":133326.11382855987},{"$f":"+IFERROR(VLOOKUP(D211,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1202.8347444864012},null,{"$f":"+IFERROR(VLOOKUP(D211,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":925.08891838195643},null,{"$f":"+IFERROR(VLOOKUP(D211,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":38.575688933823407},null,{"$f":"+IFERROR(VLOOKUP(D211,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D211,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,160,null,{"$f":"+IFERROR(VLOOKUP(D212,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2038-09-07"},{"$f":"+IFERROR(VLOOKUP(D212,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":132123.27908407347},{"$f":"+IFERROR(VLOOKUP(D212,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1211.1806645827446},null,{"$f":"+IFERROR(VLOOKUP(D212,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":916.742998285613},null,{"$f":"+IFERROR(VLOOKUP(D212,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":38.227668747757185},null,{"$f":"+IFERROR(VLOOKUP(D212,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D212,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,161,null,{"$f":"+IFERROR(VLOOKUP(D213,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2038-10-07"},{"$f":"+IFERROR(VLOOKUP(D213,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":130912.09841949072},{"$f":"+IFERROR(VLOOKUP(D213,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1248.9758923164763},null,{"$f":"+IFERROR(VLOOKUP(D213,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":878.94777055188104},null,{"$f":"+IFERROR(VLOOKUP(D213,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":36.655387556912693},null,{"$f":"+IFERROR(VLOOKUP(D213,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D213,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,162,null,{"$f":"+IFERROR(VLOOKUP(D214,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2038-11-07"},{"$f":"+IFERROR(VLOOKUP(D214,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":129663.12252717424},{"$f":"+IFERROR(VLOOKUP(D214,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1228.2505656165258},null,{"$f":"+IFERROR(VLOOKUP(D214,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":899.67309725183156},null,{"$f":"+IFERROR(VLOOKUP(D214,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":37.51586345063825},null,{"$f":"+IFERROR(VLOOKUP(D214,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D214,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,163,null,{"$f":"+IFERROR(VLOOKUP(D215,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2038-12-07"},{"$f":"+IFERROR(VLOOKUP(D215,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":128434.87196155771},{"$f":"+IFERROR(VLOOKUP(D215,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1265.60806534433},null,{"$f":"+IFERROR(VLOOKUP(D215,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":862.31559752402757},null,{"$f":"+IFERROR(VLOOKUP(D215,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":35.961764148701761},null,{"$f":"+IFERROR(VLOOKUP(D215,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D215,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,164,null,{"$f":"+IFERROR(VLOOKUP(D216,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2039-01-07"},{"$f":"+IFERROR(VLOOKUP(D216,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":127169.26389621338},{"$f":"+IFERROR(VLOOKUP(D216,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1245.5543099263589},null,{"$f":"+IFERROR(VLOOKUP(D216,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":882.36935294199861},null,{"$f":"+IFERROR(VLOOKUP(D216,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":36.794307020090969},null,{"$f":"+IFERROR(VLOOKUP(D216,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D216,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,165,null,{"$f":"+IFERROR(VLOOKUP(D217,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2039-02-07"},{"$f":"+IFERROR(VLOOKUP(D217,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":125923.70958628702},{"$f":"+IFERROR(VLOOKUP(D217,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1254.196641546685},null,{"$f":"+IFERROR(VLOOKUP(D217,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":873.72702132167251},null,{"$f":"+IFERROR(VLOOKUP(D217,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":36.433926639757622},null,{"$f":"+IFERROR(VLOOKUP(D217,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D217,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,166,null,{"$f":"+IFERROR(VLOOKUP(D218,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2039-03-07"},{"$f":"+IFERROR(VLOOKUP(D218,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":124669.51294474033},{"$f":"+IFERROR(VLOOKUP(D218,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1346.8513190137955},null,{"$f":"+IFERROR(VLOOKUP(D218,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":781.07234385456195},null,{"$f":"+IFERROR(VLOOKUP(D218,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":32.580299382407986},null,{"$f":"+IFERROR(VLOOKUP(D218,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D218,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,167,null,{"$f":"+IFERROR(VLOOKUP(D219,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2039-04-07"},{"$f":"+IFERROR(VLOOKUP(D219,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":123322.66162572654},{"$f":"+IFERROR(VLOOKUP(D219,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1272.244123584514},null,{"$f":"+IFERROR(VLOOKUP(D219,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":855.6795392838435},null,{"$f":"+IFERROR(VLOOKUP(D219,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":35.681356763179984},null,{"$f":"+IFERROR(VLOOKUP(D219,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D219,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,168,null,{"$f":"+IFERROR(VLOOKUP(D220,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2039-05-07"},{"$f":"+IFERROR(VLOOKUP(D220,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":122050.41750214202},{"$f":"+IFERROR(VLOOKUP(D220,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1308.4734848207772},null,{"$f":"+IFERROR(VLOOKUP(D220,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":819.45017804758015},null,{"$f":"+IFERROR(VLOOKUP(D220,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":34.174116900091931},null,{"$f":"+IFERROR(VLOOKUP(D220,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D220,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,169,null,{"$f":"+IFERROR(VLOOKUP(D221,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2039-06-07"},{"$f":"+IFERROR(VLOOKUP(D221,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":120741.94401732125},{"$f":"+IFERROR(VLOOKUP(D221,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1290.1505426081631},null,{"$f":"+IFERROR(VLOOKUP(D221,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":837.77312026019445},null,{"$f":"+IFERROR(VLOOKUP(D221,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":34.934669135159147},null,{"$f":"+IFERROR(VLOOKUP(D221,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D221,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,170,null,{"$f":"+IFERROR(VLOOKUP(D222,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2039-07-07"},{"$f":"+IFERROR(VLOOKUP(D222,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":119451.79347471309},{"$f":"+IFERROR(VLOOKUP(D222,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1325.9207247855074},null,{"$f":"+IFERROR(VLOOKUP(D222,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":802.00293808285005},null,{"$f":"+IFERROR(VLOOKUP(D222,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":33.44650217242264},null,{"$f":"+IFERROR(VLOOKUP(D222,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D222,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,171,null,{"$f":"+IFERROR(VLOOKUP(D223,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2039-08-07"},{"$f":"+IFERROR(VLOOKUP(D223,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":118125.87274992758},{"$f":"+IFERROR(VLOOKUP(D223,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1308.3022645002093},null,{"$f":"+IFERROR(VLOOKUP(D223,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":819.62139836814822},null,{"$f":"+IFERROR(VLOOKUP(D223,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":34.177752515137826},null,{"$f":"+IFERROR(VLOOKUP(D223,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D223,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,172,null,{"$f":"+IFERROR(VLOOKUP(D224,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2039-09-07"},{"$f":"+IFERROR(VLOOKUP(D224,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":116817.57048542738},{"$f":"+IFERROR(VLOOKUP(D224,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1317.3799754754159},null,{"$f":"+IFERROR(VLOOKUP(D224,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":810.54368739294159},null,{"$f":"+IFERROR(VLOOKUP(D224,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":33.799217059948056},null,{"$f":"+IFERROR(VLOOKUP(D224,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D224,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,173,null,{"$f":"+IFERROR(VLOOKUP(D225,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2039-10-07"},{"$f":"+IFERROR(VLOOKUP(D225,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":115500.19050995196},{"$f":"+IFERROR(VLOOKUP(D225,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1352.4519060736829},null,{"$f":"+IFERROR(VLOOKUP(D225,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":775.47175679467455},null,{"$f":"+IFERROR(VLOOKUP(D225,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":32.340053342305971},null,{"$f":"+IFERROR(VLOOKUP(D225,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D225,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,174,null,{"$f":"+IFERROR(VLOOKUP(D226,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2039-11-07"},{"$f":"+IFERROR(VLOOKUP(D226,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":114147.73860387829},{"$f":"+IFERROR(VLOOKUP(D226,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1335.904717678131},null,{"$f":"+IFERROR(VLOOKUP(D226,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":792.01894519022653},null,{"$f":"+IFERROR(VLOOKUP(D226,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":33.026745702231331},null,{"$f":"+IFERROR(VLOOKUP(D226,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D226,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,175,null,{"$f":"+IFERROR(VLOOKUP(D227,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2039-12-07"},{"$f":"+IFERROR(VLOOKUP(D227,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":112811.83388620015},{"$f":"+IFERROR(VLOOKUP(D227,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1370.5016133919735},null,{"$f":"+IFERROR(VLOOKUP(D227,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":757.42204947638413},null,{"$f":"+IFERROR(VLOOKUP(D227,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":31.587313487666652},null,{"$f":"+IFERROR(VLOOKUP(D227,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D227,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,176,null,{"$f":"+IFERROR(VLOOKUP(D228,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2040-01-07"},{"$f":"+IFERROR(VLOOKUP(D228,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":111441.33227280818},{"$f":"+IFERROR(VLOOKUP(D228,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1354.6832332563404},null,{"$f":"+IFERROR(VLOOKUP(D228,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":773.24042961201712},null,{"$f":"+IFERROR(VLOOKUP(D228,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":32.243692137120021},null,{"$f":"+IFERROR(VLOOKUP(D228,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D228,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,177,null,{"$f":"+IFERROR(VLOOKUP(D229,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2040-02-07"},{"$f":"+IFERROR(VLOOKUP(D229,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":110086.64903955185},{"$f":"+IFERROR(VLOOKUP(D229,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1364.0827605583565},null,{"$f":"+IFERROR(VLOOKUP(D229,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":763.84090231000096},null,{"$f":"+IFERROR(VLOOKUP(D229,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":31.851737121637012},null,{"$f":"+IFERROR(VLOOKUP(D229,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D229,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,178,null,{"$f":"+IFERROR(VLOOKUP(D230,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2040-03-07"},{"$f":"+IFERROR(VLOOKUP(D230,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":108722.56627899349},{"$f":"+IFERROR(VLOOKUP(D230,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1422.3616507608626},null,{"$f":"+IFERROR(VLOOKUP(D230,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":705.56201210749498},null,{"$f":"+IFERROR(VLOOKUP(D230,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":29.427574605743601},null,{"$f":"+IFERROR(VLOOKUP(D230,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D230,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,179,null,{"$f":"+IFERROR(VLOOKUP(D231,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2040-04-07"},{"$f":"+IFERROR(VLOOKUP(D231,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":107300.20462823262},{"$f":"+IFERROR(VLOOKUP(D231,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1383.41662376473},null,{"$f":"+IFERROR(VLOOKUP(D231,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":744.50703910362745},null,{"$f":"+IFERROR(VLOOKUP(D231,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":31.045525871973961},null,{"$f":"+IFERROR(VLOOKUP(D231,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D231,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,180,null,{"$f":"+IFERROR(VLOOKUP(D232,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2040-05-07"},{"$f":"+IFERROR(VLOOKUP(D232,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":105916.78800446789},{"$f":"+IFERROR(VLOOKUP(D232,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1416.7951590517625},null,{"$f":"+IFERROR(VLOOKUP(D232,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":711.12850381659496},null,{"$f":"+IFERROR(VLOOKUP(D232,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":29.656700640810303},null,{"$f":"+IFERROR(VLOOKUP(D232,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D232,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,181,null,{"$f":"+IFERROR(VLOOKUP(D233,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2040-06-07"},{"$f":"+IFERROR(VLOOKUP(D233,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":104499.99284541613},{"$f":"+IFERROR(VLOOKUP(D233,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1402.8460124645094},null,{"$f":"+IFERROR(VLOOKUP(D233,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":725.07765040384811},null,{"$f":"+IFERROR(VLOOKUP(D233,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":30.235331262824428},null,{"$f":"+IFERROR(VLOOKUP(D233,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D233,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,182,null,{"$f":"+IFERROR(VLOOKUP(D234,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2040-07-07"},{"$f":"+IFERROR(VLOOKUP(D234,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":103097.14683295162},{"$f":"+IFERROR(VLOOKUP(D234,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1435.7263147767212},null,{"$f":"+IFERROR(VLOOKUP(D234,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":692.19734809163617},null,{"$f":"+IFERROR(VLOOKUP(D234,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":28.867201112797481},null,{"$f":"+IFERROR(VLOOKUP(D234,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D234,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,183,null,{"$f":"+IFERROR(VLOOKUP(D235,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2040-08-07"},{"$f":"+IFERROR(VLOOKUP(D235,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":101661.4205181749},{"$f":"+IFERROR(VLOOKUP(D235,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1422.5415674353319},null,{"$f":"+IFERROR(VLOOKUP(D235,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":705.3820954330256},null,{"$f":"+IFERROR(VLOOKUP(D235,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":29.41403766948817},null,{"$f":"+IFERROR(VLOOKUP(D235,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D235,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,184,null,{"$f":"+IFERROR(VLOOKUP(D236,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2040-09-07"},{"$f":"+IFERROR(VLOOKUP(D236,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":100238.87895073957},{"$f":"+IFERROR(VLOOKUP(D236,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1432.4119326787402},null,{"$f":"+IFERROR(VLOOKUP(D236,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":695.51173018961731},null,{"$f":"+IFERROR(VLOOKUP(D236,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":29.002448975982997},null,{"$f":"+IFERROR(VLOOKUP(D236,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D236,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,185,null,{"$f":"+IFERROR(VLOOKUP(D237,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2040-10-07"},{"$f":"+IFERROR(VLOOKUP(D237,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":98806.467018060837},{"$f":"+IFERROR(VLOOKUP(D237,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1464.5340682462718},null,{"$f":"+IFERROR(VLOOKUP(D237,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":663.38959462208572},null,{"$f":"+IFERROR(VLOOKUP(D237,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":27.665810764645915},null,{"$f":"+IFERROR(VLOOKUP(D237,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D237,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,186,null,{"$f":"+IFERROR(VLOOKUP(D238,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2040-11-07"},{"$f":"+IFERROR(VLOOKUP(D238,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":97341.932949814567},{"$f":"+IFERROR(VLOOKUP(D238,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1452.5125158702122},null,{"$f":"+IFERROR(VLOOKUP(D238,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":675.41114699814523},null,{"$f":"+IFERROR(VLOOKUP(D238,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":28.164265933061152},null,{"$f":"+IFERROR(VLOOKUP(D238,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D238,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,187,null,{"$f":"+IFERROR(VLOOKUP(D239,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2040-12-07"},{"$f":"+IFERROR(VLOOKUP(D239,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":95889.420433944353},{"$f":"+IFERROR(VLOOKUP(D239,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1484.1192068443056},null,{"$f":"+IFERROR(VLOOKUP(D239,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":643.80445602405189},null,{"$f":"+IFERROR(VLOOKUP(D239,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":26.849037721105436},null,{"$f":"+IFERROR(VLOOKUP(D239,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D239,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,188,null,{"$f":"+IFERROR(VLOOKUP(D240,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2041-01-07"},{"$f":"+IFERROR(VLOOKUP(D240,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":94405.301227100048},{"$f":"+IFERROR(VLOOKUP(D240,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1472.8884601323048},null,{"$f":"+IFERROR(VLOOKUP(D240,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":655.03520273605284},null,{"$f":"+IFERROR(VLOOKUP(D240,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":27.314600487968377},null,{"$f":"+IFERROR(VLOOKUP(D240,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D240,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,189,null,{"$f":"+IFERROR(VLOOKUP(D241,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2041-02-07"},{"$f":"+IFERROR(VLOOKUP(D241,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":92932.41276696774},{"$f":"+IFERROR(VLOOKUP(D241,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1483.108159434672},null,{"$f":"+IFERROR(VLOOKUP(D241,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":644.81550343368565},null,{"$f":"+IFERROR(VLOOKUP(D241,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":26.88844476017643},null,{"$f":"+IFERROR(VLOOKUP(D241,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D241,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,190,null,{"$f":"+IFERROR(VLOOKUP(D242,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2041-03-07"},{"$f":"+IFERROR(VLOOKUP(D242,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":91449.304607533064},{"$f":"+IFERROR(VLOOKUP(D242,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1554.9806794034562},null,{"$f":"+IFERROR(VLOOKUP(D242,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":572.9429834649012},null,{"$f":"+IFERROR(VLOOKUP(D242,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":23.898751603746835},null,{"$f":"+IFERROR(VLOOKUP(D242,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D242,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,191,null,{"$f":"+IFERROR(VLOOKUP(D243,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2041-04-07"},{"$f":"+IFERROR(VLOOKUP(D243,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":89894.323928129612},{"$f":"+IFERROR(VLOOKUP(D243,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1504.1880682174556},null,{"$f":"+IFERROR(VLOOKUP(D243,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":623.73559465090204},null,{"$f":"+IFERROR(VLOOKUP(D243,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":26.009424389485662},null,{"$f":"+IFERROR(VLOOKUP(D243,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D243,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,192,null,{"$f":"+IFERROR(VLOOKUP(D244,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2041-05-07"},{"$f":"+IFERROR(VLOOKUP(D244,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":88390.13585991216},{"$f":"+IFERROR(VLOOKUP(D244,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1534.469629277824},null,{"$f":"+IFERROR(VLOOKUP(D244,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":593.45403359053341},null,{"$f":"+IFERROR(VLOOKUP(D244,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":24.749238040407626},null,{"$f":"+IFERROR(VLOOKUP(D244,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D244,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,193,null,{"$f":"+IFERROR(VLOOKUP(D245,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2041-06-07"},{"$f":"+IFERROR(VLOOKUP(D245,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":86855.666230634335},{"$f":"+IFERROR(VLOOKUP(D245,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1525.2719240502561},null,{"$f":"+IFERROR(VLOOKUP(D245,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":602.65173881810153},null,{"$f":"+IFERROR(VLOOKUP(D245,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":25.130239429023426},null,{"$f":"+IFERROR(VLOOKUP(D245,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D245,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,194,null,{"$f":"+IFERROR(VLOOKUP(D246,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2041-07-07"},{"$f":"+IFERROR(VLOOKUP(D246,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":85330.394306584072},{"$f":"+IFERROR(VLOOKUP(D246,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1555.0128261956902},null,{"$f":"+IFERROR(VLOOKUP(D246,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":572.91083667266719},null,{"$f":"+IFERROR(VLOOKUP(D246,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":23.89251040548849},null,{"$f":"+IFERROR(VLOOKUP(D246,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D246,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,{"$f":"+IF(D246=\"\", \"\", IF((D246+1)>$G$19,\"\", D246+1))","v":195},null,{"$f":"+IFERROR(VLOOKUP(D247,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2041-08-07"},{"$f":"+IFERROR(VLOOKUP(D247,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":83775.381480388387},{"$f":"+IFERROR(VLOOKUP(D247,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1546.6446109612207},null,{"$f":"+IFERROR(VLOOKUP(D247,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":581.2790519071367},null,{"$f":"+IFERROR(VLOOKUP(D247,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":24.239010374632176},null,{"$f":"+IFERROR(VLOOKUP(D247,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D247,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,196,null,{"$f":"+IFERROR(VLOOKUP(D248,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2041-09-07"},{"$f":"+IFERROR(VLOOKUP(D248,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":82228.736869427172},{"$f":"+IFERROR(VLOOKUP(D248,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1557.376070456959},null,{"$f":"+IFERROR(VLOOKUP(D248,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":570.54759241139845},null,{"$f":"+IFERROR(VLOOKUP(D248,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":23.791514533867382},null,{"$f":"+IFERROR(VLOOKUP(D248,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D248,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,197,null,{"$f":"+IFERROR(VLOOKUP(D249,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2041-10-07"},{"$f":"+IFERROR(VLOOKUP(D249,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":80671.360798970214},{"$f":"+IFERROR(VLOOKUP(D249,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1586.2937174493136},null,{"$f":"+IFERROR(VLOOKUP(D249,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":541.62994541904402},null,{"$f":"+IFERROR(VLOOKUP(D249,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":22.587981023375995},null,{"$f":"+IFERROR(VLOOKUP(D249,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D249,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,198,null,{"$f":"+IFERROR(VLOOKUP(D250,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2041-11-07"},{"$f":"+IFERROR(VLOOKUP(D250,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":79085.067081520901},{"$f":"+IFERROR(VLOOKUP(D250,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1579.1885571509295},null,{"$f":"+IFERROR(VLOOKUP(D250,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":548.73510571742804},null,{"$f":"+IFERROR(VLOOKUP(D250,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":22.881946075246685},null,{"$f":"+IFERROR(VLOOKUP(D250,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D250,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,199,null,{"$f":"+IFERROR(VLOOKUP(D251,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2041-12-07"},{"$f":"+IFERROR(VLOOKUP(D251,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":77505.878524369968},{"$f":"+IFERROR(VLOOKUP(D251,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1607.5468607536541},null,{"$f":"+IFERROR(VLOOKUP(D251,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":520.37680211470342},null,{"$f":"+IFERROR(VLOOKUP(D251,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":21.701645986501099},null,{"$f":"+IFERROR(VLOOKUP(D251,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D251,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,200,null,{"$f":"+IFERROR(VLOOKUP(D252,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2042-01-07"},{"$f":"+IFERROR(VLOOKUP(D252,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":75898.331663616307},{"$f":"+IFERROR(VLOOKUP(D252,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1601.2998565525577},null,{"$f":"+IFERROR(VLOOKUP(D252,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":526.62380631579992},null,{"$f":"+IFERROR(VLOOKUP(D252,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":21.959917294346656},null,{"$f":"+IFERROR(VLOOKUP(D252,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D252,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,201,null,{"$f":"+IFERROR(VLOOKUP(D253,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2042-02-07"},{"$f":"+IFERROR(VLOOKUP(D253,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":74297.031807063744},{"$f":"+IFERROR(VLOOKUP(D253,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1612.4105437972798},null,{"$f":"+IFERROR(VLOOKUP(D253,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":515.51311907107754},null,{"$f":"+IFERROR(VLOOKUP(D253,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":21.496607869190999},null,{"$f":"+IFERROR(VLOOKUP(D253,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D253,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,202,null,{"$f":"+IFERROR(VLOOKUP(D254,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2042-03-07"},{"$f":"+IFERROR(VLOOKUP(D254,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":72684.621263266468},{"$f":"+IFERROR(VLOOKUP(D254,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1672.5441065413443},null,{"$f":"+IFERROR(VLOOKUP(D254,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":455.37955632701318},null,{"$f":"+IFERROR(VLOOKUP(D254,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":18.994914356518038},null,{"$f":"+IFERROR(VLOOKUP(D254,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D254,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,203,null,{"$f":"+IFERROR(VLOOKUP(D255,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2042-04-07"},{"$f":"+IFERROR(VLOOKUP(D255,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":71012.077156725121},{"$f":"+IFERROR(VLOOKUP(D255,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1635.2033415257365},null,{"$f":"+IFERROR(VLOOKUP(D255,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":492.72032134262099},null,{"$f":"+IFERROR(VLOOKUP(D255,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":20.546160990373817},null,{"$f":"+IFERROR(VLOOKUP(D255,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D255,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,204,null,{"$f":"+IFERROR(VLOOKUP(D256,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2042-05-07"},{"$f":"+IFERROR(VLOOKUP(D256,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":69376.873815199389},{"$f":"+IFERROR(VLOOKUP(D256,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1662.1252431353655},null,{"$f":"+IFERROR(VLOOKUP(D256,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":465.79841973299187},null,{"$f":"+IFERROR(VLOOKUP(D256,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":19.42552466796716},null,{"$f":"+IFERROR(VLOOKUP(D256,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D256,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,205,null,{"$f":"+IFERROR(VLOOKUP(D257,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2042-06-07"},{"$f":"+IFERROR(VLOOKUP(D257,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":67714.748572064025},{"$f":"+IFERROR(VLOOKUP(D257,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1658.0819963244232},null,{"$f":"+IFERROR(VLOOKUP(D257,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":469.8416665439342},null,{"$f":"+IFERROR(VLOOKUP(D257,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":19.592133919892714},null,{"$f":"+IFERROR(VLOOKUP(D257,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D257,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,206,null,{"$f":"+IFERROR(VLOOKUP(D258,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2042-07-07"},{"$f":"+IFERROR(VLOOKUP(D258,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":66056.666575739597},{"$f":"+IFERROR(VLOOKUP(D258,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1684.4172145125422},null,{"$f":"+IFERROR(VLOOKUP(D258,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":443.50644835581528},null,{"$f":"+IFERROR(VLOOKUP(D258,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":18.495866640932231},null,{"$f":"+IFERROR(VLOOKUP(D258,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D258,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,207,null,{"$f":"+IFERROR(VLOOKUP(D259,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2042-08-07"},{"$f":"+IFERROR(VLOOKUP(D259,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":64372.249361227055},{"$f":"+IFERROR(VLOOKUP(D259,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1681.2740694363852},null,{"$f":"+IFERROR(VLOOKUP(D259,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":446.64959343197233},null,{"$f":"+IFERROR(VLOOKUP(D259,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":18.625037481571592},null,{"$f":"+IFERROR(VLOOKUP(D259,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D259,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,208,null,{"$f":"+IFERROR(VLOOKUP(D260,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2042-09-07"},{"$f":"+IFERROR(VLOOKUP(D260,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":62690.975291790674},{"$f":"+IFERROR(VLOOKUP(D260,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1692.9396611628379},null,{"$f":"+IFERROR(VLOOKUP(D260,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":434.98400170551969},null,{"$f":"+IFERROR(VLOOKUP(D260,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":18.138588850821893},null,{"$f":"+IFERROR(VLOOKUP(D260,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D260,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,209,null,{"$f":"+IFERROR(VLOOKUP(D261,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2042-10-07"},{"$f":"+IFERROR(VLOOKUP(D261,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":60998.035630627834},{"$f":"+IFERROR(VLOOKUP(D261,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1718.3810149934056},null,{"$f":"+IFERROR(VLOOKUP(D261,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":409.54264787495191},null,{"$f":"+IFERROR(VLOOKUP(D261,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":17.079449976321989},null,{"$f":"+IFERROR(VLOOKUP(D261,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D261,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,210,null,{"$f":"+IFERROR(VLOOKUP(D262,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2042-11-07"},{"$f":"+IFERROR(VLOOKUP(D262,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":59279.654615634427},{"$f":"+IFERROR(VLOOKUP(D262,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1716.6092549426228},null,{"$f":"+IFERROR(VLOOKUP(D262,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":411.31440792573466},null,{"$f":"+IFERROR(VLOOKUP(D262,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":17.151580068535353},null,{"$f":"+IFERROR(VLOOKUP(D262,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D262,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,211,null,{"$f":"+IFERROR(VLOOKUP(D263,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2042-12-07"},{"$f":"+IFERROR(VLOOKUP(D263,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":57563.045360691802},{"$f":"+IFERROR(VLOOKUP(D263,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1741.4436430933167},null,{"$f":"+IFERROR(VLOOKUP(D263,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":386.48001977504077},null,{"$f":"+IFERROR(VLOOKUP(D263,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":16.117652700754192},null,{"$f":"+IFERROR(VLOOKUP(D263,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D263,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,212,null,{"$f":"+IFERROR(VLOOKUP(D264,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2043-01-07"},{"$f":"+IFERROR(VLOOKUP(D264,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":55821.601717598482},{"$f":"+IFERROR(VLOOKUP(D264,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1740.6031022339732},null,{"$f":"+IFERROR(VLOOKUP(D264,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":387.32056063438432},null,{"$f":"+IFERROR(VLOOKUP(D264,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":16.151050096718485},null,{"$f":"+IFERROR(VLOOKUP(D264,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D264,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,213,null,{"$f":"+IFERROR(VLOOKUP(D265,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2043-02-07"},{"$f":"+IFERROR(VLOOKUP(D265,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":54080.998615364508},{"$f":"+IFERROR(VLOOKUP(D265,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1752.6803509809699},null,{"$f":"+IFERROR(VLOOKUP(D265,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":375.24331188738762},null,{"$f":"+IFERROR(VLOOKUP(D265,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":15.647435599146274},null,{"$f":"+IFERROR(VLOOKUP(D265,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D265,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,214,null,{"$f":"+IFERROR(VLOOKUP(D266,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2043-03-07"},{"$f":"+IFERROR(VLOOKUP(D266,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":52328.318264383539},{"$f":"+IFERROR(VLOOKUP(D266,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1800.0792586406285},null,{"$f":"+IFERROR(VLOOKUP(D266,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":327.84440422772894},null,{"$f":"+IFERROR(VLOOKUP(D266,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":13.675133839555683},null,{"$f":"+IFERROR(VLOOKUP(D266,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D266,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,215,null,{"$f":"+IFERROR(VLOOKUP(D267,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2043-04-07"},{"$f":"+IFERROR(VLOOKUP(D267,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":50528.239005742907},{"$f":"+IFERROR(VLOOKUP(D267,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1777.3313248236645},null,{"$f":"+IFERROR(VLOOKUP(D267,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":350.59233804469307},null,{"$f":"+IFERROR(VLOOKUP(D267,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":14.6195038187777},null,{"$f":"+IFERROR(VLOOKUP(D267,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D267,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,216,null,{"$f":"+IFERROR(VLOOKUP(D268,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2043-05-07"},{"$f":"+IFERROR(VLOOKUP(D268,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":48750.907680919241},{"$f":"+IFERROR(VLOOKUP(D268,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1800.6086008087846},null,{"$f":"+IFERROR(VLOOKUP(D268,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":327.31506205957305},null,{"$f":"+IFERROR(VLOOKUP(D268,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":13.650254150454542},null,{"$f":"+IFERROR(VLOOKUP(D268,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D268,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,217,null,{"$f":"+IFERROR(VLOOKUP(D269,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2043-06-07"},{"$f":"+IFERROR(VLOOKUP(D269,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":46950.299080110453},{"$f":"+IFERROR(VLOOKUP(D269,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1802.1570133612831},null,{"$f":"+IFERROR(VLOOKUP(D269,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":325.76664950707425},null,{"$f":"+IFERROR(VLOOKUP(D269,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":13.584286533643425},null,{"$f":"+IFERROR(VLOOKUP(D269,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D269,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,218,null,{"$f":"+IFERROR(VLOOKUP(D270,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2043-07-07"},{"$f":"+IFERROR(VLOOKUP(D270,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":45148.142066749169},{"$f":"+IFERROR(VLOOKUP(D270,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1824.7976776215987},null,{"$f":"+IFERROR(VLOOKUP(D270,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":303.12598524675872},null,{"$f":"+IFERROR(VLOOKUP(D270,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":12.641479778501912},null,{"$f":"+IFERROR(VLOOKUP(D270,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D270,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,219,null,{"$f":"+IFERROR(VLOOKUP(D271,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2043-08-07"},{"$f":"+IFERROR(VLOOKUP(D271,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":43323.344389127567},{"$f":"+IFERROR(VLOOKUP(D271,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1827.3227929355394},null,{"$f":"+IFERROR(VLOOKUP(D271,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":300.60086993281811},null,{"$f":"+IFERROR(VLOOKUP(D271,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":12.534887643067972},null,{"$f":"+IFERROR(VLOOKUP(D271,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D271,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,220,null,{"$f":"+IFERROR(VLOOKUP(D272,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2043-09-07"},{"$f":"+IFERROR(VLOOKUP(D272,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":41496.021596192026},{"$f":"+IFERROR(VLOOKUP(D272,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1840.0017499493554},null,{"$f":"+IFERROR(VLOOKUP(D272,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":287.92191291900218},null,{"$f":"+IFERROR(VLOOKUP(D272,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":12.006182248319812},null,{"$f":"+IFERROR(VLOOKUP(D272,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D272,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,221,null,{"$f":"+IFERROR(VLOOKUP(D273,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2043-10-07"},{"$f":"+IFERROR(VLOOKUP(D273,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":39656.019846242671},{"$f":"+IFERROR(VLOOKUP(D273,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1861.6719515778852},null,{"$f":"+IFERROR(VLOOKUP(D273,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":266.25171129047231},null,{"$f":"+IFERROR(VLOOKUP(D273,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":11.103685556782944},null,{"$f":"+IFERROR(VLOOKUP(D273,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D273,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,222,null,{"$f":"+IFERROR(VLOOKUP(D274,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2043-11-07"},{"$f":"+IFERROR(VLOOKUP(D274,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":37794.347894664788},{"$f":"+IFERROR(VLOOKUP(D274,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1865.6859705601209},null,{"$f":"+IFERROR(VLOOKUP(D274,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":262.23769230823666},null,{"$f":"+IFERROR(VLOOKUP(D274,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":10.935164657360511},null,{"$f":"+IFERROR(VLOOKUP(D274,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D274,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,223,null,{"$f":"+IFERROR(VLOOKUP(D275,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2043-12-07"},{"$f":"+IFERROR(VLOOKUP(D275,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":35928.661924104665},{"$f":"+IFERROR(VLOOKUP(D275,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1886.6975448978706},null,{"$f":"+IFERROR(VLOOKUP(D275,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":241.22611797048683},null,{"$f":"+IFERROR(VLOOKUP(D275,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":10.060025338599811},null,{"$f":"+IFERROR(VLOOKUP(D275,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D275,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,224,null,{"$f":"+IFERROR(VLOOKUP(D276,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2044-01-07"},{"$f":"+IFERROR(VLOOKUP(D276,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":34041.964379206795},{"$f":"+IFERROR(VLOOKUP(D276,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1891.7220433742805},null,{"$f":"+IFERROR(VLOOKUP(D276,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":236.20161949407708},null,{"$f":"+IFERROR(VLOOKUP(D276,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":9.849475026904134},null,{"$f":"+IFERROR(VLOOKUP(D276,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D276,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,225,null,{"$f":"+IFERROR(VLOOKUP(D277,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2044-02-07"},{"$f":"+IFERROR(VLOOKUP(D277,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":32150.242335832514},{"$f":"+IFERROR(VLOOKUP(D277,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1904.8478373296543},null,{"$f":"+IFERROR(VLOOKUP(D277,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":223.07582553870307},null,{"$f":"+IFERROR(VLOOKUP(D277,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":9.3021367823626413},null,{"$f":"+IFERROR(VLOOKUP(D277,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D277,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,226,null,{"$f":"+IFERROR(VLOOKUP(D278,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2044-03-07"},{"$f":"+IFERROR(VLOOKUP(D278,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":30245.394498502861},{"$f":"+IFERROR(VLOOKUP(D278,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1931.6442506938145},null,{"$f":"+IFERROR(VLOOKUP(D278,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":196.27941217454304},null,{"$f":"+IFERROR(VLOOKUP(D278,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":8.1864201108064556},null,{"$f":"+IFERROR(VLOOKUP(D278,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D278,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,227,null,{"$f":"+IFERROR(VLOOKUP(D279,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2044-04-07"},{"$f":"+IFERROR(VLOOKUP(D279,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":28313.750247809046},{"$f":"+IFERROR(VLOOKUP(D279,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1931.4675010562537},null,{"$f":"+IFERROR(VLOOKUP(D279,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":196.45616181210374},null,{"$f":"+IFERROR(VLOOKUP(D279,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":8.192111738244348},null,{"$f":"+IFERROR(VLOOKUP(D279,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D279,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,228,null,{"$f":"+IFERROR(VLOOKUP(D280,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2044-05-07"},{"$f":"+IFERROR(VLOOKUP(D280,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":26382.282746752793},{"$f":"+IFERROR(VLOOKUP(D280,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1950.7922221360982},null,{"$f":"+IFERROR(VLOOKUP(D280,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":177.13144073225934},null,{"$f":"+IFERROR(VLOOKUP(D280,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":7.3870391689810093},null,{"$f":"+IFERROR(VLOOKUP(D280,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D280,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,229,null,{"$f":"+IFERROR(VLOOKUP(D281,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2044-06-07"},{"$f":"+IFERROR(VLOOKUP(D281,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":24431.490524616696},{"$f":"+IFERROR(VLOOKUP(D281,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1958.4047254684492},null,{"$f":"+IFERROR(VLOOKUP(D281,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":169.5189373999082},null,{"$f":"+IFERROR(VLOOKUP(D281,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":7.0688445916840523},null,{"$f":"+IFERROR(VLOOKUP(D281,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D281,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,230,null,{"$f":"+IFERROR(VLOOKUP(D282,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2044-07-07"},{"$f":"+IFERROR(VLOOKUP(D282,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":22473.085799148248},{"$f":"+IFERROR(VLOOKUP(D282,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1977.0386881482393},null,{"$f":"+IFERROR(VLOOKUP(D282,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":150.88497472011827},null,{"$f":"+IFERROR(VLOOKUP(D282,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":6.2924640236680016},null,{"$f":"+IFERROR(VLOOKUP(D282,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D282,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,231,null,{"$f":"+IFERROR(VLOOKUP(D283,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2044-08-07"},{"$f":"+IFERROR(VLOOKUP(D283,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":20496.047111000007},{"$f":"+IFERROR(VLOOKUP(D283,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1985.7109671814376},null,{"$f":"+IFERROR(VLOOKUP(D283,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":142.21269568691983},null,{"$f":"+IFERROR(VLOOKUP(D283,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":5.9301896306945441},null,{"$f":"+IFERROR(VLOOKUP(D283,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D283,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,232,null,{"$f":"+IFERROR(VLOOKUP(D284,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2044-09-07"},{"$f":"+IFERROR(VLOOKUP(D284,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":18510.336143818571},{"$f":"+IFERROR(VLOOKUP(D284,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1999.4889072870883},null,{"$f":"+IFERROR(VLOOKUP(D284,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":128.43475558126917},null,{"$f":"+IFERROR(VLOOKUP(D284,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":5.3556572575319201},null,{"$f":"+IFERROR(VLOOKUP(D284,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D284,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,233,null,{"$f":"+IFERROR(VLOOKUP(D285,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2044-10-07"},{"$f":"+IFERROR(VLOOKUP(D285,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":16510.847236531481},{"$f":"+IFERROR(VLOOKUP(D285,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":2017.0693373806575},null,{"$f":"+IFERROR(VLOOKUP(D285,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":110.85432548769992},null,{"$f":"+IFERROR(VLOOKUP(D285,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":4.6230372261601156},null,{"$f":"+IFERROR(VLOOKUP(D285,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D285,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,234,null,{"$f":"+IFERROR(VLOOKUP(D286,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2044-11-07"},{"$f":"+IFERROR(VLOOKUP(D286,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":14493.777899150824},{"$f":"+IFERROR(VLOOKUP(D286,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":2027.3579677095327},null,{"$f":"+IFERROR(VLOOKUP(D286,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":100.56569515882489},null,{"$f":"+IFERROR(VLOOKUP(D286,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":4.1935330720919879},null,{"$f":"+IFERROR(VLOOKUP(D286,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D286,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,235,null,{"$f":"+IFERROR(VLOOKUP(D287,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2044-12-07"},{"$f":"+IFERROR(VLOOKUP(D287,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":12466.419931441291},{"$f":"+IFERROR(VLOOKUP(D287,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":2044.2237440847434},null,{"$f":"+IFERROR(VLOOKUP(D287,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":83.699918783614009},null,{"$f":"+IFERROR(VLOOKUP(D287,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":3.4905975807516905},null,{"$f":"+IFERROR(VLOOKUP(D287,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D287,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,236,null,{"$f":"+IFERROR(VLOOKUP(D288,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2045-01-07"},{"$f":"+IFERROR(VLOOKUP(D288,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":10422.196187356547},{"$f":"+IFERROR(VLOOKUP(D288,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":2055.608810801763},null,{"$f":"+IFERROR(VLOOKUP(D288,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":72.314852066594298},null,{"$f":"+IFERROR(VLOOKUP(D288,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":3.0154887634970171},null,{"$f":"+IFERROR(VLOOKUP(D288,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D288,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,237,null,{"$f":"+IFERROR(VLOOKUP(D289,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2045-02-07"},{"$f":"+IFERROR(VLOOKUP(D289,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":8366.587376554784},{"$f":"+IFERROR(VLOOKUP(D289,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":2069.8717400719156},null,{"$f":"+IFERROR(VLOOKUP(D289,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":58.051922796442007},null,{"$f":"+IFERROR(VLOOKUP(D289,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":2.4207326142472119},null,{"$f":"+IFERROR(VLOOKUP(D289,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D289,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,238,null,{"$f":"+IFERROR(VLOOKUP(D290,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2045-03-07"},{"$f":"+IFERROR(VLOOKUP(D290,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":6296.7156364828679},{"$f":"+IFERROR(VLOOKUP(D290,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":2088.4738380908007},null,{"$f":"+IFERROR(VLOOKUP(D290,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":39.449824777556707},null,{"$f":"+IFERROR(VLOOKUP(D290,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":1.6455416863097365},null,{"$f":"+IFERROR(VLOOKUP(D290,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D290,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,239,null,{"$f":"+IFERROR(VLOOKUP(D291,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2045-04-07"},{"$f":"+IFERROR(VLOOKUP(D291,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":4208.2417983920677},{"$f":"+IFERROR(VLOOKUP(D291,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":2098.7245979457111},null,{"$f":"+IFERROR(VLOOKUP(D291,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":29.199064922646354},null,{"$f":"+IFERROR(VLOOKUP(D291,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":1.2175846269833448},null,{"$f":"+IFERROR(VLOOKUP(D291,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D291,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,240,null,{"$f":"+IFERROR(VLOOKUP(D292,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2045-05-07"},{"$f":"+IFERROR(VLOOKUP(D292,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":2109.5172004463566},{"$f":"+IFERROR(VLOOKUP(D292,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":2113.7603008669957},null,{"$f":"+IFERROR(VLOOKUP(D292,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":14.16336200136195},null,{"$f":"+IFERROR(VLOOKUP(D292,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":0.59066481611620247},null,{"$f":"+IFERROR(VLOOKUP(D292,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D292,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2212.9236628683575}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D293,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D293,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D293,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D293,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D293,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D293,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D293,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D294,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D294,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D294,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D294,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D294,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D294,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D294,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D295,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D295,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D295,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D295,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D295,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D295,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D295,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D296,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D296,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D296,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D296,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D296,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D296,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D296,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D297,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D297,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D297,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D297,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D297,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D297,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D297,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D298,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D298,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D298,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D298,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D298,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D298,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D298,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D299,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D299,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D299,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D299,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D299,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D299,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D299,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D300,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D300,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D300,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D300,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D300,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D300,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D300,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D301,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D301,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D301,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D301,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D301,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D301,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D301,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D302,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D302,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D302,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D302,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D302,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D302,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D302,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D303,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D303,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D303,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D303,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D303,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D303,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D303,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D304,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D304,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D304,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D304,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D304,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D304,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D304,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D305,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D305,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D305,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D305,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D305,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D305,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D305,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D306,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D306,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D306,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D306,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D306,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D306,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D306,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D307,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D307,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D307,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D307,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D307,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D307,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D307,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D308,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D308,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D308,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D308,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D308,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D308,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D308,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D309,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D309,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D309,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D309,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D309,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D309,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D309,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D310,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D310,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D310,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D310,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D310,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D310,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D310,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,{"$f":"+IF(D310=\"\", \"\", IF((D310+1)>$G$19,\"\", D310+1))","v":""},null,{"$f":"+IFERROR(VLOOKUP(D311,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D311,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D311,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D311,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D311,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D311,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D311,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D312,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D312,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D312,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D312,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D312,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D312,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D312,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D313,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D313,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D313,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D313,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D313,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D313,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D313,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D314,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D314,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D314,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D314,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D314,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D314,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D314,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D315,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D315,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D315,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D315,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D315,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D315,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D315,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D316,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D316,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D316,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D316,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D316,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D316,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D316,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D317,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D317,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D317,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D317,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D317,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D317,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D317,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D318,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D318,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D318,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D318,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D318,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D318,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D318,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D319,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D319,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D319,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D319,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D319,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D319,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D319,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D320,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D320,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D320,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D320,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D320,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D320,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D320,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D321,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D321,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D321,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D321,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D321,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D321,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D321,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D322,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D322,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D322,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D322,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D322,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D322,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D322,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D323,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D323,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D323,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D323,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D323,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D323,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D323,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D324,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D324,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D324,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D324,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D324,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D324,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D324,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D325,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D325,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D325,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D325,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D325,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D325,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D325,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D326,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D326,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D326,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D326,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D326,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D326,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D326,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D327,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D327,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D327,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D327,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D327,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D327,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D327,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D328,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D328,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D328,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D328,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D328,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D328,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D328,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D329,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D329,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D329,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D329,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D329,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D329,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D329,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D330,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D330,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D330,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D330,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D330,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D330,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D330,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D331,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D331,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D331,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D331,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D331,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D331,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D331,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D332,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D332,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D332,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D332,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D332,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D332,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D332,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D333,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D333,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D333,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D333,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D333,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D333,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D333,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D334,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D334,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D334,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D334,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D334,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D334,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D334,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D335,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D335,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D335,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D335,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D335,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D335,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D335,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D336,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D336,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D336,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D336,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D336,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D336,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D336,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D337,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D337,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D337,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D337,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D337,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D337,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D337,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D338,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D338,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D338,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D338,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D338,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D338,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D338,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D339,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D339,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D339,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D339,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D339,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D339,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D339,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D340,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D340,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D340,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D340,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D340,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D340,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D340,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D341,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D341,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D341,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D341,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D341,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D341,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D341,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D342,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D342,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D342,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D342,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D342,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D342,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D342,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D343,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D343,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D343,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D343,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D343,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D343,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D343,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D344,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D344,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D344,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D344,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D344,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D344,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D344,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D345,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D345,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D345,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D345,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D345,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D345,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D345,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D346,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D346,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D346,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D346,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D346,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D346,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D346,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D347,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D347,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D347,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D347,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D347,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D347,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D347,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D348,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D348,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D348,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D348,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D348,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D348,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D348,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D349,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D349,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D349,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D349,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D349,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D349,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D349,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D350,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D350,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D350,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D350,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D350,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D350,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D350,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D351,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D351,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D351,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D351,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D351,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D351,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D351,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D352,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D352,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D352,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D352,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D352,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D352,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D352,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D353,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D353,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D353,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D353,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D353,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D353,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D353,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D354,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D354,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D354,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D354,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D354,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D354,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D354,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D355,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D355,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D355,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D355,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D355,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D355,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D355,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D356,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D356,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D356,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D356,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D356,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D356,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D356,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D357,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D357,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D357,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D357,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D357,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D357,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D357,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D358,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D358,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D358,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D358,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D358,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D358,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D358,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D359,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D359,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D359,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D359,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D359,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D359,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D359,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D360,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D360,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D360,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D360,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D360,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D360,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D360,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D361,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D361,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D361,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D361,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D361,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D361,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D361,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D362,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D362,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D362,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D362,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D362,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D362,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D362,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D363,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D363,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D363,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D363,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D363,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D363,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D363,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D364,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D364,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D364,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D364,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D364,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D364,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D364,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D365,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D365,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D365,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D365,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D365,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D365,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D365,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D366,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D366,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D366,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D366,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D366,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D366,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D366,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D367,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D367,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D367,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D367,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D367,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D367,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D367,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D368,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D368,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D368,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D368,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D368,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D368,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D368,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D369,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D369,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D369,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D369,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D369,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D369,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D369,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D370,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D370,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D370,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D370,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D370,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D370,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D370,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D371,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D371,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D371,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D371,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D371,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D371,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D371,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D372,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D372,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D372,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D372,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D372,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D372,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D372,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D373,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D373,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D373,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D373,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D373,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D373,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D373,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D374,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D374,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D374,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D374,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D374,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D374,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D374,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,{"$f":"+IF(D374=\"\", \"\", IF((D374+1)>$G$19,\"\", D374+1))","v":""},null,{"$f":"+IFERROR(VLOOKUP(D375,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D375,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D375,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D375,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D375,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D375,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D375,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D376,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D376,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D376,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D376,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D376,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D376,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D376,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D377,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D377,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D377,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D377,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D377,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D377,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D377,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D378,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D378,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D378,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D378,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D378,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D378,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D378,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D379,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D379,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D379,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D379,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D379,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D379,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D379,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D380,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D380,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D380,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D380,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D380,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D380,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D380,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D381,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D381,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D381,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D381,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D381,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D381,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D381,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D382,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D382,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D382,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D382,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D382,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D382,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D382,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D383,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D383,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D383,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D383,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D383,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D383,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D383,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D384,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D384,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D384,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D384,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D384,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D384,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D384,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D385,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D385,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D385,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D385,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D385,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D385,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D385,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D386,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D386,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D386,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D386,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D386,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D386,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D386,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D387,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D387,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D387,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D387,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D387,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D387,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D387,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D388,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D388,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D388,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D388,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D388,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D388,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D388,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D389,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D389,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D389,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D389,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D389,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D389,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D389,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D390,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D390,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D390,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D390,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D390,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D390,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D390,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D391,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D391,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D391,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D391,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D391,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D391,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D391,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D392,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D392,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D392,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D392,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D392,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D392,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D392,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D393,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D393,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D393,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D393,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D393,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D393,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D393,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D394,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D394,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D394,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D394,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D394,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D394,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D394,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D395,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D395,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D395,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D395,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D395,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D395,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D395,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D396,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D396,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D396,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D396,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D396,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D396,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D396,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D397,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D397,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D397,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D397,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D397,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D397,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D397,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D398,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D398,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D398,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D398,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D398,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D398,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D398,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D399,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D399,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D399,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D399,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D399,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D399,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D399,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D400,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D400,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D400,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D400,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D400,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D400,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D400,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D401,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D401,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D401,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D401,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D401,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D401,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D401,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D402,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D402,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D402,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D402,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D402,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D402,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D402,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D403,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D403,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D403,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D403,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D403,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D403,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D403,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D404,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D404,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D404,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D404,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D404,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D404,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D404,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D405,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D405,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D405,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D405,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D405,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D405,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D405,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D406,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D406,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D406,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D406,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D406,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D406,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D406,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D407,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D407,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D407,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D407,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D407,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D407,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D407,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D408,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D408,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D408,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D408,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D408,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D408,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D408,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D409,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D409,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D409,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D409,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D409,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D409,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D409,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D410,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D410,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D410,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D410,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D410,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D410,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D410,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D411,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D411,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D411,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D411,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D411,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D411,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D411,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D412,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D412,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D412,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D412,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D412,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D412,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D412,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]

{"sheet":"Resolucion","index":16,"n_rows":54,"n_cols":30,"rows_kept":54,"cut":false,"hidden":true,"merged":[[1,1,4,2],[1,4,1,5],[1,8,1,9],[1,11,4,12],[4,8,4,9],[37,1,38,4],[39,1,42,4],[25,18,25,21],[29,19,29,24],[31,17,36,17]]}
[]
[null,{"$f":"CONCATENATE(Principal!E4,\" - \",Principal!E5)","v":"Hipotecario - Tradicional"},null,"Titular:",{"$f":"Ingreso_Titular!D4","v":0},null,{"$f":"Principal!C11","v":"RENTA ALTA"},"Mancomuno:",{"$f":"Ingreso_Cony!D4","v":0},null,null,"Interbank\nBooster CHIP",null,null,null,null,null,"MATRIZ ZONA",null,null,null,null,null,null,null,null,"CY DY"]
[null,null,null,"DNI:",{"$f":"Ingreso_Titular!D5","v":"46046330"},{"$f":"CONCATENATE(\"Edad: \",Deudas!E12)","v":{"$error":"#VALUE!"}},null,"DNI:",{"$f":"Ingreso_Cony!D5","v":0},null,null,null,null,null,null,"Soles"]
[null,null,null,null,{"$f":"CONCATENATE(\"Buro: \",Principal!C13)","v":"Buro: ALTO"},{"$f":"CONCATENATE(\"Color: \",Principal!C14)","v":"Color: VERDE CLARO"},{"$f":"IFERROR(VLOOKUP(Principal!C14,$R$4:$S$9,2,FALSE),\"\")","v":"ZONA 1"},null,{"$f":"IF(Principal!C9=\"Soltero(a)\",CONCATENATE(\"Buro: \",Principal!C24),CONCATENATE(\"Buro: \",Principal!I13))","v":"Buro: "},null,null,null,null,null,null,"Dólares",null,"VERDE CLARO","ZONA 1",null,null,null,null,null,null,null,"RatioSobreendeudamientoMáximo (Máx D/Y)",{"$f":"IFERROR(Deudas_fx!J66,\"\")","v":0.59}]
[null,null,null,null,{"$f":"Principal!H5","v":"Zona de Recorte:"},{"$f":"Principal!I5","v":"ATENCIÓN"},null,null,null,null,null,null,null,null,null,null,null,"VERDE","ZONA 1",null,null,null,null,null,null,null,"MaxRatioEndeudamHipotecario",{"$f":"IF(J21=\"Ahorro Casa\",0.4,IF(AND(J20=\"Hipotecario\",J21=\"Tradicional\"),$AA$16,Deudas_fx!F54))","v":0.5}]
[null,{"$f":"IF(AND(OR(J20=\"MiVivienda\",J20=\"TechoPropio\"),OR(C9=\"Dólares\",C10=\"Dólares\")),\"Este producto se entrega en Soles\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Integrador",null,"AMARILLO","ZONA 1",null,null,null,null,null,null,null,"MaxRatioEndeudamientoPersonal",{"$f":"IF(K15=0,\"\",Deudas_fx!J66-K11/K15)","v":0.37936832740213522}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TP",null,"GRIS","ZONA 2",null,null,null,null,null,null,null,"Ratio EndeudamientoHip Útil (Max C/Y)",{"$f":"IF(K15=0,\"\",MIN(AB6,AB5))","v":0.37936832740213522}]
[null,"Condiciones del Crédito",null,null,null,null,null,"Resumen Deudas e Ingresos",null,null,null,null,null,null,null,"Verde",null,"ROJO","ZONA 3",null,null,null,null,null,null,null,"Capac. Endeudamiento Máximo - CEM ",{"$f":"IF(K15=0,\"\",Deudas_fx!K78)","v":3411.2799999999997},"CEM ($)",{"$f":"IF(K15=0,\"\",IF($C$10=\"Dólares\",AB8/$C$11,0))","v":0}]
[null,"Valor del Inmueble","Soles",300000,{"$f":"IF(D9=\"\",\"\",IF(OR(D14=\"N/A\",D14=\"#N/A\"),\"Valor del Inmueble fuera del rango de Producto \"&J20&\" (Ver Cuadros)\",\"\"))","v":""},null,null,"Deudas",null,null,null,{"$f":"C17","v":"Soles"},null,null,null,null,null,"NO DATA","NO BANC",null,null,null,null,null,null,null,"CEM Ajustado (****)",{"$f":"IF(K15=0,\"\",Deudas_fx!L78)","v":3411.2799999999997},"CEM Ajustado ($)",{"$f":"IF(K15=0,\"\",IF($C$10=\"Dólares\",AB9/$C$11,0))","v":0}]
[null,"Elegir moneda del crédito","Soles",null,null,null,null,"Saldo Total en el SSFF",null,{"$f":"P3","v":"Soles"},{"$f":"Deudas!C41","v":178522.37},{"$f":"IF(C10=P4,Deudas!C41/$C$11,0)","v":0},null,null,null,"IB",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K15=0,\"\",Deudas_fx!L78)","v":3411.2799999999997}]
[null,"Tipo de Cambio",3.85,null,null,null,null,"Cuota SBS",null,{"$f":"P3","v":"Soles"},{"$f":"Deudas!C42","v":1894},{"$f":"IF(C10=P4,Deudas!C42/$C$11,0)","v":0},null,null,null,"Externo"]
[null,"Cuota Inicial (sin bonos MV/TP)",{"$f":"C9","v":"Soles"},null,0.2,{"$f":"IF(D12=\"\",\"\",IF(J20<>\"MiVivienda\",\"\",IF(J21=\"Ahorro Casa\",\"INICIAL MINIMA 10%\",IF(AND(J21=\"Tradicional\",D9<=Cuadros!C27),\"INICIAL MINIMA 7.5%\",\"INICIAL MINIMA 10%\"))))","v":""},null,"Ingresos neto",null,null,null,{"$f":"C17","v":"Soles"},null,null,null,null,null,"AHORRO CASA","Dependiente","Profesional Independiente","Microempresario","Informal"]
[null,"Para MV: Cuota inicial a colocar en ADQ",null,{"$f":"IFERROR(D12+D14+D15+D16,0)","v":0},null,null,null,"YN Titular",null,{"$f":"C17","v":"Soles"},{"$f":"Ingreso_Titular!D8","v":8992},{"$f":"IF(C10=P4,Ingreso_Titular!D8/$C$11,0)","v":0},null,null,null,"Normal",3.3999999999999998E-3,"Verde Claro","4M / CI 10%","4M / CI 20%\n6M / CI 10%","4M / CI 20%\n6M / CI 10%","6M / CI 20%\n9M / CI 15%",null,null,null,null,"Matriz CY Hipotecario Tradicional",{"$f":"_xlfn.IFS(\nOR(G2=\"no data\",G2=0),\"consumo inicial\",\nG2=\"estado\",\"masivo dependiente\",\nTRUE,G2)","v":"RENTA ALTA"},"provisional por segmento ESTADO y SIN SEGMENTO"]
[null,{"$f":"_xlfn.IFS(J20=\"MiVivienda\",\"Bono MV\",J20=\"TechoPropio\",\"Bono TechoPropio\",TRUE,\"\")","v":""},null,{"$f":"IF(J20=\"TechoPropio\",IF(D9<Cuadros!B34,\"N/A\",IF(D9<=Cuadros!B35,Cuadros!D34,IF(D9<=Cuadros!C35,Cuadros!D35,\"N/A\"))),IF(J20=\"MiVivienda\",IF(D9<Cuadros!B24,\"N/A\",IF(D9<=Cuadros!C24,Cuadros!D24,IF(D9<=Cuadros!C25,Cuadros!D25,IF(D9<=Cuadros!C26,Cuadros!D26,IF(D9<=Cuadros!C27,Cuadros!D27,IF(D9>Cuadros!C28,\"N/A\",0)))))),0))","v":0},{"$f":"IF(D14>0,\"Soles\",\"\")","v":""},null,null,"YN Mancomuno",null,{"$f":"J13","v":"Soles"},{"$f":"Ingreso_Cony!D8","v":0},{"$f":"IF(C10=P4,Ingreso_Cony!D8/$C$11,0)","v":0},null,null,null,"Mixto",5.0000000000000001E-3,"Verde","4M / CI 10%","4M / CI 20%\n6M / CI 10%","4M / CI 20%\n6M / CI 10%","6M / CI 20%\n9M / CI 15%",null,null,null,null,{"$f":"MATCH($AB$13,$S$21:$V$21,0)","v":1},"Indice Segmento"]
[null,{"$f":"IF(J20=\"Mivivienda\",\"Bono Integrador\",\"\")","v":""},null,{"$f":"IF(AND(D9<=Cuadros!C27,D9>=Cuadros!B24),IF(AND(C15<>\"No\",AND(C15<>\"\",C15<>\"sin bono integrador\"),D9<=Cuadros!C27,J20=\"MiVivienda\"),3400,0),0)","v":0},{"$f":"IF(D14>0,\"Soles\",\"\")","v":""},null,null,"Ingreso Neto Mensual Total",null,{"$f":"J14","v":"Soles"},{"$f":"K13+K14","v":8992},{"$f":"L13+L14","v":0},null,null,null,"Preferente",2.2000000000000001E-3,"Amarillo","4M / CI 10%","4M / CI 20%\n6M / CI 10%","4M / CI 20%\n6M / CI 10%","6M / CI 20%\n9M / CI 15%",null,null,null,null,{"$f":"MATCH(Principal!$C$14,$R$22:$R$27,0)","v":1},"Indice Color"]
[null,{"$f":"IF(J20=\"Mivivienda\",\"Bono Verde\",\"\")","v":""},null,{"$f":"IF(AND(D9<=355100,D9>=67400,J20=\"MiVivienda\"),_xlfn.IFNA(VLOOKUP(C16,Cuadros!$B$59:$C$60,2,FALSE),0),0)","v":0},{"$f":"IF(D14>0,\"Soles\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"Dorado",2.3999999999999998E-3,"Gris","APAGADA","APAGADA","APAGADA","APAGADA",null,null,null,null,{"$f":"INDEX(S22:V27,AA15,AA14)","v":0.5},"CY correspondiente"]
[null,"Importe del Préstamo",{"$f":"C10","v":"Soles"},{"$f":"IFERROR(IF(AND(C10=P3,C9=P4),(D9-(D9*E12)-D14-D15-D16)*C11,(D9-(D9*E12)-D14-D15-D16)),0)","v":240000},{"$f":"_xlfn.IFNA(IF(AB22=0,\"\",AB31),\"\")","v":390000},{"$f":"IF(E17<>\"\",\"Oferta CEM Máxima referencial\",\"\")","v":"Oferta CEM Máxima referencial"},null,null,null,null,null,null,null,null,null,null,null,"Rojo","ZONA RESTRINGIDA","ZONA RESTRINGIDA","ZONA RESTRINGIDA","ZONA RESTRINGIDA"]
[null,"Tasa Interes","TEA",0.08,{"$f":" (1 + D18)^(1/12) - 1","v":6.4340301100034303E-3},null,null,"Endeudamiento, Zona Geográfica, Producto y Situación Laboral",null,null,null,null,null,null,null,"Ordinaria",null,"NO DATA","6M / CI 20%\n9M / CI 15%","APAGADA","APAGADA","APAGADA",null,null,null,null,"Monto maximo sugerido"]
[null,"Plazo",null,240,"Meses",{"$f":"IF(D19=\"\",\"\",IFERROR(IF(AND('Cronograma HIPO'!V9+D19/12>86,Deudas!E12<0),\"Titular o Cónyuge excede el límite de edad de permanencia (86 años), reducir el plazo del Crédito\",IF(AND(J20=P30,OR(D19<60,D19>300)),\"El rango de Plazo MV es de 5 a 25 años\",IF(AND(J20=P32,D19>60),\"El Plazo Máximo de PPGH es hasta 5 años. Solicitar excepción máxima hasta 10 años\",\"\"))),\"\"))","v":""},null,"Departamento Geográfico",null,"Lima",{"$f":"VLOOKUP(J19,Cuadros!$AA$2:$AB$26,2,0)","v":"Zona1"},null,null,null,null,"Extraordinaria",null,null,null,null,null,null,null,null,null,null,"Tasa de Costo Efectiva Mensual",{"$f":"(1+D31)^(1/12)-1","v":7.3107114120738448E-3}]
[null,"Tipo de Crédito",null,"Individual",null,{"$f":"IF(Deudas!E12>0,IFERROR(IF(OR(J20=P30,J20=P31),IF(VLOOKUP(75,'Cronograma HIPO'!Z:AC,4,1)>IF(C10=\"Soles\",15000*HIPO!J25,15000),\"Titular o Cónyuge excede el Saldo Capital MiVivienda Máximo (15,000 USD) al cumplir los 75 años, reducir el Plazo del Crédito\",\"\"),IF(VLOOKUP(75,'Cronograma HIPO'!Z:AC,4,1)>IF(C10=\"Soles\",30000*HIPO!J25,30000),\"Titular o Cónyuge excede el Saldo Capital Máximo (30,000 USD) al cumplir los 75 años, reducir el Plazo del Crédito\",\"\")),\"\"),\"\")","v":{"$error":"#VALUE!"}},null,"Producto",null,{"$f":"Principal!E4","v":"Hipotecario"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valor presente",{"$f":"PV(AB19,D19,-J28,0)","v":385381.57203966012}]
[null,"Tasa Seguro Desgravamen",null,{"$f":"IF(D20=\"Individual\",Cuadros!$D$39,IF(D20=\"Individual/Devolución\",Cuadros!$D$43,IF(D20=\"Mancomunado/Devolución\",Cuadros!$D$44,Cuadros!$D$40)))","v":2.7999999999999998E-4},"TEM",null,null,"Tipo de Evaluación",null,{"$f":"Principal!E5","v":"Tradicional"},null,null,null,null,null,"HPC",null,null,"Renta Alta","Masivo Dependiente","Masivo Independiente","Consumo Inicial",null,null,null,null,"Simulacion 1"]
[null,"Tasa Seguro Inmueble","Normal",{"$f":"VLOOKUP(C22,P13:Q16,2,0)","v":3.3999999999999998E-3},"TNA",null,null,"Situación Laboral",null,{"$f":"Principal!F9","v":"Dependiente"},null,null,null,null,null,"ADQ",null,"Verde Claro",0.5,0.5,0.5,0.4,null,null,null,null,"VI1",{"$f":"AB20","v":385381.57203966012}]
[null,"Comisión Administrativa",null,{"$f":"VLOOKUP(E23,Deudas_fx!H114:J115,3,FALSE)","v":0},{"$f":"IF(Deudas_fx!$I$13=1,\"Soles\",\"Dólares\")","v":"Soles"},null,null,null,null,null,null,null,null,null,null,null,null,"Verde",0.5,0.5,0.5,0.4,null,null,null,null,"TCEA1",{"$f":"'Cronograma HIPO (2)'!AA15","v":8.9603850712242306E-2}]
[null,"Tipo de Cuota",null,"Ordinaria",null,null,null,null,null,null,null,null,null,null,null,"Individual",null,"Amarillo",0.5,0.5,0.4,0.4,null,null,null,null,"TCEM1",{"$f":"(1+AB23)^(1/12)-1","v":7.1768133051295369E-3}]
[null,"Factor Cuota Extraordinaria",null,2,null,{"$f":"IF(J20=P29,\" \",IF(COUNTIF('Cronograma HIPO'!$Q$35:$Q$394,\"<-0.01\")>=1,\"ERROR: Existen amortizaciones negativas, reducir progresivamente el Factor de Cuota Extaordinaria o el Plazo\",\"\"))","v":" "},null,"Ratios",null,"Calculado","Máximo",null,null,null,null,"Mancomunado",null,"Gris",0.5,0.4,0.4,0.4,null,null,null,null,"VA1",{"$f":"PV(AB24,D19,-J28,0)","v":389889.05984158127}]
[null,"Fecha de Desembolso",null,{"$f":"TODAY()","v":"2025-04-29"},null,null,null,"YN:",{"$f":"C10","v":"Soles"},{"$f":"IF(I26=P4,L15,K15)","v":8992},{"$f":"IF(K14>0,CONCATENATE(\"TIT S/ \",K13,\" MANC S/ \",K14),\"\")","v":""},null,null,null,null,"Individual/Devolución",null,"Rojo","ZONA RESTRINGIDA",null,null,null,null,null,null,null,"Simulacion 2"]
[null,"Fecha 1er pago",null,{"$f":"DATE(YEAR(D26),MONTH(D26)+1,DAY(D26)-1)","v":"2025-05-28"},null,null,null,"Cuota SBS:",{"$f":"C10","v":"Soles"},{"$f":"IF(I27=P4,L11,K11)","v":1894},null,null,null,null,null,"Mancomunado/Devolución",null,"NO DATA",0.5,0.5,0.4,0.4,null,null,null,null,"VI2",{"$f":"AB25","v":389889.05984158127}]
[null,"Periodo de Gracia (*****)",null,0,"Meses",null,null,"CEM:",{"$f":"C10","v":"Soles"},{"$f":"IF(I28=P4,AD9,IF(K15=0,0,Deudas_fx!K78))","v":3411.2799999999997},{"$f":"AD8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TCEA2",{"$f":"'Cronograma HIPO (3)'!AA15","v":8.9560067196192694E-2}]
[null,null,null,null,null,null,null,"Cuota Final:",{"$f":"C10","v":"Soles"},{"$f":"IF(D32=\"ADQ\",D33,E33)","v":2212.9236628683575},null,null,null,null,null,"Hipotecario",null,null,null,null,null,null,null,null,null,null,"TCEM2",{"$f":"(1+AB28)^(1/12)-1","v":7.173440630256378E-3}]
[null,"Simulación Cuota",null,null,null,null,null,"C/Y:",{"$f":"IF(K15=0,\"\",IF(J30<=K30,\"CALIFICA\",\"SOBREENDEUDADO\"))","v":"CALIFICA"},{"$f":"IFERROR(J29/J26,)","v":0.24609916179585825},{"$f":"_xlfn.IFNA(AB5,\"\")","v":0.5},null,null,null,null,"MiVivienda",null,null,null,"Score Buró",null,null,null,null,null,null,"VA2",{"$f":"PV(AB29,D19,-J28,0)","v":390003.65230803145}]
[null,"Tasa de Costo Efectiva Anual","TCEA",{"$f":"IF(OR(D33=0,D17=0),0,+'Cronograma HIPO'!AA32)","v":9.1343397725552666E-2},{"$f":"IF(D32=\"HPC\",\"Utilizar solo la Cuota HPC\",\"Cuota ADQ sólo es para Riesgos\")","v":"Utilizar solo la Cuota HPC"},null,null,"D/Y:",{"$f":"IFERROR(Deudas_fx!G92,\"\")","v":"CALIFICA"},{"$f":"IFERROR((J27+J29)/J26,)","v":0.45673083439372303},{"$f":"IFERROR(Deudas_fx!J66,\"\")","v":0.59},null,null,null,null,"TechoPropio",null,null,null,"Alto","Medio","Bajo","Muy Bajo","Rechazo","Null",null,"Maximo referencial",{"$f":"ROUND(AB30,-3)","v":390000}]
[null,"Tipo de simulación ",null,"HPC","HPC",null,null,null,null,null,null,null,null,null,null,"Personal con Garantía",null,"Score CHIP","Muy Alto"]
[null,"Cuota mensual",{"$f":"C10","v":"Soles"},{"$f":"IF(D32=\"HPC\",E33,0)","v":2212.9236628683575},{"$f":"IF(OR(D9=0,D17=0,D18=0,D26=0),0,+VLOOKUP(1,'Cronograma HIPO'!E35:X52,20,FALSE))","v":2212.9236628683575},null,null,null,null,null,null,null,null,null,null,null,null,null,"Alto"]
[null,"Cuota Extraordinaria",{"$f":"C10","v":"Soles"},{"$f":"IF(D32=\"HPC\",E34,0)","v":0},{"$f":"IF(OR(D9=0,D17=0,D18=0,D26=0),0,IF(Deudas_fx!I24=1,0,VLOOKUP($D$25,'Cronograma HIPO'!E41:X52,20,FALSE)))","v":0},null,null,"Plan de Ahorros",null,null,null,null,null,null,null,"CALIFICA",null,null,"Medio"]
[null,null,null,null,null,null,null,"Plan correspondiente",null,{"$f":"_xlfn.IFNA(IF(J21=\"TRADICIONAL\",\"\",Ah_casa!C15),\"\")","v":""},null,null,null,null,null,"SOBREENDEUDADO",null,null,"Bajo"]
[null,null,null,null,null,null,null,null,null,"Debe ser aprobado por riesgos para iniciar con el plan de ahorros",null,null,null,null,null,null,null,null,"Rechazo"]
[null,"Condiciones del credito",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Null"]
[null,{"$f":"IF(AND(I30=P34,I31=P34),\n    IF(K14=0,\n        \"YN S/ \" & J26 & \" DEUDA S/ \" & J27 & \" CY \" & J30 & \" DY \" & J31 & \" CEM S/ \" & J28 & \" CON / SIN CONDICIONES \",\n        \"TIT S/ \" & K13 &\n        IF(Principal!C19=\"\",\n           \" CONY S/ \",\n           \" COD S/ \") &\n        K14 & \" YN S/ \" & J26 & \" DEUDA S/ \" & J27 & \" CY \" & J30 & \" DY \" & J31 & \" CEM S/ \" & J28 & \" CON / SIN CONDICIONES \"\n    ),\n    \"\"\n)","v":"YN S/ 8992 DEUDA S/ 1894 CY 0.246099161795858 DY 0.456730834393723 CEM S/ 3411.28 CON / SIN CONDICIONES "}]
[null,null,null,null,null,null,null,"Oferta Visión Cliente"]
[null,null,null,null,null,null,null,"Oferta PPE",null,{"$f":"Vision_Cliente!D20","v":""}]
[null,null,null,null,null,null,null,"Oferta TC",null,{"$f":"Vision_Cliente!M20","v":35968}]
[null,null,null,null,null,null,null,"Revisar condiciones en Pestaña Vision Cliente"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Por YN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Por edad"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discapacidad"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Desplazo de terrorismo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Migrante retornado"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sin Bono Integrador"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con Bono Verde"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sin Bono Verde"]

{"sheet":"Cronograma HIPO","index":17,"n_rows":396,"n_cols":51,"rows_kept":396,"cut":false,"hidden":true,"merged":[[30,1,30,24]]}
[null,null,null,{"$f":"DATE(YEAR('VISTA CLIENTE'!G11),MONTH('VISTA CLIENTE'!G11)+D5,'VISTA CLIENTE'!G23)","v":"2025-06-07"},null,null,null,null,null,null,null,null,null,"Fecha vencimiento + PG",{"$f":"DATE(H35,G35+I4,F35)","v":"2025-06-07"}]
[null,"Fechadefault",null,{"$f":"DATE(YEAR('VISTA CLIENTE'!G11),MONTH('VISTA CLIENTE'!G11)+1,'VISTA CLIENTE'!G23)","v":"2025-05-07"},null,null,"Fecha Desembolso",null,{"$f":"'VISTA CLIENTE'!G11","v":"2025-04-28"},null,null,null,null,"Dias de PG natural",{"$f":"+I35-I2-IF(I35-I2<30,0,30)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DESGRAVAMEN",null,"SEGURO BIEN",null,"MONEDA","CUOTA",null,0]
[null,"FechaPersonalizada",null,{"$f":"IF(Deudas_fx!O89=\"\",\"\",IF(DAY(TODAY())>Deudas_fx!O89,DATE(YEAR(TODAY()),MONTH(TODAY())+2,Deudas_fx!O89),DATE(YEAR(TODAY()),MONTH(TODAY())+1,Deudas_fx!O89)))","v":""},null,null,"Fechas de pago",null,{"$f":"VALUE(DAY(Deudas_fx!O89))","v":0},null,null,null,null,"int.+s.d. PG",{"$f":"+(($I$8+1)^O2-1)*I5","v":558.25498675565746},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXTERNO",null,"EXTERNO","EXTERNO","SOLES","ORDINARIA",null,1]
[null,"    Usuario: Tom Davye Agurto Alban",null,{"$f":"DATEDIF(I2,D2,\"d\")","v":9},null,null,"Periodo de Gracia (meses)",null,{"$f":"'VISTA CLIENTE'!G28","v":0},null,null,null,null,"s.inm. PG",{"$f":"+$I$12/30*O2","v":28.333333333333336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INDIVIDUAL",null,"NORMAL",null,"DOLARES","EXTRAORDINARIA",null,2]
[null,null,null,{"$f":"IF(D4<30,2,1)","v":2},null,null,"Saldo Capital",null,{"$f":"'VISTA CLIENTE'!G17","v":250000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MANCOMUNADO"]
[null,null,null,null,null,null,"Tasa Interés Capital",null,{"$f":"Deudas_fx!I124","v":2.1380352253852486E-4},null,null,null,null,{"$f":"((1+I6)^30-1)*100000","v":643.40301100052068},null,null,null,{"$f":"+(1+I6)^30-1","v":6.4340301100052066E-3},{"$f":"+(1+R6)^12-1","v":8.0000000000023164E-2},{"$f":"+(1+S6)^(1/360)-1","v":2.1380352253852486E-4},"tit",{"$f":"IF(W6<>\"\",YEAR(TODAY())-IF(YEAR(W6)>0,YEAR(W6),0),\"\")","v":{"$error":"#VALUE!"}},{"$f":"Deudas!C12","v":"27/07/1989"},null,null,null,null,null,null,"INDIVIDUAL/DEVOLUCIÓN"]
[null,null,null,null,null,null,"Seg. Desg",null,{"$f":"Deudas_fx!I125","v":9.3320704539490151E-6},null,null,null,null,{"$f":"((1+I7)^30-1)*100000","v":27.999999999583913},null,null,null,{"$f":"+(1+I7)^30-1","v":2.7999999999583913E-4},null,null,"cony",{"$f":"IF(W7<>\"\",YEAR(TODAY())-IF(YEAR(W7)>0,YEAR(W7),0),\"\")","v":""},{"$f":"IF(Deudas!F12<>\"\",Deudas!F12,\"\")","v":""},null,null,null,null,null,null,"MANCOMUNADO/DEVOLUCIÓN"]
[null,null,null,null,null,null,"Tasa Diaria Total",null,{"$f":"(1+N8)^(1/30)-1","v":2.2307792451403685E-4},null,null,null,null,{"$f":"Deudas_fx!J131","v":6.7140301100034301E-3},null,null,null,{"$f":"+R6+R7","v":6.7140301100010458E-3},null,null,"cod",{"$f":"IF(W8<>\"\",YEAR(TODAY())-IF(YEAR(W8)>0,YEAR(W8),0),\"\")","v":""},{"$f":"IF(Deudas!I12<>\"\",Deudas!I12,\"\")","v":""}]
[null,null,null,null,null,null,"Plazo",null,{"$f":"'VISTA CLIENTE'!G19","v":240},null,null,null,null,{"$f":"SUM(P35:P394)","v":117.76107982290499},null,null,null,{"$f":"+(1+R8)^12-1","v":8.3611123700132017E-2},null,null,null,{"$f":"MAX(V6:V8)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,"Saldo Capitalizado",null,{"$f":"VLOOKUP(J10,D35:K394,8,FALSE)","v":250586.58832008901},"PP",null,null,null,{"$f":"+$I$10/N9","v":2127.9236628683575},null,null,null,{"$f":"+(1+R9)^(0.00277777777777778)-1","v":2.2307792451403685E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"100000.00","133005.55",null,"7944.62","6000.00"]
[null,null,null,null,null,null,"Com.Adm.",null,0,null,null,null,null,{"$f":"+$K$35-Q395","v":-4.2431004207755905}]
[null,null,null,null,null,null,"Seguro Inmueble",null,{"$f":"Deudas_fx!I128","v":85},null,null,null,null,{"$f":"+N11/(1+N8)^I9","v":-0.8515579709148724},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P47:P394)","v":106.30089801703895},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO14/AO34","v":737.81329272898336}]
[null,null,null,null,null,null,"T.C",null,3.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX45/Y12","v":2300.5398391676163},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO31/(1+AM35)^240","v":86885.690059458168},1003.9939950945546,1003.9949379459798,1003.9947887525142]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Simulación de Cronograma de Préstamo Hipotecario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costo Efectivo",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW274","v":676469.78145064623},133010.90436795034,7944.8683706146994,6000,0,240959.98886210614,246959.98886210614]
[null,null,"Los importes son referenciales, podrán variar dependiendo de la fecha de desembolso y debido a cambios en el Tarifario del Banco ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(AA33+1)^12-1","v":9.1343397725552666E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ35:AQ274)","v":-425883.19313055667},{"$f":"SUM(AR35:AR274)","v":639033.54499839304},{"$f":"SUM(AS35:AS274)","v":27808.397432767495},{"$f":"SUM(AU35:AU274)","v":20400},null,{"$f":"SUM(AT35:AT274)","v":240958.74930060428},{"$f":"SUM(AV35:AV274)","v":261358.74930060428}]
[null,"Periodo","No. Cuota","Periodo","Cuota Ext.","Dia","Mes","Año","Vcto.",null,"Saldo Inicial","Int.+SG PG","Interés PG","Seg. Desg PG","Seg. Inm PG","Factor","Amortización","Interés Total","Interés","Seg. Desgrav.","Seg. Inmueb.","Comis. Admin.","Cuota_Int","Cuota","Saldo Final",null,{"$f":"IRR(AA34:AA394,0.01)","v":7.3107114120738448E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K35/AO34","v":2127.9236628683575}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(V9,$V$6:$W$8,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"-I5","v":-250000},"FECHA VCTO.","SALDO","AMORTIZ.","INTERES","SEG.DESG.","SEG.BIEN","COMISION","IMP.CUOTA",null,null,null,null,null,{"$f":"SUM(AO35:AO274)","v":117.76107982290499}]
[null,{"$f":"IF(D35=\"PG\",\"Periodo de Gracia\",\"\")","v":""},1,{"$f":"IF(C35<=$I$4,\"PG\",IF(AND(C35>$I$4,C35<=$I$9),\"PP\",\"PG\"))","v":"PP"},{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G35=8,G35=1),Deudas_fx!$I$24,IF(D35=\"Pg\",0,1)),IF(D35=\"PG\",0,1))","v":1},{"$f":"DAY(I35)","v":7},{"$f":"MONTH(I35)","v":6},{"$f":"YEAR(I35)","v":2025},{"$f":"IF(Deudas_fx!O89=\"\",D1,D3)","v":"2025-06-07"},{"$f":"+I35-I2","v":40},{"$f":"IF(O2>=0,+I5+O3+O4,I5)","v":250586.58832008901},{"$f":"IF(D35=\"PG\",((($I$8+1)^J35-1)*K35),0)","v":0},{"$f":"IF(D35=\"PG\",((($I$6+1)^J35-1)*K35),0)","v":0},{"$f":"IF(D35=\"PG\",((($I$7+1)^J35-1)*K35),0)","v":0},{"$f":"IF(D35=\"PG\",(+$I$12),0)","v":0},{"$f":"IF(OR(D35=\"PG\",D35=0),0,E35*((1+$I$8)^-SUMIF(D$35:D35,\"PP\",J$35:J35)))","v":0.99111756216625302},{"$f":"+IF(D35=\"PG\",0,X35-SUM(R35,U35,V35))","v":-117.63946410340532},{"$f":"S35+T35","v":2245.5631269717628},{"$f":"IF(OR(D35=\"PG\",D35=0),0,IF(O2>=0,K35*((1+$I$6)^J35-1),K35*((1+$I$6)^(J35+O2)-1)))","v":2152.0108006669866},{"$f":"IF(OR(D35=\"PG\",D35=0),0,IF(O2>=0,K35*((1+$I$7)^30-1)*J35/30,K35*((1+$I$7)^(30+O2)-1)*J35/30))","v":93.552326304776358},{"$f":"IF(OR(D35=\"PG\",D35=0),0,$I$12)","v":85},{"$f":"IF(OR(D35=\"PG\",D35=0),0,$I$11)","v":0},{"$f":"IF(OR(D35=\"PG\",D35=0),0,E35*$N$10)","v":2127.9236628683575},{"$f":"IF(OR(D35=\"PG\",D35=0),0,W35+U35+V35)","v":2212.9236628683575},{"$f":"+K35+N35+O35+M35-Q35","v":250704.22778419242},{"$f":"YEAR(I35-$Z$34)-1900","v":{"$error":"#VALUE!"}},{"$f":"+X35","v":2212.9236628683575},{"$f":"+I35","v":"2025-06-07"},{"$f":"+K35","v":250586.58832008901},{"$f":"+Q35","v":-117.63946410340532},{"$f":"+IF(D35=\"PG\",M35,S35)","v":2152.0108006669866},{"$f":"+IF(D35=\"PG\",N35,T35)","v":93.552326304776358},{"$f":"+IF(D35=\"PG\",O35,U35)","v":85},0,{"$f":"+X35","v":2212.9236628683575},null,null,{"$f":"+J35","v":40},{"$f":"+(1+$S$6)^(AL35/360)-1","v":8.5878929718221642E-3},{"$f":"+$R$7*AL35/30","v":3.7333333332778551E-4},{"$f":"1/(1+$R$10)^SUM($AL$35:AL35)","v":0.99111756216625302},{"$f":"+K35","v":250586.58832008901},{"$f":"+$AR$14-AR35-AS35","v":-1241.568338219249},{"$f":"+AP35*AM35","v":2152.0108006669866},{"$f":"+AP35*AN35","v":93.552326304776358},{"$f":"+AQ35+AR35+AS35","v":1003.994788752514},{"$f":"+U35","v":85},{"$f":"+AT35+AU35","v":1088.9947887525141},{"$f":"+AP35-AQ35","v":251828.15665830826}]
[null,"",{"$f":"+C35+1","v":2},{"$f":"IF(C36<=$I$4,\"PG\",IF(AND(C36>$I$4,C36<=$I$9),\"PP\",\"PG\"))","v":"PP"},{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G36=8,G36=1),Deudas_fx!$I$24,IF(D36=\"Pg\",0,1)),IF(D36=\"PG\",0,1))","v":1},{"$f":"F35","v":7},{"$f":"IF(G35=12,1,G35+1)","v":7},{"$f":"IF(G35=12,H35+1,H35)","v":2025},{"$f":"DATE(H36,G36,F36)","v":"2025-07-07"},{"$f":"+I36-I35","v":30},{"$f":"+Y35","v":250704.22778419242},0,0,0,0,{"$f":"IF(OR(D36=\"PG\",D36=0),0,E36*((1+$I$8)^-SUMIF(D$35:D36,\"PP\",J$35:J36)))","v":0.98450754883981917},444.68792882072898,1683.2357340476285,1613.0385502690979,70.197183778530729,85,0,2127.9236628683575,2212.9236628683575,250259.5398553717,{"$f":"YEAR(I36-$Z$34)-1900","v":{"$error":"#VALUE!"}},2212.9236628683575,"2025-07-07",250704.22778419242,444.68792882072898,1613.0385502690979,70.197183778530729,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL36)","v":0.98450754883981917},{"$f":"+AW35","v":251828.15665830826},-686.7870375974278,1620.2699424866635,70.511883863278484,1003.9947887525142,85,1088.9947887525141,252514.94369590568]
[null,"",3,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G37=8,G37=1),Deudas_fx!$I$24,IF(D37=\"Pg\",0,1)),IF(D37=\"PG\",0,1))","v":1},7,8,2025,"2025-08-07",31,250259.5398553717,0,0,0,0,{"$f":"IF(OR(D37=\"PG\",D37=0),0,E37*((1+$I$8)^-SUMIF(D$35:D37,\"PP\",J$35:J37)))","v":0.9777235108300576},391.48718848595104,1736.4364743824065,1664.0280475186617,72.408426863744864,85,0,2127.9236628683575,2212.9236628683575,249868.05266688575,{"$error":"#VALUE!"},2212.9236628683575,"2025-08-07",250259.5398553717,391.48718848595104,1664.0280475186617,72.408426863744864,85,0,2212.9236628683575,null,76929.103336201748,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL37)","v":0.9777235108300576},252514.94369590568,-748.09090122194812,1679.0246995995326,73.060990374929673,1003.9947887525142,85,1088.9947887525141,253263.03459712761]
[null,"",4,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G38=8,G38=1),Deudas_fx!$I$24,IF(D38=\"Pg\",0,1)),IF(D38=\"PG\",0,1))","v":1},7,9,2025,"2025-09-07",31,249868.05266688575,0,0,0,0,{"$f":"IF(OR(D38=\"PG\",D38=0),0,E38*((1+$I$8)^-SUMIF(D$35:D38,\"PP\",J$35:J38)))","v":0.97098622022388092},394.20353901441945,1733.720123853938,1661.4249672833935,72.29515657054462,85,0,2127.9236628683575,2212.9236628683575,249473.84912787133,{"$error":"#VALUE!"},2212.9236628683575,"2025-09-07",249868.05266688575,394.20353901441945,1661.4249672833935,72.29515657054462,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL38)","v":0.97098622022388092},253263.03459712761,-753.28156179690995,1683.9989125404109,73.277438009013338,1003.9947887525143,85,1088.9947887525143,254016.31615892451]
[null,"",5,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G39=8,G39=1),Deudas_fx!$I$24,IF(D39=\"Pg\",0,1)),IF(D39=\"PG\",0,1))","v":1},7,10,2025,"2025-10-07",30,249473.84912787133,0,0,0,0,{"$f":"IF(OR(D39=\"PG\",D39=0),0,E39*((1+$I$8)^-SUMIF(D$35:D39,\"PP\",J$35:J39)))","v":0.9645104679009826},{"$f":"+IF(D39=\"PG\",0,X39-SUM(R39,U39,V39))","v":452.94872816597126},1674.9749347023862,1605.1222569476204,69.852677754765949,85,0,2127.9236628683575,2212.9236628683575,249020.90039970537,{"$error":"#VALUE!"},2212.9236628683575,"2025-10-07",249473.84912787133,452.94872816597126,1605.1222569476204,69.852677754765949,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL39)","v":0.9645104679009826},254016.31615892451,-701.47840637005004,1634.3486265991223,71.124568523441937,1003.9947887525142,85,1088.9947887525141,254717.79456529458]
[null,"",6,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G40=8,G40=1),Deudas_fx!$I$24,IF(D40=\"Pg\",0,1)),IF(D40=\"PG\",0,1))","v":1},7,11,2025,"2025-11-07",31,249020.90039970537,0,0,0,0,{"$f":"IF(OR(D40=\"PG\",D40=0),0,E40*((1+$I$8)^-SUMIF(D$35:D40,\"PP\",J$35:J40)))","v":0.95786422564233875},400.08154109553038,1727.8421217728271,1655.7920745915831,72.050047181244068,85,0,2127.9236628683575,2212.9236628683575,248620.81885860983,{"$error":"#VALUE!"},2212.9236628683575,"2025-11-07",249020.90039970537,400.08154109553038,1655.7920745915831,72.050047181244068,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL40)","v":0.95786422564233875},254717.79456529458,-763.37547578578892,1693.6719159785064,73.698348559796727,1003.9947887525142,85,1088.9947887525141,255481.17004108036]
[null,"",7,{"$f":"IF(C41<=$I$4,\"PG\",IF(AND(C41>$I$4,C41<=$I$9),\"PP\",0))","v":"PP"},{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G41=8,G41=1),Deudas_fx!$I$24,IF(D41=\"Pg\",0,1)),IF(D41=\"PG\",0,1))","v":1},7,12,2025,"2025-12-07",30,248620.81885860983,0,0,0,0,{"$f":"IF(OR(D41=\"PG\",D41=0),0,E41*((1+$I$8)^-SUMIF(D$35:D41,\"PP\",J$35:J41)))","v":0.95147598721523274},458.67599907853537,1669.2476637898221,1599.6338345104459,69.613829279376276,85,0,2127.9236628683575,2212.9236628683575,248162.1428595313,{"$error":"#VALUE!"},2212.9236628683575,"2025-12-07",248620.81885860983,458.67599907853537,1599.6338345104459,69.613829279376276,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL41)","v":0.95147598721523274},255481.17004108036,-711.31347944159643,1643.7735405836711,71.534727610439475,1003.9947887525142,85,1088.9947887525141,256192.48352052196]
[null,"",8,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G42=8,G42=1),Deudas_fx!$I$24,IF(D42=\"Pg\",0,1)),IF(D42=\"PG\",0,1))","v":1},7,1,2026,"2026-01-07",31,248162.1428595313,0,0,0,0,{"$f":"IF(OR(D42=\"PG\",D42=0),0,E42*((1+$I$8)^-SUMIF(D$35:D42,\"PP\",J$35:J42)))","v":0.94491956286861378},406.04006685750915,1721.8835960108484,1650.0820160112244,71.801579999624067,85,0,2127.9236628683575,2212.9236628683575,247756.1027926738,{"$error":"#VALUE!"},2212.9236628683575,"2026-01-07",248162.1428595313,406.04006685750915,1650.0820160112244,71.801579999624067,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL42)","v":0.94491956286861378},256192.48352052196,-773.60766790004584,1703.4774314217238,74.125025230836172,1003.9947887525142,85,1088.9947887525141,256966.091188422]
[null,"",9,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G43=8,G43=1),Deudas_fx!$I$24,IF(D43=\"Pg\",0,1)),IF(D43=\"PG\",0,1))","v":1},7,2,2026,"2026-02-07",31,247756.1027926738,0,0,0,0,{"$f":"IF(OR(D43=\"PG\",D43=0),0,E43*((1+$I$8)^-SUMIF(D$35:D43,\"PP\",J$35:J43)))","v":0.93840831748687725},408.85739315228079,1719.0662697160767,1647.3821706424617,71.684099073615045,85,0,2127.9236628683575,2212.9236628683575,247347.24539952152,{"$error":"#VALUE!"},2212.9236628683575,"2026-02-07",247756.1027926738,408.85739315228079,1647.3821706424617,71.684099073615045,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL43)","v":0.93840831748687725},256966.091188422,-778.97537764721403,1708.6213106836497,74.348855716078589,1003.9947887525142,85,1088.9947887525141,257745.0665660692]
[null,"",10,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G44=8,G44=1),Deudas_fx!$I$24,IF(D44=\"Pg\",0,1)),IF(D44=\"PG\",0,1))","v":1},7,3,2026,"2026-03-07",28,247347.24539952152,0,0,0,0,{"$f":"IF(OR(D44=\"PG\",D44=0),0,E44*((1+$I$8)^-SUMIF(D$35:D44,\"PP\",J$35:J44)))","v":0.93256576591332907},578.25776503327211,1549.6658978350854,1485.0258177049709,64.640080130114384,85,0,2127.9236628683575,2212.9236628683575,246768.98763448824,{"$error":"#VALUE!"},2212.9236628683575,"2026-03-07",247347.24539952152,578.25776503327211,1485.0258177049709,64.640080130114384,85,0,2212.9236628683575,null,null,28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL44)","v":0.93256576591332907},257745.0665660692,-610.8149470402584,1547.4523583978407,67.357377394931802,1003.9947887525141,85,1088.9947887525141,258355.88151310946]
[null,"",11,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G45=8,G45=1),Deudas_fx!$I$24,IF(D45=\"Pg\",0,1)),IF(D45=\"PG\",0,1))","v":1},7,4,2026,"2026-04-07",31,246768.98763448824,0,0,0,0,{"$f":"IF(OR(D45=\"PG\",D45=0),0,E45*((1+$I$8)^-SUMIF(D$35:D45,\"PP\",J$35:J45)))","v":0.9261396479927364},415.70653371283561,1712.2171291555219,1640.8186354010043,71.398493754517602,85,0,2127.9236628683575,2212.9236628683575,246353.28110077541,{"$error":"#VALUE!"},2212.9236628683575,"2026-04-07",246768.98763448824,415.70653371283561,1640.8186354010043,71.398493754517602,85,0,2212.9236628683575,null,{"$f":"SUM(AK50:AK154)","v":74.825993845077306},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL45)","v":0.9261396479927364},258355.88151310946,-788.61849699813172,1717.862317367297,74.750968383348848,1003.9947887525142,85,1088.9947887525141,259144.50001010759,{"$f":"K50","v":244549.45082749194},{"$f":"AX45/AK45","v":3268.241933863475}]
[null,"",12,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G46=8,G46=1),Deudas_fx!$I$24,IF(D46=\"Pg\",0,1)),IF(D46=\"PG\",0,1))","v":1},7,5,2026,"2026-05-07",30,246353.28110077541,0,0,0,0,{"$f":"IF(OR(D46=\"PG\",D46=0),0,E46*((1+$I$8)^-SUMIF(D$35:D46,\"PP\",J$35:J46)))","v":0.91996298878594118},473.90031586019973,1654.0233470081578,{"$f":"IF(OR(D46=\"PG\",D46=0),0,IF(O14>=0,K46*((1+$I$6)^J46-1),K46*((1+$I$6)^(J46+O14)-1)))","v":1585.0444283009656},{"$f":"IF(OR(D46=\"PG\",D46=0),0,IF(O14>=0,K46*((1+$I$7)^30-1)*J46/30,K46*((1+$I$7)^(30+O14)-1)*J46/30))","v":68.978918707192079},85,0,2127.9236628683575,2212.9236628683575,245879.38078491521,{"$error":"#VALUE!"},2212.9236628683575,"2026-05-07",246353.28110077541,473.90031586019973,1585.0444283009656,68.978918707192079,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL46)","v":0.91996298878594118},259144.50001010759,-735.90918715651435,1667.3435159072767,72.560460001751864,1003.9947887525142,85,1088.9947887525141,259880.40919726409]
[null,"",13,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G47=8,G47=1),Deudas_fx!$I$24,IF(D47=\"Pg\",0,1)),IF(D47=\"PG\",0,1))","v":1},7,6,2026,"2026-06-07",31,245879.38078491521,0,0,0,0,{"$f":"IF(OR(D47=\"PG\",D47=0),0,E47*((1+$I$8)^-SUMIF(D$35:D47,\"PP\",J$35:J47)))","v":0.91362371399739095},421.87910872177122,1706.0445541465863,{"$f":"IF(OR(D47=\"PG\",D47=0),0,IF(O31>=0,K47*((1+$I$6)^J47-1),K47*((1+$I$6)^(J47+O31)-1)))","v":1634.9034533072079},{"$f":"IF(OR(D47=\"PG\",D47=0),0,IF(O31>=0,K47*((1+$I$7)^30-1)*J47/30,K47*((1+$I$7)^(30+O31)-1)*J47/30))","v":71.141100839378311},85,0,2127.9236628683575,2212.9236628683575,245457.50167619344,{"$error":"#VALUE!"},2212.9236628683575,"2026-06-07",245879.38078491521,421.87910872177122,1634.9034533072079,71.141100839378311,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL47)","v":0.91362371399739095},259880.40919726409,-799.19649725539159,1727.9992209479481,75.192065059957699,1003.9947887525142,85,1088.9947887525141,260679.60569451947]
[null,"",14,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G48=8,G48=1),Deudas_fx!$I$24,IF(D48=\"Pg\",0,1)),IF(D48=\"PG\",0,1))","v":1},7,7,2026,"2026-07-07",30,245457.50167619344,0,0,0,0,{"$f":"IF(OR(D48=\"PG\",D48=0),0,E48*((1+$I$8)^-SUMIF(D$35:D48,\"PP\",J$35:J48)))","v":0.90753052671527945},479.91460588876248,1648.009056979595,{"$f":"IF(OR(D48=\"PG\",D48=0),0,IF(O32>=0,K48*((1+$I$6)^J48-1),K48*((1+$I$6)^(J48+O32)-1)))","v":1579.2809565112821},68.72810046831286,85,0,2127.9236628683575,2212.9236628683575,244977.58707030467,{"$error":"#VALUE!"},2212.9236628683575,"2026-07-07",245457.50167619344,479.91460588876248,1579.2809565112821,68.72810046831286,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL48)","v":0.90753052671527945},260679.60569451947,-746.21593294368961,1677.220432102823,72.990289593380794,1003.9947887525142,85,1088.9947887525141,261425.82162746316]
[null,"",15,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G49=8,G49=1),Deudas_fx!$I$24,IF(D49=\"Pg\",0,1)),IF(D49=\"PG\",0,1))","v":1},7,8,2026,"2026-08-07",31,244977.58707030467,0,0,0,0,{"$f":"IF(OR(D49=\"PG\",D49=0),0,E49*((1+$I$8)^-SUMIF(D$35:D49,\"PP\",J$35:J49)))","v":0.90127692145292215},428.13624281273746,1699.78742005562,1628.9072381976653,70.880181857954838,85,0,2127.9236628683575,2212.9236628683575,244549.45082749194,{"$error":"#VALUE!"},2212.9236628683575,"2026-08-07",244977.58707030467,428.13624281273746,1628.9072381976653,70.880181857954838,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL49)","v":0.90127692145292215},261425.82162746316,-809.91940721244032,1738.2749915751992,75.639204389755321,1003.9947887525143,85,1088.9947887525143,262235.74103467562]
[null,"",16,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G50=8,G50=1),Deudas_fx!$I$24,IF(D50=\"Pg\",0,1)),IF(D50=\"PG\",0,1))","v":1},7,9,2026,"2026-09-07",31,244549.45082749194,0,0,0,0,{"$f":"IF(OR(D50=\"PG\",D50=0),0,E50*((1+$I$8)^-SUMIF(D$35:D50,\"PP\",J$35:J50)))","v":0.89506640849173358},431.106884365322,1696.8167785030355,1626.0604707313325,70.756307771702893,85,0,2127.9236628683575,2212.9236628683575,244118.34394312662,{"$error":"#VALUE!"},2212.9236628683575,"2026-09-07",244549.45082749194,431.106884365322,1626.0604707313325,70.756307771702893,85,0,2212.9236628683575,null,{"$f":"IF(OR(D50=\"PG\",D50=0),0,E50*((1+$I$8)^-SUMIF(D$50:D50,\"PP\",J$50:J50)))","v":0.99310920671176561},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL50)","v":0.89506640849173358},262235.74103467562,-815.53906750913336,1743.6603151900756,75.873541071571978,1003.9947887525142,85,1088.9947887525141,263051.28010218474]
[null,"",17,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G51=8,G51=1),Deudas_fx!$I$24,IF(D51=\"Pg\",0,1)),IF(D51=\"PG\",0,1))","v":1},7,10,2026,"2026-10-07",30,244118.34394312662,0,0,0,0,{"$f":"IF(OR(D51=\"PG\",D51=0),0,E51*((1+$I$8)^-SUMIF(D$35:D51,\"PP\",J$35:J51)))","v":0.88909698456664232},488.90575123061399,1639.0179116377435,1570.6647753346838,68.353136303059713,85,0,2127.9236628683575,2212.9236628683575,243629.43819189601,{"$error":"#VALUE!"},2212.9236628683575,"2026-10-07",244118.34394312662,488.90575123061399,1570.6647753346838,68.353136303059713,85,0,2212.9236628683575,null,{"$f":"IF(OR(D51=\"PG\",D51=0),0,E51*((1+$I$8)^-SUMIF(D$50:D51,\"PP\",J$50:J51)))","v":0.98648591060487256},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL51)","v":0.88909698456664232},263051.28010218474,-762.13942632787303,1692.47985665287,73.654358427517209,1003.9947887525142,85,1088.9947887525141,263813.41952851263]
[null,"",18,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G52=8,G52=1),Deudas_fx!$I$24,IF(D52=\"Pg\",0,1)),IF(D52=\"PG\",0,1))","v":1},7,11,2026,"2026-11-07",31,243629.43819189601,0,0,0,0,{"$f":"IF(OR(D52=\"PG\",D52=0),0,E52*((1+$I$8)^-SUMIF(D$35:D52,\"PP\",J$35:J52)))","v":0.882970401032801},437.49043121538307,1690.4332316529744,1619.9431142038334,70.490117449141081,85,0,2127.9236628683575,2212.9236628683575,243191.94776068063,{"$error":"#VALUE!"},2212.9236628683575,"2026-11-07",243629.43819189601,437.49043121538307,1619.9431142038334,70.490117449141081,85,0,2212.9236628683575,null,{"$f":"IF(OR(D52=\"PG\",D52=0),0,E52*((1+$I$8)^-SUMIF(D$50:D52,\"PP\",J$50:J52)))","v":0.97968824011313882},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL52)","v":0.882970401032801},263813.41952851263,-826.48585692275776,1754.1506296261566,76.330016049115372,1003.9947887525142,85,1088.9947887525141,264639.90538543538]
[null,"",19,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G53=8,G53=1),Deudas_fx!$I$24,IF(D53=\"Pg\",0,1)),IF(D53=\"PG\",0,1))","v":1},7,12,2026,"2026-12-07",30,243191.94776068063,0,0,0,0,{"$f":"IF(OR(D53=\"PG\",D53=0),0,E53*((1+$I$8)^-SUMIF(D$35:D53,\"PP\",J$35:J53)))","v":0.87708164843627057},495.1256030933464,1632.7980597750111,1564.7043144030324,68.093745371978684,85,0,2127.9236628683575,2212.9236628683575,242696.82215758727,{"$error":"#VALUE!"},2212.9236628683575,"2026-12-07",243191.94776068063,495.1256030933464,1564.7043144030324,68.093745371978684,85,0,2212.9236628683575,null,{"$f":"IF(OR(D53=\"PG\",D53=0),0,E53*((1+$I$8)^-SUMIF(D$50:D53,\"PP\",J$50:J53)))","v":0.97315445182192473},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL53)","v":0.87708164843627057},264639.90538543538,-772.80550431312679,1702.7011195588202,74.099173506820776,1003.9947887525142,85,1088.9947887525141,265412.71088974853]
[null,"",20,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G54=8,G54=1),Deudas_fx!$I$24,IF(D54=\"Pg\",0,1)),IF(D54=\"PG\",0,1))","v":1},7,1,2027,"2027-01-07",31,242696.82215758727,0,0,0,0,{"$f":"IF(OR(D54=\"PG\",D54=0),0,E54*((1+$I$8)^-SUMIF(D$35:D54,\"PP\",J$35:J54)))","v":0.87103786009999229},443.96142728411792,1683.9622355842396,1613.7419550410211,70.220280543218436,85,0,2127.9236628683575,2212.9236628683575,242252.86073030316,{"$error":"#VALUE!"},2212.9236628683575,"2027-01-07",242696.82215758727,443.96142728411792,1613.7419550410211,70.220280543218436,85,0,2212.9236628683575,null,{"$f":"IF(OR(D54=\"PG\",D54=0),0,E54*((1+$I$8)^-SUMIF(D$50:D54,\"PP\",J$50:J54)))","v":0.96644864565689503},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL54)","v":0.87103786009999229},265412.71088974853,-837.58260813719539,1764.7846525400835,76.792744349626076,1003.9947887525142,85,1088.9947887525141,266250.29349788575]
[null,"",21,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G55=8,G55=1),Deudas_fx!$I$24,IF(D55=\"Pg\",0,1)),IF(D55=\"PG\",0,1))","v":1},7,2,2027,"2027-02-07",31,242252.86073030316,0,0,0,0,{"$f":"IF(OR(D55=\"PG\",D55=0),0,E55*((1+$I$8)^-SUMIF(D$35:D55,\"PP\",J$35:J55)))","v":0.8650357182598174},447.04187255305965,1680.8817903152978,1610.7899626117051,70.091827703592799,85,0,2127.9236628683575,2212.9236628683575,241805.8188577501,{"$error":"#VALUE!"},2212.9236628683575,"2027-02-07",242252.86073030316,447.04187255305965,1610.7899626117051,70.091827703592799,85,0,2212.9236628683575,null,{"$f":"IF(OR(D55=\"PG\",D55=0),0,E55*((1+$I$8)^-SUMIF(D$50:D55,\"PP\",J$50:J55)))","v":0.9597890478159794},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL55)","v":0.8650357182598174},266250.29349788575,-843.39421073151948,1770.3539145664568,77.035084917576853,1003.9947887525141,85,1088.9947887525141,267093.68770861725]
[null,"",22,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G56=8,G56=1),Deudas_fx!$I$24,IF(D56=\"Pg\",0,1)),IF(D56=\"PG\",0,1))","v":1},7,3,2027,"2027-03-07",28,241805.8188577501,0,0,0,0,{"$f":"IF(OR(D56=\"PG\",D56=0),0,E56*((1+$I$8)^-SUMIF(D$35:D56,\"PP\",J$35:J56)))","v":0.85964998616141775},612.97559552000712,1514.9480673483504,1451.7561466877974,63.191920660552981,85,0,2127.9236628683575,2212.9236628683575,241192.8432622301,{"$error":"#VALUE!"},2212.9236628683575,"2027-03-07",241805.8188577501,612.97559552000712,1451.7561466877974,63.191920660552981,85,0,2212.9236628683575,null,{"$f":"IF(OR(D56=\"PG\",D56=0),0,E56*((1+$I$8)^-SUMIF(D$50:D56,\"PP\",J$50:J56)))","v":0.95381337932807742},28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL56)","v":0.85964998616141775},267093.68770861725,-669.38539666457746,1603.5797016969436,69.800483720148051,1003.9947887525142,85,1088.9947887525141,267763.0731052818]
[null,"",23,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G57=8,G57=1),Deudas_fx!$I$24,IF(D57=\"Pg\",0,1)),IF(D57=\"PG\",0,1))","v":1},7,4,2027,"2027-04-07",31,241192.8432622301,0,0,0,0,{"$f":"IF(OR(D57=\"PG\",D57=0),0,E57*((1+$I$8)^-SUMIF(D$35:D57,\"PP\",J$35:J57)))","v":0.85372631580654579},454.39684889525347,1673.526813973104,1603.7416846569358,69.785129316168209,85,0,2127.9236628683575,2212.9236628683575,240738.44641333484,{"$error":"#VALUE!"},2212.9236628683575,"2027-04-07",241192.8432622301,454.39684889525347,1603.7416846569358,69.785129316168209,85,0,2212.9236628683575,null,{"$f":"IF(OR(D57=\"PG\",D57=0),0,E57*((1+$I$8)^-SUMIF(D$50:D57,\"PP\",J$50:J57)))","v":0.94724084849557511},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL57)","v":0.85372631580654579},267763.0731052818,-853.89069645790767,1780.4127027264449,77.472782483976943,1003.9947887525142,85,1088.9947887525141,268616.96380173974]
[null,"",24,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G58=8,G58=1),Deudas_fx!$I$24,IF(D58=\"Pg\",0,1)),IF(D58=\"PG\",0,1))","v":1},7,5,2027,"2027-05-07",30,240738.44641333484,0,0,0,0,{"$f":"IF(OR(D58=\"PG\",D58=0),0,E58*((1+$I$8)^-SUMIF(D$35:D58,\"PP\",J$35:J58)))","v":0.84803259939991249},511.59848501435408,1616.3251778540034,1548.9184128592713,67.406764994732072,85,0,2127.9236628683575,2212.9236628683575,240226.84792832049,{"$error":"#VALUE!"},2212.9236628683575,"2027-05-07",240738.44641333484,511.59848501435408,1548.9184128592713,67.406764994732072,85,0,2212.9236628683575,null,{"$f":"IF(OR(D58=\"PG\",D58=0),0,E58*((1+$I$8)^-SUMIF(D$50:D58,\"PP\",J$50:J58)))","v":0.94092346005356908},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL58)","v":0.84803259939991249},268616.96380173974,-799.50759426942739,1728.2896331585721,75.212749863369453,1003.9947887525142,85,1088.9947887525141,269416.47139600915]
[null,"",25,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G59=8,G59=1),Deudas_fx!$I$24,IF(D59=\"Pg\",0,1)),IF(D59=\"PG\",0,1))","v":1},7,6,2027,"2027-06-07",31,240226.84792832049,0,0,0,0,{"$f":"IF(OR(D59=\"PG\",D59=0),0,E59*((1+$I$8)^-SUMIF(D$35:D59,\"PP\",J$35:J59)))","v":0.84218898205576365},461.09944865569901,1666.8242142126585,1597.3185795464306,69.505634666227863,85,0,2127.9236628683575,2212.9236628683575,239765.74847966479,{"$error":"#VALUE!"},2212.9236628683575,"2027-06-07",240226.84792832049,461.09944865569901,1597.3185795464306,69.505634666227863,85,0,2212.9236628683575,null,{"$f":"IF(OR(D59=\"PG\",D59=0),0,E59*((1+$I$8)^-SUMIF(D$50:D59,\"PP\",J$50:J59)))","v":0.93443975099028953},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL59)","v":0.84218898205576365},269416.47139600915,-865.36287090672056,1791.4064939364812,77.951165722753601,1003.9947887525142,85,1088.9947887525141,270281.83426691586]
[null,"",26,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G60=8,G60=1),Deudas_fx!$I$24,IF(D60=\"Pg\",0,1)),IF(D60=\"PG\",0,1))","v":1},7,7,2027,"2027-07-07",30,239765.74847966479,0,0,0,0,{"$f":"IF(OR(D60=\"PG\",D60=0),0,E60*((1+$I$8)^-SUMIF(D$35:D60,\"PP\",J$35:J60)))","v":0.83657221104163981},518.1292082289508,1609.7944546394067,1542.6600450660983,67.134409573308503,85,0,2127.9236628683575,2212.9236628683575,239247.61927143583,{"$error":"#VALUE!"},2212.9236628683575,"2027-07-07",239765.74847966479,518.1292082289508,1542.6600450660983,67.134409573308503,85,0,2212.9236628683575,null,{"$f":"IF(OR(D60=\"PG\",D60=0),0,E60*((1+$I$8)^-SUMIF(D$50:D60,\"PP\",J$50:J60)))","v":0.92820773630043296},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL60)","v":0.83657221104163981},270281.83426691586,-810.68558470187122,1739.0014598607736,75.678913593611838,1003.9947887525142,85,1088.9947887525141,271092.51985161775]
[null,"",27,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G61=8,G61=1),Deudas_fx!$I$24,IF(D61=\"Pg\",0,1)),IF(D61=\"PG\",0,1))","v":1},7,8,2027,"2027-08-07",31,239247.61927143583,0,0,0,0,{"$f":"IF(OR(D61=\"PG\",D61=0),0,E61*((1+$I$8)^-SUMIF(D$35:D61,\"PP\",J$35:J61)))","v":0.83080756486467067},467.8938683911374,1660.0297944772201,1590.80748330238,69.222311174840101,85,0,2127.9236628683575,2212.9236628683575,238779.72540304469,{"$error":"#VALUE!"},2212.9236628683575,"2027-08-07",239247.61927143583,467.8938683911374,1590.80748330238,69.222311174840101,85,0,2212.9236628683575,null,{"$f":"IF(OR(D61=\"PG\",D61=0),0,E61*((1+$I$8)^-SUMIF(D$50:D61,\"PP\",J$50:J61)))","v":0.92181164866104659},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL61)","v":0.83080756486467067},271092.51985161775,-876.99220448910069,1802.5508908323791,78.436102409235829,1003.9947887525142,85,1088.9947887525141,271969.51205610688]
[null,"",28,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G62=8,G62=1),Deudas_fx!$I$24,IF(D62=\"Pg\",0,1)),IF(D62=\"PG\",0,1))","v":1},7,9,2027,"2027-09-07",31,238779.72540304469,0,0,0,0,{"$f":"IF(OR(D62=\"PG\",D62=0),0,E62*((1+$I$8)^-SUMIF(D$35:D62,\"PP\",J$35:J62)))","v":0.82508264167288692},471.14036992184333,1656.7832929465142,1587.6963590642599,69.086933882254272,85,0,2127.9236628683575,2212.9236628683575,238308.58503312286,{"$error":"#VALUE!"},2212.9236628683575,"2027-09-07",238779.72540304469,471.14036992184333,1587.6963590642599,69.086933882254272,85,0,2212.9236628683575,null,{"$f":"IF(OR(D62=\"PG\",D62=0),0,E62*((1+$I$8)^-SUMIF(D$50:D62,\"PP\",J$50:J62)))","v":0.91545963513943673},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL62)","v":0.82508264167288692},271969.51205610688,-883.07725224593764,1808.3821955113876,78.689845487064233,1003.9947887525142,85,1088.9947887525141,272852.58930835279]
[null,"",29,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G63=8,G63=1),Deudas_fx!$I$24,IF(D63=\"Pg\",0,1)),IF(D63=\"PG\",0,1))","v":1},7,10,2027,"2027-10-07",30,238308.58503312286,0,0,0,0,{"$f":"IF(OR(D63=\"PG\",D63=0),0,E63*((1+$I$8)^-SUMIF(D$35:D63,\"PP\",J$35:J63)))","v":0.81957995716294152},527.912647484226,1600.0110153841315,1533.2846115758487,66.726403808282825,85,0,2127.9236628683575,2212.9236628683575,237780.67238563864,{"$error":"#VALUE!"},2212.9236628683575,"2027-10-07",238308.58503312286,527.912647484226,1533.2846115758487,66.726403808282825,85,0,2212.9236628683575,null,{"$f":"IF(OR(D63=\"PG\",D63=0),0,E63*((1+$I$8)^-SUMIF(D$50:D63,\"PP\",J$50:J63)))","v":0.90935420363557151},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL63)","v":0.81957995716294152},272852.58930835279,-827.94571145551583,1755.5417752028266,76.398725005203474,1003.9947887525142,85,1088.9947887525141,273680.53501980833]
[null,"",30,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G64=8,G64=1),Deudas_fx!$I$24,IF(D64=\"Pg\",0,1)),IF(D64=\"PG\",0,1))","v":1},7,11,2027,"2027-11-07",31,237780.67238563864,0,0,0,0,{"$f":"IF(OR(D64=\"PG\",D64=0),0,E64*((1+$I$8)^-SUMIF(D$35:D64,\"PP\",J$35:J64)))","v":0.81393240109495157},478.07234182696334,1649.8513210413942,1581.0534464988384,68.797874542555761,85,0,2127.9236628683575,2212.9236628683575,237302.60004381166,{"$error":"#VALUE!"},2212.9236628683575,"2027-11-07",237780.67238563864,478.07234182696334,1581.0534464988384,68.797874542555761,85,0,2212.9236628683575,null,{"$f":"IF(OR(D64=\"PG\",D64=0),0,E64*((1+$I$8)^-SUMIF(D$50:D64,\"PP\",J$50:J64)))","v":0.90308803179253172},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL64)","v":0.81393240109495157},273680.53501980833,-894.94925794208064,1819.7591452300403,79.1849014645545,1003.9947887525142,85,1088.9947887525141,274575.48427775042]
[null,"",31,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G65=8,G65=1),Deudas_fx!$I$24,IF(D65=\"Pg\",0,1)),IF(D65=\"PG\",0,1))","v":1},7,12,2027,"2027-12-07",30,237302.60004381166,0,0,0,0,{"$f":"IF(OR(D65=\"PG\",D65=0),0,E65*((1+$I$8)^-SUMIF(D$35:D65,\"PP\",J$35:J65)))","v":0.80850408035538679},534.66686099267054,1593.256801875687,1526.812073864407,66.444728011279878,85,0,2127.9236628683575,2212.9236628683575,236767.93318281899,{"$error":"#VALUE!"},2212.9236628683575,"2027-12-07",237302.60004381166,534.66686099267054,1526.812073864407,66.444728011279878,85,0,2212.9236628683575,null,{"$f":"IF(OR(D65=\"PG\",D65=0),0,E65*((1+$I$8)^-SUMIF(D$50:D65,\"PP\",J$50:J65)))","v":0.89706510963580555},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL65)","v":0.80850408035538679},274575.48427775042,-839.51328015642093,1766.6269333123075,76.881135596627644,1003.9947887525143,85,1088.9947887525143,275414.99755790684]
[null,"",32,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G66=8,G66=1),Deudas_fx!$I$24,IF(D66=\"Pg\",0,1)),IF(D66=\"PG\",0,1))","v":1},7,1,2028,"2028-01-07",31,236767.93318281899,0,0,0,0,{"$f":"IF(OR(D66=\"PG\",D66=0),0,E66*((1+$I$8)^-SUMIF(D$35:D66,\"PP\",J$35:J66)))","v":0.80293284586496405},485.09927591239034,1642.8243869559672,1574.3195316227561,68.504855333210969,85,0,2127.9236628683575,2212.9236628683575,236282.8339069066,{"$error":"#VALUE!"},2212.9236628683575,"2028-01-07",236767.93318281899,485.09927591239034,1574.3195316227561,68.504855333210969,85,0,2212.9236628683575,null,{"$f":"IF(OR(D66=\"PG\",D66=0),0,E66*((1+$I$8)^-SUMIF(D$50:D66,\"PP\",J$50:J66)))","v":0.89088361939921812},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL66)","v":0.80293284586496405},275414.99755790684,-906.98390012333243,1831.2919495836097,79.686739292236879,1003.9947887525142,85,1088.9947887525141,276321.98145803018]
[null,"",33,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G67=8,G67=1),Deudas_fx!$I$24,IF(D67=\"Pg\",0,1)),IF(D67=\"PG\",0,1))","v":1},7,2,2028,{"$f":"DATE(H67,G67,F67)","v":"2028-02-07"},31,236282.8339069066,0,0,0,0,{"$f":"IF(OR(D67=\"PG\",D67=0),0,E67*((1+$I$8)^-SUMIF(D$35:D67,\"PP\",J$35:J67)))","v":0.79740000159977475},488.46515789586056,1639.4585049724969,1571.0940050297811,68.364499942715739,85,0,2127.9236628683575,2212.9236628683575,235794.36874901073,{"$error":"#VALUE!"},2212.9236628683575,"2028-02-07",236282.8339069066,488.46515789586056,1571.0940050297811,68.364499942715739,85,0,2212.9236628683575,null,{"$f":"IF(OR(D67=\"PG\",D67=0),0,E67*((1+$I$8)^-SUMIF(D$50:D67,\"PP\",J$50:J67)))","v":0.88474472453406405},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL67)","v":0.79740000159977475},276321.98145803018,-913.27704653749879,1837.3226753226777,79.949159967335333,1003.9947887525143,85,1088.9947887525143,277235.25850456767]
[null,"",34,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G68=8,G68=1),Deudas_fx!$I$24,IF(D68=\"Pg\",0,1)),IF(D68=\"PG\",0,1))","v":1},7,3,2028,"2028-03-07",29,235794.36874901073,0,0,0,0,{"$f":"IF(OR(D68=\"PG\",D68=0),0,E68*((1+$I$8)^-SUMIF(D$35:D68,\"PP\",J$35:J68)))","v":0.79225863560279375},597.72110279217168,1530.2025600761858,1466.3808842690687,63.821675807117153,85,0,2127.9236628683575,2212.9236628683575,235196.64764621857,{"$error":"#VALUE!"},2212.9236628683575,"2028-03-07",235794.36874901073,597.72110279217168,1466.3808842690687,63.821675807117153,85,0,2212.9236628683575,null,{"$f":"IF(OR(D68=\"PG\",D68=0),0,E68*((1+$I$8)^-SUMIF(D$50:D68,\"PP\",J$50:J68)))","v":0.87904018925239613},29,6.2188969653893533E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL68)","v":0.79225863560279375},277235.25850456767,-795.14106236126258,1724.0975078129889,75.038343300787901,1003.9947887525142,85,1088.9947887525141,278030.39956692891]
[null,"",35,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G69=8,G69=1),Deudas_fx!$I$24,IF(D69=\"Pg\",0,1)),IF(D69=\"PG\",0,1))","v":1},7,4,2028,"2028-04-07",31,235196.64764621857,0,0,0,0,{"$f":"IF(OR(D69=\"PG\",D69=0),0,E69*((1+$I$8)^-SUMIF(D$35:D69,\"PP\",J$35:J69)))","v":0.78679934511403615},496.00170751998985,1631.9219553483676,1563.871725297073,68.050230051294662,85,0,2127.9236628683575,2212.9236628683575,234700.64593869858,{"$error":"#VALUE!"},2212.9236628683575,"2028-04-07",235196.64764621857,496.00170751998985,1563.871725297073,68.050230051294662,85,0,2212.9236628683575,null,{"$f":"IF(OR(D69=\"PG\",D69=0),0,E69*((1+$I$8)^-SUMIF(D$50:D69,\"PP\",J$50:J69)))","v":0.87298290501620757},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL69)","v":0.78679934511403615},278030.39956692891,-925.13097833766756,1848.6823048166791,80.443462273502689,1003.9947887525143,85,1088.9947887525143,278955.53054526658]
[null,"",36,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G70=8,G70=1),Deudas_fx!$I$24,IF(D70=\"Pg\",0,1)),IF(D70=\"PG\",0,1))","v":1},7,5,2028,"2028-05-07",30,234700.64593869858,0,0,0,0,{"$f":"IF(OR(D70=\"PG\",D70=0),0,E70*((1+$I$8)^-SUMIF(D$35:D70,\"PP\",J$35:J70)))","v":0.78155198157719585},552.13645919924056,1575.7872036691169,1510.0710228072578,65.716180861859044,85,0,2127.9236628683575,2212.9236628683575,234148.50947949933,{"$error":"#VALUE!"},2212.9236628683575,"2028-05-07",234700.64593869858,552.13645919924056,1510.0710228072578,65.716180861859044,85,0,2212.9236628683575,null,{"$f":"IF(OR(D70=\"PG\",D70=0),0,E70*((1+$I$8)^-SUMIF(D$50:D70,\"PP\",J$50:J70)))","v":0.86716076155292987},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL70)","v":0.78155198157719585},278955.53054526658,-868.92104267972206,1794.8082828807223,78.107548551513943,1003.9947887525142,85,1088.9947887525141,279824.45158794633]
[null,"",37,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G71=8,G71=1),Deudas_fx!$I$24,IF(D71=\"Pg\",0,1)),IF(D71=\"PG\",0,1))","v":1},7,6,2028,"2028-06-07",31,234148.50947949933,0,0,0,0,{"$f":"IF(OR(D71=\"PG\",D71=0),0,E71*((1+$I$8)^-SUMIF(D$35:D71,\"PP\",J$35:J71)))","v":0.77616646842813752},503.27425882386979,1624.6494040444877,1556.9024353027594,67.746968741728409,85,0,2127.9236628683575,2212.9236628683575,233645.23522067547,{"$error":"#VALUE!"},2212.9236628683575,"2028-06-07",234148.50947949933,503.27425882386979,1556.9024353027594,67.746968741728409,85,0,2212.9236628683575,null,{"$f":"IF(OR(D71=\"PG\",D71=0),0,E71*((1+$I$8)^-SUMIF(D$50:D71,\"PP\",J$50:J71)))","v":0.86118533599740055},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL71)","v":0.77616646842813752},279824.45158794633,-937.57908468372113,1860.611332111326,80.962541324909353,1003.9947887525142,85,1088.9947887525141,280762.03067263006]
[null,"",38,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G72=8,G72=1),Deudas_fx!$I$24,IF(D72=\"Pg\",0,1)),IF(D72=\"PG\",0,1))","v":1},7,7,2028,"2028-07-07",30,233645.23522067547,0,0,0,0,{"$f":"IF(OR(D72=\"PG\",D72=0),0,E72*((1+$I$8)^-SUMIF(D$35:D72,\"PP\",J$35:J72)))","v":0.77099001823122304},559.22251853846547,1568.701144329892,1503.280478469075,65.420665860816968,85,0,2127.9236628683575,2212.9236628683575,233086.012702137,{"$error":"#VALUE!"},2212.9236628683575,"2028-07-07",233645.23522067547,559.22251853846547,1503.280478469075,65.420665860816968,85,0,2212.9236628683575,null,{"$f":"IF(OR(D72=\"PG\",D72=0),0,E72*((1+$I$8)^-SUMIF(D$50:D72,\"PP\",J$50:J72)))","v":0.85544187350135681},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL72)","v":0.77099001823122304},280762.03067263006,-881.04993892856135,1806.4313590939073,78.61336858716821,1003.9947887525142,85,1088.9947887525141,281643.08061155863]
[null,"",39,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G73=8,G73=1),Deudas_fx!$I$24,IF(D73=\"Pg\",0,1)),IF(D73=\"PG\",0,1))","v":1},7,8,2028,"2028-08-07",31,233086.012702137,0,0,0,0,{"$f":"IF(OR(D73=\"PG\",D73=0),0,E73*((1+$I$8)^-SUMIF(D$35:D73,\"PP\",J$35:J73)))","v":0.7656772853882996},510.64643795914662,1617.2772249092109,1549.8376719017281,67.4395530074828,85,0,2127.9236628683575,2212.9236628683575,232575.36626417786,{"$error":"#VALUE!"},2212.9236628683575,"2028-08-07",233086.012702137,510.64643795914662,1549.8376719017281,67.4395530074828,85,0,2212.9236628683575,null,{"$f":"IF(OR(D73=\"PG\",D73=0),0,E73*((1+$I$8)^-SUMIF(D$50:D73,\"PP\",J$50:J73)))","v":0.84954720038095899},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL73)","v":0.7656772853882996},281643.08061155863,-950.19771960887078,1872.703777038985,81.488731322400028,1003.9947887525142,85,1088.9947887525141,282593.27833116753]
[null,"",40,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G74=8,G74=1),Deudas_fx!$I$24,IF(D74=\"Pg\",0,1)),IF(D74=\"PG\",0,1))","v":1},7,9,2028,"2028-09-07",31,232575.36626417786,0,0,0,0,{"$f":"IF(OR(D74=\"PG\",D74=0),0,E74*((1+$I$8)^-SUMIF(D$35:D74,\"PP\",J$35:J74)))","v":0.76040116148919235},514.18958001438295,1613.7340828539745,1546.4422768825391,67.291805971435494,85,0,2127.9236628683575,2212.9236628683575,232061.17668416348,{"$error":"#VALUE!"},2212.9236628683575,"2028-09-07",232575.36626417786,514.18958001438295,1546.4422768825391,67.291805971435494,85,0,2212.9236628683575,null,{"$f":"IF(OR(D74=\"PG\",D74=0),0,E74*((1+$I$8)^-SUMIF(D$50:D74,\"PP\",J$50:J74)))","v":0.84369314623453551},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL74)","v":0.76040116148919235},282593.27833116753,-956.79070694976281,1879.0218405063408,81.76365519593611,1003.9947887525141,85,1088.9947887525141,283550.0690381173]
[null,"",41,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G75=8,G75=1),Deudas_fx!$I$24,IF(D75=\"Pg\",0,1)),IF(D75=\"PG\",0,1))","v":1},7,10,2028,"2028-10-07",30,232061.17668416348,0,0,0,0,{"$f":"IF(OR(D75=\"PG\",D75=0),0,E75*((1+$I$8)^-SUMIF(D$35:D75,\"PP\",J$35:J75)))","v":0.75532985410574371},569.85793524861128,1558.0657276197462,1493.088598149146,64.977129470600204,85,0,2127.9236628683575,2212.9236628683575,231491.31874891487,{"$error":"#VALUE!"},2212.9236628683575,"2028-10-07",232061.17668416348,569.85793524861128,1493.088598149146,64.977129470600204,85,0,2212.9236628683575,null,{"$f":"IF(OR(D75=\"PG\",D75=0),0,E75*((1+$I$8)^-SUMIF(D$50:D75,\"PP\",J$50:J75)))","v":0.83806634356963072},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL75)","v":0.75532985410574371},283550.0690381173,-899.7689124622807,1824.3696818853018,79.394019329493034,1003.9947887525142,85,1088.9947887525141,284449.83795057959]
[null,"",42,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G76=8,G76=1),Deudas_fx!$I$24,IF(D76=\"Pg\",0,1)),IF(D76=\"PG\",0,1))","v":1},7,11,2028,"2028-11-07",31,231491.31874891487,0,0,0,0,{"$f":"IF(OR(D76=\"PG\",D76=0),0,E76*((1+$I$8)^-SUMIF(D$35:D76,\"PP\",J$35:J76)))","v":0.75012503221666871},521.71128986230383,1606.2123730060537,1539.2342181156962,66.978154890357402,85,0,2127.9236628683575,2212.9236628683575,230969.60745905255,{"$error":"#VALUE!"},2212.9236628683575,"2028-11-07",231491.31874891487,521.71128986230383,1539.2342181156962,66.978154890357402,85,0,2212.9236628683575,null,{"$f":"IF(OR(D76=\"PG\",D76=0),0,E76*((1+$I$8)^-SUMIF(D$50:D76,\"PP\",J$50:J76)))","v":0.83229140163426596},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL76)","v":0.75012503221666871},284449.83795057959,-969.67252492911211,1891.3664939024816,82.300819779144689,1003.9947887525142,85,1088.9947887525141,285419.51047550869]
[null,"",43,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G77=8,G77=1),Deudas_fx!$I$24,IF(D77=\"Pg\",0,1)),IF(D77=\"PG\",0,1))","v":1},7,12,2028,"2028-12-07",30,230969.60745905255,0,0,0,0,{"$f":"IF(OR(D77=\"PG\",D77=0),0,E77*((1+$I$8)^-SUMIF(D$35:D77,\"PP\",J$35:J77)))","v":0.74512225893455042},577.18676389315669,1550.7368989752008,1486.0654088876272,64.671490087573687,85,0,2127.9236628683575,2212.9236628683575,230392.42069515941,{"$error":"#VALUE!"},2212.9236628683575,"2028-12-07",230969.60745905255,577.18676389315669,1486.0654088876272,64.671490087573687,85,0,2212.9236628683575,null,{"$f":"IF(OR(D77=\"PG\",D77=0),0,E77*((1+$I$8)^-SUMIF(D$50:D77,\"PP\",J$50:J77)))","v":0.82674064008358317},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL77)","v":0.74512225893455042},285419.51047550869,-912.32039856181018,1836.3977243823695,79.917462931954844,1003.9947887525141,85,1088.9947887525141,286331.83087407053]
[null,"",44,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G78=8,G78=1),Deudas_fx!$I$24,IF(D78=\"Pg\",0,1)),IF(D78=\"PG\",0,1))","v":1},7,1,2029,"2029-01-07",31,230392.42069515941,0,0,0,0,{"$f":"IF(OR(D78=\"PG\",D78=0),0,E78*((1+$I$8)^-SUMIF(D$35:D78,\"PP\",J$35:J78)))","v":0.73998777547377004},529.33604080395253,1598.587622064405,1531.9274150109295,66.660207053475531,85,0,2127.9236628683575,2212.9236628683575,229863.08465435545,{"$error":"#VALUE!"},2212.9236628683575,"2029-01-07",230392.42069515941,529.33604080395253,1531.9274150109295,66.660207053475531,85,0,2212.9236628683575,null,{"$f":"IF(OR(D78=\"PG\",D78=0),0,E78*((1+$I$8)^-SUMIF(D$50:D78,\"PP\",J$50:J78)))","v":0.82104374122978463},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL78)","v":0.73998777547377004},286331.83087407053,-982.73081297186889,1903.8802586593831,82.845343064999966,1003.9947887525142,85,1088.9947887525141,287314.56168704241]
[null,"",45,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G79=8,G79=1),Deudas_fx!$I$24,IF(D79=\"Pg\",0,1)),IF(D79=\"PG\",0,1))","v":1},7,2,2029,"2029-02-07",31,229863.08465435545,0,0,0,0,{"$f":"IF(OR(D79=\"PG\",D79=0),0,E79*((1+$I$8)^-SUMIF(D$35:D79,\"PP\",J$35:J79)))","v":0.73488867267715985},533.00886146440916,1594.9148014039483,1528.4077489116098,66.507052492338545,85,0,2127.9236628683575,2212.9236628683575,229330.07579289103,{"$error":"#VALUE!"},2212.9236628683575,"2029-02-07",229863.08465435545,533.00886146440916,1528.4077489116098,66.507052492338545,85,0,2212.9236628683575,null,{"$f":"IF(OR(D79=\"PG\",D79=0),0,E79*((1+$I$8)^-SUMIF(D$50:D79,\"PP\",J$50:J79)))","v":0.81538609852837174},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL79)","v":0.73488867267715985},287314.56168704241,-989.54953256645479,1910.4146414720867,83.129679846882283,1003.9947887525142,85,1088.9947887525141,288304.11121960887]
[null,"",46,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G80=8,G80=1),Deudas_fx!$I$24,IF(D80=\"Pg\",0,1)),IF(D80=\"PG\",0,1))","v":1},7,3,2029,"2029-03-07",28,229330.07579289103,0,0,0,0,{"$f":"IF(OR(D80=\"PG\",D80=0),0,E80*((1+$I$8)^-SUMIF(D$35:D80,\"PP\",J$35:J80)))","v":0.73031323905096268},691.13791160538381,1436.7857512629737,1376.8541581233221,59.931593139651596,85,0,2127.9236628683575,2212.9236628683575,228638.93788128564,{"$error":"#VALUE!"},2212.9236628683575,"2029-03-07",229330.07579289103,691.13791160538381,1376.8541581233221,59.931593139651596,85,0,2212.9236628683575,null,{"$f":"IF(OR(D80=\"PG\",D80=0),0,E80*((1+$I$8)^-SUMIF(D$50:D80,\"PP\",J$50:J80)))","v":0.81030948609406983},28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL80)","v":0.73031323905096268},288304.11121960887,-802.27173603145548,1730.9230503863648,75.343474397604822,1003.9947887525142,85,1088.9947887525141,289106.38295564032]
[null,"",47,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G81=8,G81=1),Deudas_fx!$I$24,IF(D81=\"Pg\",0,1)),IF(D81=\"PG\",0,1))","v":1},7,4,2029,"2029-04-07",31,228638.93788128564,0,0,0,0,{"$f":"IF(OR(D81=\"PG\",D81=0),0,E81*((1+$I$8)^-SUMIF(D$35:D81,\"PP\",J$35:J81)))","v":0.72528080148500162},541.50265597863358,1586.4210068897239,1520.2681408637216,66.152866026002272,85,0,2127.9236628683575,2212.9236628683575,228097.43522530701,{"$error":"#VALUE!"},2212.9236628683575,"2029-04-07",228638.93788128564,541.50265597863358,1520.2681408637216,66.152866026002272,85,0,2212.9236628683575,null,{"$f":"IF(OR(D81=\"PG\",D81=0),0,E81*((1+$I$8)^-SUMIF(D$50:D81,\"PP\",J$50:J81)))","v":0.80472581092590023},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL81)","v":0.72528080148500162},289106.38295564032,-1001.9821607418509,1922.3288360271094,83.64811346725557,1003.9947887525142,85,1088.9947887525141,290108.36511638219]
[null,"",48,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G82=8,G82=1),Deudas_fx!$I$24,IF(D82=\"Pg\",0,1)),IF(D82=\"PG\",0,1))","v":1},7,5,2029,"2029-05-07",30,228097.43522530701,0,0,0,0,{"$f":"IF(OR(D82=\"PG\",D82=0),0,E82*((1+$I$8)^-SUMIF(D$35:D82,\"PP\",J$35:J82)))","v":0.72044372065198303},596.47061475163309,1531.4530481167244,1467.5857662545875,63.867281862136878,85,0,2127.9236628683575,2212.9236628683575,227500.96461055538,{"$error":"#VALUE!"},2212.9236628683575,"2029-05-07",228097.43522530701,596.47061475163309,1467.5857662545875,63.867281862136878,85,0,2212.9236628683575,null,{"$f":"IF(OR(D82=\"PG\",D82=0),0,E82*((1+$I$8)^-SUMIF(D$50:D82,\"PP\",J$50:J82)))","v":0.79935889126127468},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL82)","v":0.72044372065198303},290108.36511638219,-943.80150980205303,1866.5659563231873,81.230342231379908,1003.9947887525142,85,1088.9947887525141,291052.16662618425]
[null,"",49,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G83=8,G83=1),Deudas_fx!$I$24,IF(D83=\"Pg\",0,1)),IF(D83=\"PG\",0,1))","v":1},7,6,2029,"2029-06-07",31,227500.96461055538,0,0,0,0,{"$f":"IF(OR(D83=\"PG\",D83=0),0,E83*((1+$I$8)^-SUMIF(D$35:D83,\"PP\",J$35:J83)))","v":0.71547929189716353},549.39853197724779,1578.5251308911097,1512.7015184647671,65.823612426342535,85,0,2127.9236628683575,2212.9236628683575,226951.56607857812,{"$error":"#VALUE!"},2212.9236628683575,"2029-06-07",227500.96461055538,549.39853197724779,1512.7015184647671,65.823612426342535,85,0,2212.9236628683575,null,{"$f":"IF(OR(D83=\"PG\",D83=0),0,E83*((1+$I$8)^-SUMIF(D$50:D83,\"PP\",J$50:J83)))","v":0.79385067437848122},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL83)","v":0.71547929189716353},291052.16662618425,-1015.4830635995112,1935.2667588094341,84.211093542591243,1003.9947887525142,85,1088.9947887525141,292067.64968978375]
[null,"",50,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G84=8,G84=1),Deudas_fx!$I$24,IF(D84=\"Pg\",0,1)),IF(D84=\"PG\",0,1))","v":1},7,7,2029,"2029-07-07",30,226951.56607857812,0,0,0,0,{"$f":"IF(OR(D84=\"PG\",D84=0),0,E84*((1+$I$8)^-SUMIF(D$35:D84,\"PP\",J$35:J84)))","v":0.71070757980693378},604.164014704892,1523.7596481634655,1460.213209662408,63.546438501057558,85,0,2127.9236628683575,2212.9236628683575,226347.40206387322,{"$error":"#VALUE!"},2212.9236628683575,"2029-07-07",226951.56607857812,604.164014704892,1460.213209662408,63.546438501057558,85,0,2212.9236628683575,null,{"$f":"IF(OR(D84=\"PG\",D84=0),0,E84*((1+$I$8)^-SUMIF(D$50:D84,\"PP\",J$50:J84)))","v":0.7885562837459803},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL84)","v":0.71070757980693378},292067.64968978375,-956.95620542193149,1879.1720522625214,81.778941911924193,1003.9947887525142,85,1088.9947887525141,293024.60589520569]
[null,"",51,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G85=8,G85=1),Deudas_fx!$I$24,IF(D85=\"Pg\",0,1)),IF(D85=\"PG\",0,1))","v":1},7,8,2029,"2029-08-07",31,226347.40206387322,0,0,0,0,{"$f":"IF(OR(D85=\"PG\",D85=0),0,E85*((1+$I$8)^-SUMIF(D$35:D85,\"PP\",J$35:J85)))","v":0.7058102407861031},557.40257483091091,1570.5210880374466,1505.0312397079392,65.489848329507453,85,0,2127.9236628683575,2212.9236628683575,225789.9994890423,{"$error":"#VALUE!"},2212.9236628683575,"2029-08-07",226347.40206387322,557.40257483091091,1505.0312397079392,65.489848329507453,85,0,2212.9236628683575,null,{"$f":"IF(OR(D85=\"PG\",D85=0),0,E85*((1+$I$8)^-SUMIF(D$50:D85,\"PP\",J$50:J85)))","v":0.78312250539854833},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL85)","v":0.7058102407861031},293024.60589520569,-1029.1689174623145,1948.3819202437423,84.781785971086308,1003.9947887525141,85,1088.9947887525141,294053.77481266798]
[null,"",52,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G86=8,G86=1),Deudas_fx!$I$24,IF(D86=\"Pg\",0,1)),IF(D86=\"PG\",0,1))","v":1},7,9,2029,"2029-09-07",31,225789.9994890423,0,0,0,0,{"$f":"IF(OR(D86=\"PG\",D86=0),0,E86*((1+$I$8)^-SUMIF(D$35:D86,\"PP\",J$35:J86)))","v":0.70094664831612707},561.2701363329038,1566.6535265354537,1501.3249533509284,65.328573184525439,85,0,2127.9236628683575,2212.9236628683575,225228.7293527094,{"$error":"#VALUE!"},2212.9236628683575,"2029-09-07",225789.9994890423,561.2701363329038,1501.3249533509284,65.328573184525439,85,0,2212.9236628683575,null,{"$f":"IF(OR(D86=\"PG\",D86=0),0,E86*((1+$I$8)^-SUMIF(D$50:D86,\"PP\",J$50:J86)))","v":0.77772617009448286},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL86)","v":0.70094664831612707},294053.77481266798,-1036.3098498224354,1955.2250797304152,85.079558844534304,1003.9947887525142,85,1088.9947887525141,295090.08466249041]
[null,"",53,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G87=8,G87=1),Deudas_fx!$I$24,IF(D87=\"Pg\",0,1)),IF(D87=\"PG\",0,1))","v":1},7,10,2029,"2029-10-07",30,225228.7293527094,0,0,0,0,{"$f":"IF(OR(D87=\"PG\",D87=0),0,E87*((1+$I$8)^-SUMIF(D$35:D87,\"PP\",J$35:J87)))","v":0.69627185809612357},615.73119235699028,1512.1924705113672,1449.1284262935458,63.064044217821483,85,0,2127.9236628683575,2212.9236628683575,224612.99816035241,{"$error":"#VALUE!"},2212.9236628683575,"2029-10-07",225228.7293527094,615.73119235699028,1449.1284262935458,63.064044217821483,85,0,2212.9236628683575,null,{"$f":"IF(OR(D87=\"PG\",D87=0),0,E87*((1+$I$8)^-SUMIF(D$50:D87,\"PP\",J$50:J87)))","v":0.77253931785325636},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL87)","v":0.69627185809612357},295090.08466249041,-977.24892483420433,1898.618489882449,82.625223704269487,1003.9947887525142,85,1088.9947887525141,296067.3335873246]
[null,"",54,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G88=8,G88=1),Deudas_fx!$I$24,IF(D88=\"Pg\",0,1)),IF(D88=\"PG\",0,1))","v":1},7,11,2029,"2029-11-07",31,224612.99816035241,0,0,0,0,{"$f":"IF(OR(D88=\"PG\",D88=0),0,E88*((1+$I$8)^-SUMIF(D$35:D88,\"PP\",J$35:J88)))","v":0.69147399264956821},569.43681017364861,1558.4868526947089,1493.4988252279461,64.988027466762887,85,0,2127.9236628683575,2212.9236628683575,224043.56135017876,{"$error":"#VALUE!"},2212.9236628683575,"2029-11-07",224612.99816035241,569.43681017364861,1493.4988252279461,64.988027466762887,85,0,2212.9236628683575,null,{"$f":"IF(OR(D88=\"PG\",D88=0),0,E88*((1+$I$8)^-SUMIF(D$50:D88,\"PP\",J$50:J88)))","v":0.76721590910689597},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL88)","v":0.69147399264956821},296067.3335873246,-1050.2810131261283,1968.6136533619829,85.662148516659627,1003.9947887525142,85,1088.9947887525141,297117.61460045073]
[null,"",55,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G89=8,G89=1),Deudas_fx!$I$24,IF(D89=\"Pg\",0,1)),IF(D89=\"PG\",0,1))","v":1},7,12,2029,"2029-12-07",30,224043.56135017876,0,0,0,0,{"$f":"IF(OR(D89=\"PG\",D89=0),0,E89*((1+$I$8)^-SUMIF(D$35:D89,\"PP\",J$35:J89)))","v":0.68686237796250094},623.68844601139085,1504.2352168569666,1441.5030196798489,62.73219717711784,85,0,2127.9236628683575,2212.9236628683575,223419.87290416737,{"$error":"#VALUE!"},2212.9236628683575,"2029-12-07",224043.56135017876,623.68844601139085,1441.5030196798489,62.73219717711784,85,0,2212.9236628683575,null,{"$f":"IF(OR(D89=\"PG\",D89=0),0,E89*((1+$I$8)^-SUMIF(D$50:D89,\"PP\",J$50:J89)))","v":0.76209915245053683},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL89)","v":0.68686237796250094},297117.61460045073,-990.86182188659836,1911.6636785522226,83.19293208688994,1003.9947887525142,85,1088.9947887525141,298108.47642233735]
[null,"",56,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G90=8,G90=1),Deudas_fx!$I$24,IF(D90=\"Pg\",0,1)),IF(D90=\"PG\",0,1))","v":1},7,1,2030,"2030-01-07",31,223419.87290416737,0,0,0,0,{"$f":"IF(OR(D90=\"PG\",D90=0),0,E90*((1+$I$8)^-SUMIF(D$35:D90,\"PP\",J$35:J90)))","v":0.68212935129849628},577.71536057194248,1550.208302296415,1485.5654857371032,64.642816559311811,85,0,2127.9236628683575,2212.9236628683575,222842.15754359541,{"$error":"#VALUE!"},2212.9236628683575,"2030-01-07",223419.87290416737,577.71536057194248,1485.5654857371032,64.642816559311811,85,0,2212.9236628683575,null,{"$f":"IF(OR(D90=\"PG\",D90=0),0,E90*((1+$I$8)^-SUMIF(D$50:D90,\"PP\",J$50:J90)))","v":0.7568476847258615},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL90)","v":0.68212935129849628},298108.47642233735,-1064.4435696072471,1982.1856391828467,86.252719176914539,1003.9947887525141,85,1088.9947887525141,299172.91999194463]
[null,"",57,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G91=8,G91=1),Deudas_fx!$I$24,IF(D91=\"Pg\",0,1)),IF(D91=\"PG\",0,1))","v":1},7,2,2030,"2030-02-07",31,222842.15754359541,0,0,0,0,{"$f":"IF(OR(D91=\"PG\",D91=0),0,E91*((1+$I$8)^-SUMIF(D$35:D91,\"PP\",J$35:J91)))","v":0.67742893894286105},581.7238632028027,1546.1997996655548,1481.7241354172327,64.475664248322161,85,0,2127.9236628683575,2212.9236628683575,222260.4336803926,{"$error":"#VALUE!"},2212.9236628683575,"2030-02-07",222842.15754359541,581.7238632028027,1481.7241354172327,64.475664248322161,85,0,2212.9236628683575,null,{"$f":"IF(OR(D91=\"PG\",D91=0),0,E91*((1+$I$8)^-SUMIF(D$50:D91,\"PP\",J$50:J91)))","v":0.75163240377973695},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL91)","v":0.67742893894286105},299172.91999194463,-1071.8292566434177,1989.2633472128823,86.560698183049666,1003.9947887525143,85,1088.9947887525143,300244.74924858805]
[null,"",58,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G92=8,G92=1),Deudas_fx!$I$24,IF(D92=\"Pg\",0,1)),IF(D92=\"PG\",0,1))","v":1},7,3,2030,"2030-03-07",28,222260.4336803926,0,0,0,0,{"$f":"IF(OR(D92=\"PG\",D92=0),0,E92*((1+$I$8)^-SUMIF(D$35:D92,\"PP\",J$35:J92)))","v":0.67321125092855683},735.43023139225625,1392.4934314761013,1334.409371475155,58.084060000946124,85,0,2127.9236628683575,2212.9236628683575,221525.00344900033,{"$error":"#VALUE!"},2212.9236628683575,"2030-03-07",222260.4336803926,735.43023139225625,1334.409371475155,58.084060000946124,85,0,2212.9236628683575,null,{"$f":"IF(OR(D92=\"PG\",D92=0),0,E92*((1+$I$8)^-SUMIF(D$50:D92,\"PP\",J$50:J92)))","v":0.74695272330205986},28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL92)","v":0.67321125092855683},300244.74924858805,-877.08154247184518,1802.612370088561,78.463961135798357,1003.9947887525142,85,1088.9947887525141,301121.83079105988]
[null,"",59,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G93=8,G93=1),Deudas_fx!$I$24,IF(D93=\"Pg\",0,1)),IF(D93=\"PG\",0,1))","v":1},7,4,2030,"2030-04-07",31,221525.00344900033,0,0,0,0,{"$f":"IF(OR(D93=\"PG\",D93=0),0,E93*((1+$I$8)^-SUMIF(D$35:D93,\"PP\",J$35:J93)))","v":0.66857229135909446},590.86299297807045,1537.060669890287,1472.9661022266621,64.094567663624971,85,0,2127.9236628683575,2212.9236628683575,220934.14045602226,{"$error":"#VALUE!"},2212.9236628683575,"2030-04-07",221525.00344900033,590.86299297807045,1472.9661022266621,64.094567663624971,85,0,2212.9236628683575,null,{"$f":"IF(OR(D93=\"PG\",D93=0),0,E93*((1+$I$8)^-SUMIF(D$50:D93,\"PP\",J$50:J93)))","v":0.7418056264897015},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL93)","v":0.66857229135909446},301121.83079105988,-1085.3518572158364,2002.222062927432,87.124583040918637,1003.9947887525143,85,1088.9947887525143,302207.18264827575]
[null,"",60,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G94=8,G94=1),Deudas_fx!$I$24,IF(D94=\"Pg\",0,1)),IF(D94=\"PG\",0,1))","v":1},7,5,2030,"2030-05-07",30,220934.14045602226,0,0,0,0,{"$f":"IF(OR(D94=\"PG\",D94=0),0,E94*((1+$I$8)^-SUMIF(D$35:D94,\"PP\",J$35:J94)))","v":0.66411341390170298},644.56519151942371,1483.3584713489338,1421.4969120221667,61.861559326766958,85,0,2127.9236628683575,2212.9236628683575,220289.57526450284,{"$error":"#VALUE!"},2212.9236628683575,"2030-05-07",220934.14045602226,644.56519151942371,1421.4969120221667,61.861559326766958,85,0,2212.9236628683575,null,{"$f":"IF(OR(D94=\"PG\",D94=0),0,E94*((1+$I$8)^-SUMIF(D$50:D94,\"PP\",J$50:J94)))","v":0.73685833742542195},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL94)","v":0.66411341390170298},302207.18264827575,-1025.0333350065946,1944.4101126188491,84.618011140259767,1003.9947887525143,85,1088.9947887525143,303232.21598328237]
[null,"",61,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G95=8,G95=1),Deudas_fx!$I$24,IF(D95=\"Pg\",0,1)),IF(D95=\"PG\",0,1))","v":1},7,6,2030,"2030-06-07",31,220289.57526450284,0,0,0,0,{"$f":"IF(OR(D95=\"PG\",D95=0),0,E95*((1+$I$8)^-SUMIF(D$35:D95,\"PP\",J$35:J95)))","v":0.65953714564656252},599.43506404589561,1528.4885988224619,1464.7514817135461,63.737117108915669,85,0,2127.9236628683575,2212.9236628683575,219690.14020045695,{"$error":"#VALUE!"},2212.9236628683575,"2030-06-07",220289.57526450284,599.43506404589561,1464.7514817135461,63.737117108915669,85,0,2212.9236628683575,null,{"$f":"IF(OR(D95=\"PG\",D95=0),0,E95*((1+$I$8)^-SUMIF(D$50:D95,\"PP\",J$50:J95)))","v":0.73178079893951142},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL95)","v":0.65953714564656252},303232.21598328237,-1099.9948547410836,2016.2544556704052,87.735187823192604,1003.9947887525142,85,1088.9947887525141,304332.21083802346]
[null,"",62,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G96=8,G96=1),Deudas_fx!$I$24,IF(D96=\"Pg\",0,1)),IF(D96=\"PG\",0,1))","v":1},7,7,2030,"2030-07-07",30,219690.14020045695,0,0,0,0,{"$f":"IF(OR(D96=\"PG\",D96=0),0,E96*((1+$I$8)^-SUMIF(D$35:D96,\"PP\",J$35:J96)))","v":0.65513852585773213},652.91744669213836,1475.0062161762191,1413.4929769210053,61.513239255213847,85,0,2127.9236628683575,2212.9236628683575,219037.22275376483,{"$error":"#VALUE!"},2212.9236628683575,"2030-07-07",219690.14020045695,652.91744669213836,1413.4929769210053,61.513239255213847,85,0,2212.9236628683575,null,{"$f":"IF(OR(D96=\"PG\",D96=0),0,E96*((1+$I$8)^-SUMIF(D$50:D96,\"PP\",J$50:J96)))","v":0.72690036798191004},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL96)","v":0.65513852585773213},304332.21083802346,-1039.3008382571618,1958.0826079762958,85.213019033380277,1003.9947887525143,85,1088.9947887525143,305371.51167628064]
[null,"",63,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G97=8,G97=1),Deudas_fx!$I$24,IF(D97=\"Pg\",0,1)),IF(D97=\"PG\",0,1))","v":1},7,8,2030,"2030-08-07",31,219037.22275376483,0,0,0,0,{"$f":"IF(OR(D97=\"PG\",D97=0),0,E97*((1+$I$8)^-SUMIF(D$35:D97,\"PP\",J$35:J97)))","v":0.65062410170088814},608.12456527204927,1519.7990975963082,1456.4243278138274,63.374769782480861,85,0,2127.9236628683575,2212.9236628683575,218429.09818849279,{"$error":"#VALUE!"},2212.9236628683575,"2030-08-07",219037.22275376483,608.12456527204927,1456.4243278138274,63.374769782480861,85,0,2212.9236628683575,null,{"$f":"IF(OR(D97=\"PG\",D97=0),0,E97*((1+$I$8)^-SUMIF(D$50:D97,\"PP\",J$50:J97)))","v":0.72189144780500503},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL97)","v":0.65062410170088814},305371.51167628064,-1114.8384490070932,2030.4790803825831,88.354157377024237,1003.9947887525141,85,1088.9947887525141,306486.35012528772]
[null,"",64,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G98=8,G98=1),Deudas_fx!$I$24,IF(D98=\"Pg\",0,1)),IF(D98=\"PG\",0,1))","v":1},7,9,2030,"2030-09-07",31,218429.09818849279,0,0,0,0,{"$f":"IF(OR(D98=\"PG\",D98=0),0,E98*((1+$I$8)^-SUMIF(D$35:D98,\"PP\",J$35:J98)))","v":0.64614078550772402},612.34406346467176,1515.5795994036857,1452.3807803287543,63.198819074931428,85,0,2127.9236628683575,2212.9236628683575,217816.75412502812,{"$error":"#VALUE!"},2212.9236628683575,"2030-09-07",218429.09818849279,612.34406346467176,1452.3807803287543,63.198819074931428,85,0,2212.9236628683575,null,{"$f":"IF(OR(D98=\"PG\",D98=0),0,E98*((1+$I$8)^-SUMIF(D$50:D98,\"PP\",J$50:J98)))","v":0.71691704306163684},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL98)","v":0.64614078550772402},306486.35012528772,-1122.5738030600037,2037.891874510919,88.676717301598828,1003.9947887525142,85,1088.9947887525141,307608.92392834771]
[null,{"$f":"IF(D99=\"PG\",\"Periodo de Gracia\",\"\")","v":""},65,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G99=8,G99=1),Deudas_fx!$I$24,IF(D99=\"Pg\",0,1)),IF(D99=\"PG\",0,1))","v":1},7,10,2030,"2030-10-07",30,217816.75412502812,{"$f":"IF(D99=\"PG\",((($I$8+1)^J99-1)*K99),0)","v":0},{"$f":"IF(D99=\"PG\",((($I$6+1)^J99-1)*K99),0)","v":0},{"$f":"IF(D99=\"PG\",((($I$7+1)^J99-1)*K99),0)","v":0},{"$f":"IF(D99=\"PG\",(+$I$12),0)","v":0},{"$f":"IF(OR(D99=\"PG\",D99=0),0,E99*((1+$I$8)^-SUMIF(D$35:D99,\"PP\",J$35:J99)))","v":0.64183150942787781},{"$f":"+IF(D99=\"PG\",0,X99-SUM(R99,U99,V99))","v":665.4954172102241},{"$f":"S99+T99","v":1462.4282456581334},{"$f":"IF(OR(D99=\"PG\",D99=0),0,IF(O83>=0,K99*((1+$I$6)^J99-1),K99*((1+$I$6)^(J99+O83)-1)))","v":1401.4395545040318},{"$f":"IF(OR(D99=\"PG\",D99=0),0,IF(O83>=0,K99*((1+$I$7)^30-1)*J99/30,K99*((1+$I$7)^(30+O83)-1)*J99/30))","v":60.988691154101566},{"$f":"IF(OR(D99=\"PG\",D99=0),0,$I$12)","v":85},{"$f":"IF(OR(D99=\"PG\",D99=0),0,$I$11)","v":0},{"$f":"IF(OR(D99=\"PG\",D99=0),0,E99*$N$10)","v":2127.9236628683575},{"$f":"IF(OR(D99=\"PG\",D99=0),0,W99+U99+V99)","v":2212.9236628683575},{"$f":"+K99+N99+O99+M99-Q99","v":217151.25870781791},{"$error":"#VALUE!"},{"$f":"+X99","v":2212.9236628683575},{"$f":"+I99","v":"2030-10-07"},{"$f":"+K99","v":217816.75412502812},{"$f":"+Q99","v":665.4954172102241},{"$f":"+IF(D99=\"PG\",M99,S99)","v":1401.4395545040318},{"$f":"+IF(D99=\"PG\",N99,T99)","v":60.988691154101566},{"$f":"+IF(D99=\"PG\",O99,U99)","v":85},0,{"$f":"+X99","v":2212.9236628683575},null,{"$f":"IF(OR(D99=\"PG\",D99=0),0,E99*((1+$I$8)^-SUMIF(D$50:D99,\"PP\",J$50:J99)))","v":0.71213574224579057},{"$f":"+J99","v":30},{"$f":"+(1+$S$6)^(AL99/360)-1","v":6.4340301100052066E-3},{"$f":"+$R$7*AL99/30","v":2.7999999999583913E-4},{"$f":"1/(1+$R$10)^SUM($AL$35:AL99)","v":0.64183150942787781},307608.92392834771,{"$f":"+$AR$14-AR99-AS99","v":-1061.3007886074333},{"$f":"+AP99*AM99","v":1979.1650786612902},{"$f":"+AP99*AN99","v":86.130498698657433},{"$f":"+AQ99+AR99+AS99","v":1003.9947887525143},{"$f":"+U99","v":85},{"$f":"+AT99+AU99","v":1088.9947887525143},{"$f":"+AP99-AQ99","v":308670.22471695516}]
[null,"",{"$f":"+C99+1","v":66},"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G100=8,G100=1),Deudas_fx!$I$24,IF(D100=\"Pg\",0,1)),IF(D100=\"PG\",0,1))","v":1},{"$f":"F99","v":7},{"$f":"IF(G99=12,1,G99+1)","v":11},{"$f":"IF(G99=12,H99+1,H99)","v":2030},{"$f":"DATE(H100,G100,F100)","v":"2030-11-07"},{"$f":"+I100-I99","v":31},{"$f":"+Y99","v":217151.25870781791},0,0,0,0,{"$f":"IF(OR(D100=\"PG\",D100=0),0,E100*((1+$I$8)^-SUMIF(D$35:D100,\"PP\",J$35:J100)))","v":0.6374087811705349},621.21040711707383,1506.7132557512837,1443.8841582327552,62.829097518528329,85,0,2127.9236628683575,2212.9236628683575,216530.04830070084,{"$f":"YEAR(I100-$Z$34)-1900","v":{"$error":"#VALUE!"}},2212.9236628683575,"2030-11-07",217151.25870781791,621.21040711707383,1443.8841582327552,62.829097518528329,85,0,2212.9236628683575,null,{"$f":"IF(OR(D100=\"PG\",D100=0),0,E100*((1+$I$8)^-SUMIF(D$50:D100,\"PP\",J$50:J100)))","v":0.70722856205281137},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL100)","v":0.6374087811705349},{"$f":"+AW99","v":308670.22471695516},-1137.7267099127848,2052.4129136485203,89.308585016778551,1003.9947887525141,85,1088.9947887525141,309807.95142686792]
[null,"",67,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G101=8,G101=1),Deudas_fx!$I$24,IF(D101=\"Pg\",0,1)),IF(D101=\"PG\",0,1))","v":1},7,12,2030,"2030-12-07",30,216530.04830070084,0,0,0,0,{"$f":"IF(OR(D101=\"PG\",D101=0),0,E101*((1+$I$8)^-SUMIF(D$35:D101,\"PP\",J$35:J101)))","v":0.63315774103286004},674.1343988574713,1453.7892640108862,1393.160850487591,60.628413523295286,85,0,2127.9236628683575,2212.9236628683575,215855.91390184336,{"$error":"#VALUE!"},2212.9236628683575,"2030-12-07",216530.04830070084,674.1343988574713,1393.160850487591,60.628413523295286,85,0,2212.9236628683575,null,{"$f":"IF(OR(D101=\"PG\",D101=0),0,E101*((1+$I$8)^-SUMIF(D$50:D101,\"PP\",J$50:J101)))","v":0.70251187616361566},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL101)","v":0.63315774103286004},309807.95142686792,-1076.0651254452184,1993.3136877994987,86.746226398233944,1003.9947887525142,85,1088.9947887525141,310884.01655231311]
[null,"",68,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G102=8,G102=1),Deudas_fx!$I$24,IF(D102=\"Pg\",0,1)),IF(D102=\"PG\",0,1))","v":1},7,1,2031,"2031-01-07",31,215855.91390184336,0,0,0,0,{"$f":"IF(OR(D102=\"PG\",D102=0),0,E102*((1+$I$8)^-SUMIF(D$35:D102,\"PP\",J$35:J102)))","v":0.62879478192055704},630.19821221451753,1497.72545065384,1435.2711395658348,62.454311088005262,85,0,2127.9236628683575,2212.9236628683575,215225.71568962885,{"$error":"#VALUE!"},2212.9236628683575,"2031-01-07",215855.91390184336,630.19821221451753,1435.2711395658348,62.454311088005262,85,0,2212.9236628683575,null,{"$f":"IF(OR(D102=\"PG\",D102=0),0,E102*((1+$I$8)^-SUMIF(D$50:D102,\"PP\",J$50:J102)))","v":0.69767101204244253},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL102)","v":0.62879478192055704},310884.01655231311,-1153.0871988349138,2067.1328787996285,89.949108787799261,1003.994788752514,85,1088.9947887525141,312037.10375114804]
[null,"",69,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G103=8,G103=1),Deudas_fx!$I$24,IF(D103=\"Pg\",0,1)),IF(D103=\"PG\",0,1))","v":1},7,2,2031,"2031-02-07",31,215225.71568962885,0,0,0,0,{"$f":"IF(OR(D103=\"PG\",D103=0),0,E103*((1+$I$8)^-SUMIF(D$35:D103,\"PP\",J$35:J103)))","v":0.62446188705762207},634.57086934643871,1493.3527935219188,1431.0808197833117,62.271973738607237,85,0,2127.9236628683575,2212.9236628683575,214591.14482028241,{"$error":"#VALUE!"},2212.9236628683575,"2031-02-07",215225.71568962885,634.57086934643871,1431.0808197833117,62.271973738607237,85,0,2212.9236628683575,null,{"$f":"IF(OR(D103=\"PG\",D103=0),0,E103*((1+$I$8)^-SUMIF(D$50:D103,\"PP\",J$50:J103)))","v":0.69286350531526475},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL103)","v":0.62446188705762207},312037.10375114804,-1161.0879434672966,2074.7999968691533,90.282735350657205,1003.994788752514,85,1088.9947887525141,313198.19169461535]
[null,"",70,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G104=8,G104=1),Deudas_fx!$I$24,IF(D104=\"Pg\",0,1)),IF(D104=\"PG\",0,1))","v":1},7,3,2031,"2031-03-07",28,214591.14482028241,0,0,0,0,{"$f":"IF(OR(D104=\"PG\",D104=0),0,E104*((1+$I$8)^-SUMIF(D$35:D104,\"PP\",J$35:J104)))","v":0.62057397311561846},783.47942388664842,1344.4442389817091,1288.3644198028419,56.079819178867112,85,0,2127.9236628683575,2212.9236628683575,213807.66539639575,{"$error":"#VALUE!"},2212.9236628683575,"2031-03-07",214591.14482028241,783.47942388664842,1288.3644198028419,56.079819178867112,85,0,2212.9236628683575,null,{"$f":"IF(OR(D104=\"PG\",D104=0),0,E104*((1+$I$8)^-SUMIF(D$50:D104,\"PP\",J$50:J104)))","v":0.68854972133893044},28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL104)","v":0.62057397311561846},313198.19169461535,-958.23671355836666,1880.382374882571,81.849127428309842,1003.9947887525142,85,1088.9947887525141,314156.42840817373]
[null,"",71,{"$f":"IF(C105<=$I$4,\"PG\",IF(AND(C105>$I$4,C105<=$I$9),\"PP\",0))","v":"PP"},{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G105=8,G105=1),Deudas_fx!$I$24,IF(D105=\"Pg\",0,1)),IF(D105=\"PG\",0,1))","v":1},7,4,2031,"2031-04-07",31,213807.66539639575,0,0,0,0,{"$f":"IF(OR(D105=\"PG\",D105=0),0,E105*((1+$I$8)^-SUMIF(D$35:D105,\"PP\",J$35:J105)))","v":0.61629772614682032},644.41007169253749,1483.51359117582,1421.6519066553822,61.86168452043789,85,0,2127.9236628683575,2212.9236628683575,213163.2553247032,{"$error":"#VALUE!"},2212.9236628683575,"2031-04-07",213807.66539639575,644.41007169253749,1421.6519066553822,61.86168452043789,85,0,2212.9236628683575,null,{"$f":"IF(OR(D105=\"PG\",D105=0),0,E105*((1+$I$8)^-SUMIF(D$50:D105,\"PP\",J$50:J105)))","v":0.6838050675405124},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL105)","v":0.61629772614682032},314156.42840817373,-1175.7929678497603,2088.8918299841935,90.895926618080864,1003.9947887525141,85,1088.9947887525141,315332.22137602349]
[null,"",72,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G106=8,G106=1),Deudas_fx!$I$24,IF(D106=\"Pg\",0,1)),IF(D106=\"PG\",0,1))","v":1},7,5,2031,"2031-05-07",30,213163.2553247032,0,0,0,0,{"$f":"IF(OR(D106=\"PG\",D106=0),0,E106*((1+$I$8)^-SUMIF(D$35:D106,\"PP\",J$35:J106)))","v":0.61218748096664477},696.73914827245949,1431.184514595898,1371.4988031058681,59.685711490029952,85,0,2127.9236628683575,2212.9236628683575,212466.51617643074,{"$error":"#VALUE!"},2212.9236628683575,"2031-05-07",213163.2553247032,696.73914827245949,1371.4988031058681,59.685711490029952,85,0,2212.9236628683575,null,{"$f":"IF(OR(D106=\"PG\",D106=0),0,E106*((1+$I$8)^-SUMIF(D$50:D106,\"PP\",J$50:J106)))","v":0.67924459885176625},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL106)","v":0.61218748096664477},315332.22137602349,-1113.155240219623,2028.8570069881625,88.293021983974526,1003.9947887525141,85,1088.9947887525141,316445.3766162431]
[null,"",73,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G107=8,G107=1),Deudas_fx!$I$24,IF(D107=\"Pg\",0,1)),IF(D107=\"PG\",0,1))","v":1},7,6,2031,"2031-06-07",31,212466.51617643074,0,0,0,0,{"$f":"IF(OR(D107=\"PG\",D107=0),0,E107*((1+$I$8)^-SUMIF(D$35:D107,\"PP\",J$35:J107)))","v":0.60796902358165861},653.71569266699726,1474.2079702013602,1412.7343248552265,61.473645346133786,85,0,2127.9236628683575,2212.9236628683575,211812.80048376374,{"$error":"#VALUE!"},2212.9236628683575,"2031-06-07",212466.51617643074,653.71569266699726,1412.7343248552265,61.473645346133786,85,0,2212.9236628683575,null,{"$f":"IF(OR(D107=\"PG\",D107=0),0,E107*((1+$I$8)^-SUMIF(D$50:D107,\"PP\",J$50:J107)))","v":0.67456406472892882},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL107)","v":0.60796902358165861},316445.3766162431,-1191.6749324644195,2104.1115255839945,91.558195632939089,1003.9947887525141,85,1088.9947887525141,317637.05154870753]
[null,"",74,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G108=8,G108=1),Deudas_fx!$I$24,IF(D108=\"Pg\",0,1)),IF(D108=\"PG\",0,1))","v":1},7,7,2031,"2031-07-07",30,211812.80048376374,0,0,0,0,{"$f":"IF(OR(D108=\"PG\",D108=0),0,E108*((1+$I$8)^-SUMIF(D$35:D108,\"PP\",J$35:J108)))","v":0.60391432462228356},705.80614273672359,1422.1175201316339,1362.8099359970613,59.307584134572522,85,0,2127.9236628683575,2212.9236628683575,211106.99434102702,{"$error":"#VALUE!"},2212.9236628683575,"2031-07-07",211812.80048376374,705.80614273672359,1362.8099359970613,59.307584134572522,85,0,2212.9236628683575,null,{"$f":"IF(OR(D108=\"PG\",D108=0),0,E108*((1+$I$8)^-SUMIF(D$50:D108,\"PP\",J$50:J108)))","v":0.67006522662172596},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL108)","v":0.60391432462228356},317637.05154870753,-1128.6299393974625,2043.6863537176603,88.938374432316465,1003.9947887525142,85,1088.9947887525141,318765.68148810498]
[null,"",75,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G109=8,G109=1),Deudas_fx!$I$24,IF(D109=\"Pg\",0,1)),IF(D109=\"PG\",0,1))","v":1},7,8,2031,"2031-08-07",31,211106.99434102702,0,0,0,0,{"$f":"IF(OR(D109=\"PG\",D109=0),0,E109*((1+$I$8)^-SUMIF(D$35:D109,\"PP\",J$35:J109)))","v":0.59975287584750803},663.1487928160609,1464.7748700522966,1403.6945796905338,61.080290361762813,85,0,2127.9236628683575,2212.9236628683575,210443.84554821096,{"$error":"#VALUE!"},2212.9236628683575,"2031-08-07",211106.99434102702,663.1487928160609,1403.6945796905338,61.080290361762813,85,0,2212.9236628683575,null,{"$f":"IF(OR(D109=\"PG\",D109=0),0,E109*((1+$I$8)^-SUMIF(D$50:D109,\"PP\",J$50:J109)))","v":0.66544794565544163},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL109)","v":0.59975287584750803},318765.68148810498,-1207.7744666261005,2119.53971820276,92.229537175854489,1003.994788752514,85,1088.9947887525141,319973.45595473109]
[null,"",76,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G110=8,G110=1),Deudas_fx!$I$24,IF(D110=\"Pg\",0,1)),IF(D110=\"PG\",0,1))","v":1},7,9,2031,"2031-09-07",31,210443.84554821096,0,0,0,0,{"$f":"IF(OR(D110=\"PG\",D110=0),0,E110*((1+$I$8)^-SUMIF(D$35:D110,\"PP\",J$35:J110)))","v":0.59562010275601862},667.7500789546591,1460.1735839136984,1399.2851646026543,60.888419311044224,85,0,2127.9236628683575,2212.9236628683575,209776.09546925631,{"$error":"#VALUE!"},2212.9236628683575,"2031-09-07",210443.84554821096,667.7500789546591,1399.2851646026543,60.888419311044224,85,0,2212.9236628683575,null,{"$f":"IF(OR(D110=\"PG\",D110=0),0,E110*((1+$I$8)^-SUMIF(D$50:D110,\"PP\",J$50:J110)))","v":0.66086248141784987},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL110)","v":0.59562010275601862},319973.45595473109,-1216.1546611948645,2127.5704633591854,92.578986588193118,1003.9947887525141,85,1088.9947887525141,321189.61061592598]
[null,"",77,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G111=8,G111=1),Deudas_fx!$I$24,IF(D111=\"Pg\",0,1)),IF(D111=\"PG\",0,1))","v":1},7,10,2031,"2031-10-07",30,209776.09546925631,0,0,0,0,{"$f":"IF(OR(D111=\"PG\",D111=0),0,E111*((1+$I$8)^-SUMIF(D$35:D111,\"PP\",J$35:J111)))","v":0.59164776186832002},719.4806415293167,1408.4430213390408,1349.7057146085219,58.737306730518917,85,0,2127.9236628683575,2212.9236628683575,209056.614827727,{"$error":"#VALUE!"},2212.9236628683575,"2031-10-07",209776.09546925631,719.4806415293167,1349.7057146085219,58.737306730518917,85,0,2212.9236628683575,null,{"$f":"IF(OR(D111=\"PG\",D111=0),0,E111*((1+$I$8)^-SUMIF(D$50:D111,\"PP\",J$50:J111)))","v":0.6564550226300504},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL111)","v":0.59164776186832002},321189.61061592598,-1152.4819279423245,2066.5436257237156,89.933090971122851,1003.994788752514,85,1088.9947887525141,322342.09254386829]
[null,"",78,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G112=8,G112=1),Deudas_fx!$I$24,IF(D112=\"Pg\",0,1)),IF(D112=\"PG\",0,1))","v":1},7,11,2031,"2031-11-07",31,209056.614827727,0,0,0,0,{"$f":"IF(OR(D112=\"PG\",D112=0),0,E112*((1+$I$8)^-SUMIF(D$35:D112,\"PP\",J$35:J112)))","v":0.58757083944183897},677.37543838281181,1450.5482244855457,1390.0611772629554,60.487047222590157,85,0,2127.9236628683575,2212.9236628683575,208379.23938934418,{"$error":"#VALUE!"},2212.9236628683575,"2031-11-07",209056.614827727,677.37543838281181,1390.0611772629554,60.487047222590157,85,0,2212.9236628683575,null,{"$f":"IF(OR(D112=\"PG\",D112=0),0,E112*((1+$I$8)^-SUMIF(D$50:D112,\"PP\",J$50:J112)))","v":0.65193152676608335},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL112)","v":0.58757083944183897},322342.09254386829,-1232.5895470350265,2143.3200236795674,93.264312107973296,1003.9947887525142,85,1088.9947887525141,323574.68209090334]
[null,"",79,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G113=8,G113=1),Deudas_fx!$I$24,IF(D113=\"Pg\",0,1)),IF(D113=\"PG\",0,1))","v":1},7,12,2031,"2031-12-07",30,208379.23938934418,0,0,0,0,{"$f":"IF(OR(D113=\"PG\",D113=0),0,E113*((1+$I$8)^-SUMIF(D$35:D113,\"PP\",J$35:J113)))","v":0.58365218112400452},728.85917530918459,1399.0644875591729,1340.7183005310235,58.34618702814933,85,0,2127.9236628683575,2212.9236628683575,207650.38021403499,{"$error":"#VALUE!"},2212.9236628683575,"2031-12-07",208379.23938934418,728.85917530918459,1340.7183005310235,58.34618702814933,85,0,2212.9236628683575,null,{"$f":"IF(OR(D113=\"PG\",D113=0),0,E113*((1+$I$8)^-SUMIF(D$50:D113,\"PP\",J$50:J113)))","v":0.64758363077034764},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL113)","v":0.58365218112400452},323574.68209090334,-1168.495369639827,2081.8892474082345,90.600910984106591,1003.9947887525141,85,1088.9947887525141,324743.17746054317]
[null,"",80,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G114=8,G114=1),Deudas_fx!$I$24,IF(D114=\"Pg\",0,1)),IF(D114=\"PG\",0,1))","v":1},7,1,2032,"2032-01-07",31,207650.38021403499,0,0,0,0,{"$f":"IF(OR(D114=\"PG\",D114=0),0,E114*((1+$I$8)^-SUMIF(D$35:D114,\"PP\",J$35:J114)))","v":0.57963035459165202},687.13265713325427,1440.7910057351032,1380.7108290607353,60.080176674367983,85,0,2127.9236628683575,2212.9236628683575,206963.24755690174,{"$error":"#VALUE!"},2212.9236628683575,"2032-01-07",207650.38021403499,687.13265713325427,1380.7108290607353,60.080176674367983,85,0,2212.9236628683575,null,{"$f":"IF(OR(D114=\"PG\",D114=0),0,E114*((1+$I$8)^-SUMIF(D$50:D114,\"PP\",J$50:J114)))","v":0.64312126583386475},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL114)","v":0.57963035459165202},324743.17746054317,-1249.2495769775944,2159.2853397195877,93.959026010520901,1003.9947887525142,85,1088.9947887525141,325992.42703752074]
[null,"",81,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G115=8,G115=1),Deudas_fx!$I$24,IF(D115=\"Pg\",0,1)),IF(D115=\"PG\",0,1))","v":1},7,2,2032,"2032-02-07",31,206963.24755690174,0,0,0,0,{"$f":"IF(OR(D115=\"PG\",D115=0),0,E115*((1+$I$8)^-SUMIF(D$35:D115,\"PP\",J$35:J115)))","v":0.57563624163457494},691.90035633575008,1436.0233065326074,1376.1419402403669,59.881366292240386,85,0,2127.9236628683575,2212.9236628683575,206271.347200566,{"$error":"#VALUE!"},2212.9236628683575,"2032-02-07",206963.24755690174,691.90035633575008,1376.1419402403669,59.881366292240386,85,0,2212.9236628683575,null,{"$f":"IF(OR(D115=\"PG\",D115=0),0,E115*((1+$I$8)^-SUMIF(D$50:D115,\"PP\",J$50:J115)))","v":0.63868965013173584},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL115)","v":0.57563624163457494},325992.42703752074,-1257.917548365715,2167.5918615634414,94.320475554787706,1003.9947887525141,85,1088.9947887525141,327250.34458588646]
[null,"",82,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G116=8,G116=1),Deudas_fx!$I$24,IF(D116=\"Pg\",0,1)),IF(D116=\"PG\",0,1))","v":1},7,3,2032,"2032-03-07",29,206271.347200566,0,0,0,0,{"$f":"IF(OR(D116=\"PG\",D116=0),0,E116*((1+$I$8)^-SUMIF(D$35:D116,\"PP\",J$35:J116)))","v":0.57192473349131878},789.31262974123956,1338.6110331271179,1282.7802551523278,55.830777974790202,85,0,2127.9236628683575,2212.9236628683575,205482.03457082476,{"$error":"#VALUE!"},2212.9236628683575,"2032-03-07",206271.347200566,789.31262974123956,1282.7802551523278,55.830777974790202,85,0,2212.9236628683575,null,{"$f":"IF(OR(D116=\"PG\",D116=0),0,E116*((1+$I$8)^-SUMIF(D$50:D116,\"PP\",J$50:J116)))","v":0.63457159489819814},29,6.2188969653893533E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL116)","v":0.57192473349131878},327250.34458588646,-1119.7171460485392,2035.1361748677896,88.575759933263683,1003.9947887525141,85,1088.9947887525141,328370.06173193501]
[null,"",83,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G117=8,G117=1),Deudas_fx!$I$24,IF(D117=\"Pg\",0,1)),IF(D117=\"PG\",0,1))","v":1},7,4,2032,"2032-04-07",31,205482.03457082476,0,0,0,0,{"$f":"IF(OR(D117=\"PG\",D117=0),0,E117*((1+$I$8)^-SUMIF(D$35:D117,\"PP\",J$35:J117)))","v":0.5679837183764016},702.17781571587761,1425.7458471524799,1366.2930451508714,59.452802001608475,85,0,2127.9236628683575,2212.9236628683575,204779.85675510889,{"$error":"#VALUE!"},2212.9236628683575,"2032-04-07",205482.03457082476,702.17781571587761,1366.2930451508714,59.452802001608475,85,0,2212.9236628683575,null,{"$f":"IF(OR(D117=\"PG\",D117=0),0,E117*((1+$I$8)^-SUMIF(D$50:D117,\"PP\",J$50:J117)))","v":0.63019889321116951},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL117)","v":0.5679837183764016},328370.06173193501,-1274.4148679425195,2183.4012521686723,95.008404526361346,1003.9947887525141,85,1088.9947887525141,329644.47659987753]
[null,"",84,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G118=8,G118=1),Deudas_fx!$I$24,IF(D118=\"Pg\",0,1)),IF(D118=\"PG\",0,1))","v":1},7,5,2032,"2032-05-07",30,204779.85675510889,0,0,0,0,{"$f":"IF(OR(D118=\"PG\",D118=0),0,E118*((1+$I$8)^-SUMIF(D$35:D118,\"PP\",J$35:J118)))","v":0.56419569151563298},753.02553869285543,1374.8981241755021,1317.5597642849236,57.338359890578431,85,0,2127.9236628683575,2212.9236628683575,204026.83121641603,{"$error":"#VALUE!"},2212.9236628683575,"2032-05-07",204779.85675510889,753.02553869285543,1317.5597642849236,57.338359890578431,85,0,2212.9236628683575,null,{"$f":"IF(OR(D118=\"PG\",D118=0),0,E118*((1+$I$8)^-SUMIF(D$50:D118,\"PP\",J$50:J118)))","v":0.62599593763713546},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL118)","v":0.56419569151563298},329644.47659987753,-1209.2481527345985,2120.9424880405186,92.300453446594105,1003.9947887525142,85,1088.9947887525141,330853.72475261212]
[null,"",85,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G119=8,G119=1),Deudas_fx!$I$24,IF(D119=\"Pg\",0,1)),IF(D119=\"PG\",0,1))","v":1},7,6,2032,"2032-06-07",31,204026.83121641603,0,0,0,0,{"$f":"IF(OR(D119=\"PG\",D119=0),0,E119*((1+$I$8)^-SUMIF(D$35:D119,\"PP\",J$35:J119)))","v":0.56030793563128622},712.27480615907598,1415.6488567092815,1356.6170935448756,59.03176316440581,85,0,2127.9236628683575,2212.9236628683575,203314.55641025695,{"$error":"#VALUE!"},2212.9236628683575,"2032-06-07",204026.83121641603,712.27480615907598,1356.6170935448756,59.03176316440581,85,0,2212.9236628683575,null,{"$f":"IF(OR(D119=\"PG\",D119=0),0,E119*((1+$I$8)^-SUMIF(D$50:D119,\"PP\",J$50:J119)))","v":0.62168232903160348},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL119)","v":0.56030793563128622},330853.72475261212,-1291.6478695762269,2199.915647301741,95.727011026999918,1003.9947887525141,85,1088.9947887525141,332145.37262218836]
[null,"",86,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G120=8,G120=1),Deudas_fx!$I$24,IF(D120=\"Pg\",0,1)),IF(D120=\"PG\",0,1))","v":1},7,7,2032,"2032-07-07",30,203314.55641025695,0,0,0,0,{"$f":"IF(OR(D120=\"PG\",D120=0),0,E120*((1+$I$8)^-SUMIF(D$35:D120,\"PP\",J$35:J120)))","v":0.55657110050414493},762.86360932838625,1365.0600535399712,1308.1319777459453,56.928075794025979,85,0,2127.9236628683575,2212.9236628683575,202551.69280092855,{"$error":"#VALUE!"},2212.9236628683575,"2032-07-07",203314.55641025695,762.86360932838625,1308.1319777459453,56.928075794025979,85,0,2212.9236628683575,null,{"$f":"IF(OR(D120=\"PG\",D120=0),0,E120*((1+$I$8)^-SUMIF(D$50:D120,\"PP\",J$50:J120)))","v":0.61753617257492055},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL120)","v":0.55657110050414493},332145.37262218836,-1226.0392439303757,2137.033328350059,93.000704332830722,1003.9947887525141,85,1088.9947887525141,333371.41186611872]
[null,"",87,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G121=8,G121=1),Deudas_fx!$I$24,IF(D121=\"Pg\",0,1)),IF(D121=\"PG\",0,1))","v":1},7,8,2032,"2032-08-07",31,202551.69280092855,0,0,0,0,{"$f":"IF(OR(D121=\"PG\",D121=0),0,E121*((1+$I$8)^-SUMIF(D$35:D121,\"PP\",J$35:J121)))","v":0.55273588410036578},722.51011687248774,1405.4135459958698,1346.8085895463387,58.604956449531102,85,0,2127.9236628683575,2212.9236628683575,201829.18268405605,{"$error":"#VALUE!"},2212.9236628683575,"2032-08-07",202551.69280092855,722.51011687248774,1346.8085895463387,58.604956449531102,85,0,2212.9236628683575,null,{"$f":"IF(OR(D121=\"PG\",D121=0),0,E121*((1+$I$8)^-SUMIF(D$50:D121,\"PP\",J$50:J121)))","v":0.61328085846169944},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL121)","v":0.55273588410036578},333371.41186611872,-1309.1169488269197,2216.6562757476036,96.455461831830334,1003.9947887525142,85,1088.9947887525141,334680.52881494566]
[null,"",88,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G122=8,G122=1),Deudas_fx!$I$24,IF(D122=\"Pg\",0,1)),IF(D122=\"PG\",0,1))","v":1},7,9,2032,"2032-09-07",31,201829.18268405605,0,0,0,0,{"$f":"IF(OR(D122=\"PG\",D122=0),0,E122*((1+$I$8)^-SUMIF(D$35:D122,\"PP\",J$35:J122)))","v":0.5489270953800407},727.52328408590415,1400.4003787824533,1342.0044685934008,58.395910189052444,85,0,2127.9236628683575,2212.9236628683575,201101.65939997014,{"$error":"#VALUE!"},2212.9236628683575,"2032-09-07",201829.18268405605,727.52328408590415,1342.0044685934008,58.395910189052444,85,0,2212.9236628683575,null,{"$f":"IF(OR(D122=\"PG\",D122=0),0,E122*((1+$I$8)^-SUMIF(D$50:D122,\"PP\",J$50:J122)))","v":0.60905486683840893},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL122)","v":0.5489270953800407},334680.52881494566,-1318.2003125240199,2225.3608682741819,96.834233002351965,1003.9947887525141,85,1088.9947887525141,335998.72912746971]
[null,"",89,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G123=8,G123=1),Deudas_fx!$I$24,IF(D123=\"Pg\",0,1)),IF(D123=\"PG\",0,1))","v":1},7,10,2032,"2032-10-07",30,201101.65939997014,0,0,0,0,{"$f":"IF(OR(D123=\"PG\",D123=0),0,E123*((1+$I$8)^-SUMIF(D$35:D123,\"PP\",J$35:J123)))","v":0.54526616195073874},777.72106648578301,1350.2025963825745,1293.8941317514195,56.308464631154884,85,0,2127.9236628683575,2212.9236628683575,200323.93833348437,{"$error":"#VALUE!"},2212.9236628683575,"2032-10-07",201101.65939997014,777.72106648578301,1293.8941317514195,56.308464631154884,85,0,2212.9236628683575,null,{"$f":"IF(OR(D123=\"PG\",D123=0),0,E123*((1+$I$8)^-SUMIF(D$50:D123,\"PP\",J$50:J123)))","v":0.60499292611612776},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL123)","v":0.54526616195073874},335998.72912746971,-1251.910795531403,2161.8259401296236,94.079644154293476,1003.9947887525141,85,1088.9947887525141,337250.63992300112]
[null,"",90,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G124=8,G124=1),Deudas_fx!$I$24,IF(D124=\"Pg\",0,1)),IF(D124=\"PG\",0,1))","v":1},7,11,2032,"2032-11-07",31,200323.93833348437,0,0,0,0,{"$f":"IF(OR(D124=\"PG\",D124=0),0,E124*((1+$I$8)^-SUMIF(D$35:D124,\"PP\",J$35:J124)))","v":0.54150884554166734},737.96748611193402,1389.9561767564235,1331.9957839327967,57.960392823626847,85,0,2127.9236628683575,2212.9236628683575,199585.97084737243,{"$error":"#VALUE!"},2212.9236628683575,"2032-11-07",200323.93833348437,737.96748611193402,1331.9957839327967,57.960392823626847,85,0,2212.9236628683575,null,{"$f":"IF(OR(D124=\"PG\",D124=0),0,E124*((1+$I$8)^-SUMIF(D$50:D124,\"PP\",J$50:J124)))","v":0.60082404492141717},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL124)","v":0.54150884554166734},337250.63992300112,-1336.0331378933226,2242.450074829565,97.577851816271632,1003.994788752514,85,1088.9947887525141,338586.67306089442]
[null,"",91,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G125=8,G125=1),Deudas_fx!$I$24,IF(D125=\"Pg\",0,1)),IF(D125=\"PG\",0,1))","v":1},7,12,2032,"2032-12-07",30,199585.97084737243,0,0,0,0,{"$f":"IF(OR(D125=\"PG\",D125=0),0,E125*((1+$I$8)^-SUMIF(D$35:D125,\"PP\",J$35:J125)))","v":0.53789738629399853},787.89744506530815,1340.0262178030493,1284.1421459666155,55.884071836433833,85,0,2127.9236628683575,2212.9236628683575,198798.07340230711,{"$error":"#VALUE!"},2212.9236628683575,"2032-12-07",199585.97084737243,787.89744506530815,1284.1421459666155,55.884071836433833,85,0,2212.9236628683575,null,{"$f":"IF(OR(D125=\"PG\",D125=0),0,E125*((1+$I$8)^-SUMIF(D$50:D125,\"PP\",J$50:J125)))","v":0.59681699762917473},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL125)","v":0.53789738629399853},338586.67306089442,-1269.2863290234109,2178.4768493202832,94.804268455641619,1003.994788752514,85,1088.9947887525141,339855.95938991784]
[null,"",92,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G126=8,G126=1),Deudas_fx!$I$24,IF(D126=\"Pg\",0,1)),IF(D126=\"PG\",0,1))","v":1},7,1,2033,"2033-01-07",31,198798.07340230711,0,0,0,0,{"$f":"IF(OR(D126=\"PG\",D126=0),0,E126*((1+$I$8)^-SUMIF(D$35:D126,\"PP\",J$35:J126)))","v":0.53419084659476501},748.55476491460581,1379.3688979537517,1321.8499887168723,57.518909236879452,85,0,2127.9236628683575,2212.9236628683575,198049.5186373925,{"$error":"#VALUE!"},2212.9236628683575,"2033-01-07",198798.07340230711,748.55476491460581,1321.8499887168723,57.518909236879452,85,0,2212.9236628683575,null,{"$f":"IF(OR(D126=\"PG\",D126=0),0,E126*((1+$I$8)^-SUMIF(D$50:D126,\"PP\",J$50:J126)))","v":0.59270445506760738},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL126)","v":0.53419084659476501},339855.95938991784,-1354.1102579599033,2259.7733891303956,98.331657582021663,1003.994788752514,85,1088.9947887525141,341210.06964787777]
[null,"",93,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G127=8,G127=1),Deudas_fx!$I$24,IF(D127=\"Pg\",0,1)),IF(D127=\"PG\",0,1))","v":1},7,2,2033,"2033-02-07",31,198049.5186373925,0,0,0,0,{"$f":"IF(OR(D127=\"PG\",D127=0),0,E127*((1+$I$8)^-SUMIF(D$35:D127,\"PP\",J$35:J127)))","v":0.53050984789441358},753.7486440275527,1374.1750188408048,1316.8726914492374,57.302327391567367,85,0,2127.9236628683575,2212.9236628683575,197295.76999336496,{"$error":"#VALUE!"},2212.9236628683575,"2033-02-07",198049.5186373925,753.7486440275527,1316.8726914492374,57.302327391567367,85,0,2212.9236628683575,null,{"$f":"IF(OR(D127=\"PG\",D127=0),0,E127*((1+$I$8)^-SUMIF(D$50:D127,\"PP\",J$50:J127)))","v":0.5886202511867209},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL127)","v":0.53050984789441358},341210.06964787777,-1363.5058096484256,2268.7771515842874,98.723446816652242,1003.994788752514,85,1088.9947887525141,342573.5754575262]
[null,"",94,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G128=8,G128=1),Deudas_fx!$I$24,IF(D128=\"Pg\",0,1)),IF(D128=\"PG\",0,1))","v":1},7,3,2033,"2033-03-07",28,197295.76999336496,0,0,0,0,{"$f":"IF(OR(D128=\"PG\",D128=0),0,E128*((1+$I$8)^-SUMIF(D$35:D128,\"PP\",J$35:J128)))","v":0.52720688148966233},891.83742284579603,1236.0862400225615,1184.526278798395,51.559961224166514,85,0,2127.9236628683575,2212.9236628683575,196403.93257051916,{"$error":"#VALUE!"},2212.9236628683575,"2033-03-07",197295.76999336496,891.83742284579603,1184.526278798395,51.559961224166514,85,0,2212.9236628683575,null,{"$f":"IF(OR(D128=\"PG\",D128=0),0,E128*((1+$I$8)^-SUMIF(D$50:D128,\"PP\",J$50:J128)))","v":0.58495548808657771},28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL128)","v":0.52720688148966233},342573.5754575262,-1142.2776976399687,2056.7465920075797,89.52589438490314,1003.9947887525142,85,1088.9947887525141,343715.85315516614]
[null,"",95,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G129=8,G129=1),Deudas_fx!$I$24,IF(D129=\"Pg\",0,1)),IF(D129=\"PG\",0,1))","v":1},7,4,2033,"2033-04-07",31,196403.93257051916,0,0,0,0,{"$f":"IF(OR(D129=\"PG\",D129=0),0,E129*((1+$I$8)^-SUMIF(D$35:D129,\"PP\",J$35:J129)))","v":0.52357400784918229},765.16661302847751,1362.75704983988,1305.9308453503209,56.826204489559096,85,0,2127.9236628683575,2212.9236628683575,195638.76595749069,{"$error":"#VALUE!"},2212.9236628683575,"2033-04-07",196403.93257051916,765.16661302847751,1305.9308453503209,56.826204489559096,85,0,2212.9236628683575,null,{"$f":"IF(OR(D129=\"PG\",D129=0),0,E129*((1+$I$8)^-SUMIF(D$50:D129,\"PP\",J$50:J129)))","v":0.58092468073535497},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL129)","v":0.52357400784918229},343715.85315516614,-1380.892295220468,2285.438630461565,99.448453511416915,1003.994788752514,85,1088.9947887525141,345096.7454503866]
[null,"",96,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G130=8,G130=1),Deudas_fx!$I$24,IF(D130=\"Pg\",0,1)),IF(D130=\"PG\",0,1))","v":1},7,5,2033,"2033-05-07",30,195638.76595749069,0,0,0,0,{"$f":"IF(OR(D130=\"PG\",D130=0),0,E130*((1+$I$8)^-SUMIF(D$35:D130,\"PP\",J$35:J130)))","v":0.52008216056348466},814.39909754631753,1313.52456532204,1258.7457108547567,54.778854467283367,85,0,2127.9236628683575,2212.9236628683575,194824.36685994436,{"$error":"#VALUE!"},2212.9236628683575,"2033-05-07",195638.76595749069,814.39909754631753,1258.7457108547567,54.778854467283367,85,0,2212.9236628683575,null,{"$f":"IF(OR(D130=\"PG\",D130=0),0,E130*((1+$I$8)^-SUMIF(D$50:D130,\"PP\",J$50:J130)))","v":0.57705034732840543},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL130)","v":0.52008216056348466},345096.7454503866,-1312.9951510647479,2220.3628510925896,96.627088724672348,1003.9947887525141,85,1088.9947887525141,346409.74060145137]
[null,"",97,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G131=8,G131=1),Deudas_fx!$I$24,IF(D131=\"Pg\",0,1)),IF(D131=\"PG\",0,1))","v":1},7,6,2033,"2033-06-07",31,194824.36685994436,0,0,0,0,{"$f":"IF(OR(D131=\"PG\",D131=0),0,E131*((1+$I$8)^-SUMIF(D$35:D131,\"PP\",J$35:J131)))","v":0.51649838190214359},776.12649697580241,1351.7971658925551,1295.4279824152488,56.369183477306237,85,0,2127.9236628683575,2212.9236628683575,194048.24036296856,{"$error":"#VALUE!"},2212.9236628683575,"2033-06-07",194824.36685994436,776.12649697580241,1295.4279824152488,56.369183477306237,85,0,2212.9236628683575,null,{"$f":"IF(OR(D131=\"PG\",D131=0),0,E131*((1+$I$8)^-SUMIF(D$50:D131,\"PP\",J$50:J131)))","v":0.57307401266806168},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL131)","v":0.51649838190214359},346409.74060145137,-1399.5839479834913,2303.3508517901414,100.22788494586385,1003.994788752514,85,1088.9947887525141,347809.32454943488]
[null,"",98,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G132=8,G132=1),Deudas_fx!$I$24,IF(D132=\"Pg\",0,1)),IF(D132=\"PG\",0,1))","v":1},7,7,2033,"2033-07-07",30,194048.24036296856,0,0,0,0,{"$f":"IF(OR(D132=\"PG\",D132=0),0,E132*((1+$I$8)^-SUMIF(D$35:D132,\"PP\",J$35:J132)))","v":0.51305372375281888},825.07793427866636,1302.8457285896911,1248.5122212888673,54.33350730082379,85,0,2127.9236628683575,2212.9236628683575,193223.16242868989,{"$error":"#VALUE!"},2212.9236628683575,"2033-07-07",194048.24036296856,825.07793427866636,1248.5122212888673,54.33350730082379,85,0,2212.9236628683575,null,{"$f":"IF(OR(D132=\"PG\",D132=0),0,E132*((1+$I$8)^-SUMIF(D$50:D132,\"PP\",J$50:J132)))","v":0.56925203734912011},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL132)","v":0.51305372375281888},347809.32454943488,-1331.2074888115176,2237.815666691637,97.386610872394584,1003.9947887525141,85,1088.9947887525141,349140.5320382464]
[null,"",99,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G133=8,G133=1),Deudas_fx!$I$24,IF(D133=\"Pg\",0,1)),IF(D133=\"PG\",0,1))","v":1},7,8,2033,"2033-08-07",31,193223.16242868989,0,0,0,0,{"$f":"IF(OR(D133=\"PG\",D133=0),0,E133*((1+$I$8)^-SUMIF(D$35:D133,\"PP\",J$35:J133)))","v":0.50951837659667942},787.23652210803061,1340.6871407603269,1284.7812390984568,55.905901661870168,85,0,2127.9236628683575,2212.9236628683575,192435.92590658186,{"$error":"#VALUE!"},2212.9236628683575,"2033-08-07",193223.16242868989,787.23652210803061,1284.7812390984568,55.905901661870168,85,0,2212.9236628683575,null,{"$f":"IF(OR(D133=\"PG\",D133=0),0,E133*((1+$I$8)^-SUMIF(D$50:D133,\"PP\",J$50:J133)))","v":0.565329439230841},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL133)","v":0.50951837659667942},349140.5320382464,-1418.5316606561923,2321.5084554738082,101.01799393489814,1003.9947887525141,85,1088.9947887525141,350559.06369890261]
[null,"",100,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G134=8,G134=1),Deudas_fx!$I$24,IF(D134=\"Pg\",0,1)),IF(D134=\"PG\",0,1))","v":1},7,9,2033,"2033-09-07",31,192435.92590658186,0,0,0,0,{"$f":"IF(OR(D134=\"PG\",D134=0),0,E134*((1+$I$8)^-SUMIF(D$35:D134,\"PP\",J$35:J134)))","v":0.50600739078699486},792.6987962404944,1335.2248666278631,1279.5467387330527,55.678127894810295,85,0,2127.9236628683575,2212.9236628683575,191643.22711034137,{"$error":"#VALUE!"},2212.9236628683575,"2033-09-07",192435.92590658186,792.6987962404944,1279.5467387330527,55.678127894810295,85,0,2212.9236628683575,null,{"$f":"IF(OR(D134=\"PG\",D134=0),0,E134*((1+$I$8)^-SUMIF(D$50:D134,\"PP\",J$50:J134)))","v":0.56143387092534802},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL134)","v":0.50600739078699486},350559.06369890261,-1428.3742029906552,2330.9405693144608,101.42842242870857,1003.9947887525142,85,1088.9947887525141,351987.43790189328]
[null,"",101,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G135=8,G135=1),Deudas_fx!$I$24,IF(D135=\"Pg\",0,1)),IF(D135=\"PG\",0,1))","v":1},7,10,2033,"2033-10-07",30,191643.22711034137,0,0,0,0,{"$f":"IF(OR(D135=\"PG\",D135=0),0,E135*((1+$I$8)^-SUMIF(D$35:D135,\"PP\",J$35:J135)))","v":0.50263269970689173},841.22526567175669,1286.6983971966008,1233.0382936065025,53.660103590098181,85,0,2127.9236628683575,2212.9236628683575,190802.0018446696,{"$error":"#VALUE!"},2212.9236628683575,"2033-10-07",191643.22711034137,841.22526567175669,1233.0382936065025,53.660103590098181,85,0,2212.9236628683575,null,{"$f":"IF(OR(D135=\"PG\",D135=0),0,E135*((1+$I$8)^-SUMIF(D$50:D135,\"PP\",J$50:J135)))","v":0.55768952665137828},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL135)","v":0.50263269970689173},351987.43790189328,-1359.2594676629208,2264.6977738043693,98.556482611065547,1003.9947887525141,85,1088.9947887525141,353346.69736955618]
[null,"",102,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G136=8,G136=1),Deudas_fx!$I$24,IF(D136=\"Pg\",0,1)),IF(D136=\"PG\",0,1))","v":1},7,11,2033,"2033-11-07",31,190802.0018446696,0,0,0,0,{"$f":"IF(OR(D136=\"PG\",D136=0),0,E136*((1+$I$8)^-SUMIF(D$35:D136,\"PP\",J$35:J136)))","v":0.49916916167330433},804.03584792338006,1323.8878149449774,1268.6824357454068,55.205379199570707,85,0,2127.9236628683575,2212.9236628683575,189997.96599674624,{"$error":"#VALUE!"},2212.9236628683575,"2033-11-07",190802.0018446696,804.03584792338006,1268.6824357454068,55.205379199570707,85,0,2212.9236628683575,null,{"$f":"IF(OR(D136=\"PG\",D136=0),0,E136*((1+$I$8)^-SUMIF(D$50:D136,\"PP\",J$50:J136)))","v":0.55384660340421044},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL136)","v":0.49916916167330433},353346.69736955618,-1447.7163179235636,2349.4761289053386,102.23497777073902,1003.9947887525141,85,1088.9947887525141,354794.41368747974]
[null,"",103,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G137=8,G137=1),Deudas_fx!$I$24,IF(D137=\"Pg\",0,1)),IF(D137=\"PG\",0,1))","v":1},7,12,2033,"2033-12-07",30,189997.96599674624,0,0,0,0,{"$f":"IF(OR(D137=\"PG\",D137=0),0,E137*((1+$I$8)^-SUMIF(D$35:D137,\"PP\",J$35:J137)))","v":0.49584007647013861},852.27159832724851,1275.652064541109,1222.4526340628106,53.199430478298389,85,0,2127.9236628683575,2212.9236628683575,189145.694398419,{"$error":"#VALUE!"},2212.9236628683575,"2033-12-07",189997.96599674624,852.27159832724851,1222.4526340628106,53.199430478298389,85,0,2212.9236628683575,null,{"$f":"IF(OR(D137=\"PG\",D137=0),0,E137*((1+$I$8)^-SUMIF(D$50:D137,\"PP\",J$50:J137)))","v":0.55015286053348533},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL137)","v":0.49584007647013861},354794.41368747974,-1378.105587605392,2282.757940526888,99.342435831018079,1003.9947887525141,85,1088.9947887525141,356172.51927508513]
[null,"",104,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G138=8,G138=1),Deudas_fx!$I$24,IF(D138=\"Pg\",0,1)),IF(D138=\"PG\",0,1))","v":1},7,1,2034,"2034-01-07",31,189145.694398419,0,0,0,0,{"$f":"IF(OR(D138=\"PG\",D138=0),0,E138*((1+$I$8)^-SUMIF(D$35:D138,\"PP\",J$35:J138)))","v":0.49242334499916052},815.52820767167532,1312.3954551966822,1257.6693009515529,54.726154245129315,85,0,2127.9236628683575,2212.9236628683575,188330.16619074732,{"$error":"#VALUE!"},2212.9236628683575,"2034-01-07",189145.694398419,815.52820767167532,1257.6693009515529,54.726154245129315,85,0,2212.9236628683575,null,{"$f":"IF(OR(D138=\"PG\",D138=0),0,E138*((1+$I$8)^-SUMIF(D$50:D138,\"PP\",J$50:J138)))","v":0.54636187089461841},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL138)","v":0.49242334499916052},356172.51927508513,-1467.3234035503697,2368.2656100608237,103.05258224205991,1003.994788752514,85,1088.9947887525141,357639.8426786355]
[null,"",105,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G139=8,G139=1),Deudas_fx!$I$24,IF(D139=\"Pg\",0,1)),IF(D139=\"PG\",0,1))","v":1},7,2,2034,"2034-02-07",31,188330.16619074732,0,0,0,0,{"$f":"IF(OR(D139=\"PG\",D139=0),0,E139*((1+$I$8)^-SUMIF(D$35:D139,\"PP\",J$35:J139)))","v":0.48903015751847057},821.18678486920066,1306.7368779991568,1252.2466832487771,54.490194750379821,85,0,2127.9236628683575,2212.9236628683575,187508.97940587811,{"$error":"#VALUE!"},2212.9236628683575,"2034-02-07",188330.16619074732,821.18678486920066,1252.2466832487771,54.490194750379821,85,0,2212.9236628683575,null,{"$f":"IF(OR(D139=\"PG\",D139=0),0,E139*((1+$I$8)^-SUMIF(D$50:D139,\"PP\",J$50:J139)))","v":0.54259700418171053},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL139)","v":0.48903015751847057},357639.8426786355,-1477.5044894706593,2378.0221504096926,103.47712781348085,1003.9947887525141,85,1088.9947887525141,359117.34716810618]
[null,"",106,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G140=8,G140=1),Deudas_fx!$I$24,IF(D140=\"Pg\",0,1)),IF(D140=\"PG\",0,1))","v":1},7,3,2034,"2034-03-07",28,187508.97940587811,0,0,0,0,{"$f":"IF(OR(D140=\"PG\",D140=0),0,E140*((1+$I$8)^-SUMIF(D$35:D140,\"PP\",J$35:J140)))","v":0.48598544461143467},953.15306676244791,1174.7705961059096,1125.7682494885682,49.002346617341296,85,0,2127.9236628683575,2212.9236628683575,186555.82633911565,{"$error":"#VALUE!"},2212.9236628683575,"2034-03-07",187508.97940587811,953.15306676244791,1125.7682494885682,49.002346617341296,85,0,2212.9236628683575,null,{"$f":"IF(OR(D140=\"PG\",D140=0),0,E140*((1+$I$8)^-SUMIF(D$50:D140,\"PP\",J$50:J140)))","v":0.53921878286641534},28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL140)","v":0.48598544461143467},359117.34716810618,-1245.9267954904199,2156.0722508510635,93.849333391870459,1003.9947887525141,85,1088.9947887525141,360363.27396359661]
[null,"",107,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G141=8,G141=1),Deudas_fx!$I$24,IF(D141=\"Pg\",0,1)),IF(D141=\"PG\",0,1))","v":1},7,4,2034,"2034-04-07",31,186555.82633911565,0,0,0,0,{"$f":"IF(OR(D141=\"PG\",D141=0),0,E141*((1+$I$8)^-SUMIF(D$35:D141,\"PP\",J$35:J141)))","v":0.48263661937152663},833.49811748854472,1294.4255453798128,1240.4487262931641,53.976819086648689,85,0,2127.9236628683575,2212.9236628683575,185722.3282216271,{"$error":"#VALUE!"},2212.9236628683575,"2034-04-07",186555.82633911565,833.49811748854472,1240.4487262931641,53.976819086648689,85,0,2212.9236628683575,null,{"$f":"IF(OR(D141=\"PG\",D141=0),0,E141*((1+$I$8)^-SUMIF(D$50:D141,\"PP\",J$50:J141)))","v":0.53550313769654967},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL141)","v":0.48263661937152663},360363.27396359661,-1496.4011334164352,2396.1308149036981,104.26510726525122,1003.9947887525142,85,1088.9947887525141,361859.67509701307]
[null,"",108,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G142=8,G142=1),Deudas_fx!$I$24,IF(D142=\"Pg\",0,1)),IF(D142=\"PG\",0,1))","v":1},7,5,2034,"2034-05-07",30,185722.3282216271,0,0,0,0,{"$f":"IF(OR(D142=\"PG\",D142=0),0,E142*((1+$I$8)^-SUMIF(D$35:D142,\"PP\",J$35:J142)))","v":0.47941779386822492},880.97835908885622,1246.9453037795013,1194.9430518782185,52.002251901282825,85,0,2127.9236628683575,2212.9236628683575,184841.34986253825,{"$error":"#VALUE!"},2212.9236628683575,"2034-05-07",185722.3282216271,880.97835908885622,1194.9430518782185,52.002251901282825,85,0,2212.9236628683575,null,{"$f":"IF(OR(D142=\"PG\",D142=0),0,E142*((1+$I$8)^-SUMIF(D$50:D142,\"PP\",J$50:J142)))","v":0.53193173203122712},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL142)","v":0.47941779386822492},361859.67509701307,-1425.5419654440273,2328.2160451708833,101.320709025658,1003.9947887525141,85,1088.9947887525141,363285.21706245712]
[null,"",109,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G143=8,G143=1),Deudas_fx!$I$24,IF(D143=\"Pg\",0,1)),IF(D143=\"PG\",0,1))","v":1},7,6,2034,"2034-06-07",31,184841.34986253825,0,0,0,0,{"$f":"IF(OR(D143=\"PG\",D143=0),0,E143*((1+$I$8)^-SUMIF(D$35:D143,\"PP\",J$35:J143)))","v":0.47611422495197769},845.3940855308424,1282.5295773375151,1229.0488134447487,53.480763892766326,85,0,2127.9236628683575,2212.9236628683575,183995.95577700742,{"$error":"#VALUE!"},2212.9236628683575,"2034-06-07",184841.34986253825,845.3940855308424,1229.0488134447487,53.480763892766326,85,0,2212.9236628683575,null,{"$f":"IF(OR(D143=\"PG\",D143=0),0,E143*((1+$I$8)^-SUMIF(D$50:D143,\"PP\",J$50:J143)))","v":0.52826630042234746},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL143)","v":0.47611422495197769},363285.21706245712,-1516.6751600364137,2415.5594259870854,105.11052280184229,1003.9947887525141,85,1088.9947887525141,364801.89222249354]
[null,"",110,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G144=8,G144=1),Deudas_fx!$I$24,IF(D144=\"Pg\",0,1)),IF(D144=\"PG\",0,1))","v":1},7,7,2034,"2034-07-07",30,183995.95577700742,0,0,0,0,{"$f":"IF(OR(D144=\"PG\",D144=0),0,E144*((1+$I$8)^-SUMIF(D$35:D144,\"PP\",J$35:J144)))","v":0.4729388989442751},892.56927566310878,1235.3543872052487,1183.8355195884521,51.518867616796491,85,0,2127.9236628683575,2212.9236628683575,183103.3865013443,{"$error":"#VALUE!"},2212.9236628683575,"2034-07-07",183995.95577700742,892.56927566310878,1183.8355195884521,51.518867616796491,85,0,2212.9236628683575,null,{"$f":"IF(OR(D144=\"PG\",D144=0),0,E144*((1+$I$8)^-SUMIF(D$50:D144,\"PP\",J$50:J144)))","v":0.52474315905245217},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL144)","v":0.4729388989442751},364801.89222249354,-1445.2960998146639,2347.1463587463977,102.14452982078029,1003.9947887525141,85,1088.9947887525141,366247.18832230818]
[null,"",111,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G145=8,G145=1),Deudas_fx!$I$24,IF(D145=\"Pg\",0,1)),IF(D145=\"PG\",0,1))","v":1},7,8,2034,"2034-08-07",31,183103.3865013443,0,0,0,0,{"$f":"IF(OR(D145=\"PG\",D145=0),0,E145*((1+$I$8)^-SUMIF(D$35:D145,\"PP\",J$35:J145)))","v":0.46967997475368495},857.45301832222162,1270.4706445461359,1217.4927313858675,52.977913160268358,85,0,2127.9236628683575,2212.9236628683575,182245.93348302209,{"$error":"#VALUE!"},2212.9236628683575,"2034-08-07",183103.3865013443,857.45301832222162,1217.4927313858675,52.977913160268358,85,0,2212.9236628683575,null,{"$f":"IF(OR(D145=\"PG\",D145=0),0,E145*((1+$I$8)^-SUMIF(D$50:D145,\"PP\",J$50:J145)))","v":0.52112726241400653},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL145)","v":0.46967997475368495},366247.18832230818,-1537.226923755991,2435.2541926888252,105.96751981967979,1003.994788752514,85,1088.9947887525141,367784.41524606419]
[null,"",112,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G146=8,G146=1),Deudas_fx!$I$24,IF(D146=\"Pg\",0,1)),IF(D146=\"PG\",0,1))","v":1},7,9,2034,"2034-09-07",31,182245.93348302209,0,0,0,0,{"$f":"IF(OR(D146=\"PG\",D146=0),0,E146*((1+$I$8)^-SUMIF(D$35:D146,\"PP\",J$35:J146)))","v":0.46644350713603422},863.40249260377914,1264.5211702645784,1211.7913468442741,52.729823420304143,85,0,2127.9236628683575,2212.9236628683575,181382.53099041831,{"$error":"#VALUE!"},2212.9236628683575,"2034-09-07",182245.93348302209,863.40249260377914,1211.7913468442741,52.729823420304143,85,0,2212.9236628683575,null,{"$f":"IF(OR(D146=\"PG\",D146=0),0,E146*((1+$I$8)^-SUMIF(D$50:D146,\"PP\",J$50:J146)))","v":0.51753628217184833},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL146)","v":0.46644350713603422},367784.41524606419,-1547.8930382280118,2445.4755361709126,106.41229080961327,1003.9947887525141,85,1088.9947887525141,369332.30828429223]
[null,"",113,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G147=8,G147=1),Deudas_fx!$I$24,IF(D147=\"Pg\",0,1)),IF(D147=\"PG\",0,1))","v":1},7,10,2034,"2034-10-07",30,181382.53099041831,0,0,0,0,{"$f":"IF(OR(D147=\"PG\",D147=0),0,E147*((1+$I$8)^-SUMIF(D$35:D147,\"PP\",J$35:J147)))","v":0.46333267758776248},910.11588837049112,1217.8077744978664,1167.020665821304,50.787108676562418,85,0,2127.9236628683575,2212.9236628683575,180472.41510204782,{"$error":"#VALUE!"},2212.9236628683575,"2034-10-07",181382.53099041831,910.11588837049112,1167.020665821304,50.787108676562418,85,0,2212.9236628683575,null,{"$f":"IF(OR(D147=\"PG\",D147=0),0,E147*((1+$I$8)^-SUMIF(D$50:D147,\"PP\",J$50:J147)))","v":0.51408470200350587},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL147)","v":0.46333267758776248},369332.30828429223,-1475.7134496644126,2376.2951920988617,103.41304631806508,1003.9947887525142,85,1088.9947887525141,370808.02173395664]
[null,"",114,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G148=8,G148=1),Deudas_fx!$I$24,IF(D148=\"Pg\",0,1)),IF(D148=\"PG\",0,1))","v":1},7,11,2034,"2034-11-07",31,180472.41510204782,0,0,0,0,{"$f":"IF(OR(D148=\"PG\",D148=0),0,E148*((1+$I$8)^-SUMIF(D$35:D148,\"PP\",J$35:J148)))","v":0.46013994788282114},875.7081254139855,1252.215537454372,1199.9988520189554,52.216685435416551,85,0,2127.9236628683575,2212.9236628683575,179596.70697663384,{"$error":"#VALUE!"},2212.9236628683575,"2034-11-07",180472.41510204782,875.7081254139855,1199.9988520189554,52.216685435416551,85,0,2212.9236628683575,null,{"$f":"IF(OR(D148=\"PG\",D148=0),0,E148*((1+$I$8)^-SUMIF(D$50:D148,\"PP\",J$50:J148)))","v":0.51054225058935621},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL148)","v":0.46013994788282114},370808.02173395664,-1568.8724606020396,2465.5801284011231,107.28712095343047,1003.9947887525141,85,1088.9947887525141,372376.89419455867]
[null,"",115,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G149=8,G149=1),Deudas_fx!$I$24,IF(D149=\"Pg\",0,1)),IF(D149=\"PG\",0,1))","v":1},7,12,2034,"2034-12-07",30,179596.70697663384,0,0,0,0,{"$f":"IF(OR(D149=\"PG\",D149=0),0,E149*((1+$I$8)^-SUMIF(D$35:D149,\"PP\",J$35:J149)))","v":0.45707115836315781},922.10596457020301,1205.8176982981545,1155.5306203454443,50.287077952710199,85,0,2127.9236628683575,2212.9236628683575,178674.60101206365,{"$error":"#VALUE!"},2212.9236628683575,"2034-12-07",179596.70697663384,922.10596457020301,1155.5306203454443,50.287077952710199,85,0,2212.9236628683575,null,{"$f":"IF(OR(D149=\"PG\",D149=0),0,E149*((1+$I$8)^-SUMIF(D$50:D149,\"PP\",J$50:J149)))","v":0.50713731538396301},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL149)","v":0.45707115836315781},372376.89419455867,-1496.1548911384266,2395.8841495180136,104.26553037292702,1003.9947887525141,85,1088.9947887525141,373873.0490856971]
[null,"",116,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G150=8,G150=1),Deudas_fx!$I$24,IF(D150=\"Pg\",0,1)),IF(D150=\"PG\",0,1))","v":1},7,1,2035,"2035-01-07",31,178674.60101206365,0,0,0,0,{"$f":"IF(OR(D150=\"PG\",D150=0),0,E150*((1+$I$8)^-SUMIF(D$35:D150,\"PP\",J$35:J150)))","v":0.45392157549286344},888.18233503576948,1239.741327832588,1188.0448099405326,51.696517892055532,85,0,2127.9236628683575,2212.9236628683575,177786.41867702789,{"$error":"#VALUE!"},2212.9236628683575,"2035-01-07",178674.60101206365,888.18233503576948,1188.0448099405326,51.696517892055532,85,0,2212.9236628683575,null,{"$f":"IF(OR(D150=\"PG\",D150=0),0,E150*((1+$I$8)^-SUMIF(D$50:D150,\"PP\",J$50:J150)))","v":0.50364273697490203},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL150)","v":0.45392157549286344},373873.0490856971,-1590.1392834037501,2485.9601366224101,108.17393553385421,1003.9947887525142,85,1088.9947887525141,375463.18836910086]
[null,"",117,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G151=8,G151=1),Deudas_fx!$I$24,IF(D151=\"Pg\",0,1)),IF(D151=\"PG\",0,1))","v":1},7,2,2035,"2035-02-07",31,177786.41867702789,0,0,0,0,{"$f":"IF(OR(D151=\"PG\",D151=0),0,E151*((1+$I$8)^-SUMIF(D$35:D151,\"PP\",J$35:J151)))","v":0.45079369574707251},894.3450259899264,1233.5786368784311,1182.1390997419753,51.439537136455669,85,0,2127.9236628683575,2212.9236628683575,176892.07365103796,{"$error":"#VALUE!"},2212.9236628683575,"2035-02-07",177786.41867702789,894.3450259899264,1182.1390997419753,51.439537136455669,85,0,2212.9236628683575,null,{"$f":"IF(OR(D151=\"PG\",D151=0),0,E151*((1+$I$8)^-SUMIF(D$50:D151,\"PP\",J$50:J151)))","v":0.50017223898328744},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL151)","v":0.45079369574707251},375463.18836910086,-1601.1725325364162,2496.5333054557514,108.63401583317885,1003.9947887525141,85,1088.9947887525141,377064.36090163729]
[null,"",118,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G152=8,G152=1),Deudas_fx!$I$24,IF(D152=\"Pg\",0,1)),IF(D152=\"PG\",0,1))","v":1},7,3,2035,"2035-03-07",28,176892.07365103796,0,0,0,0,{"$f":"IF(OR(D152=\"PG\",D152=0),0,E152*((1+$I$8)^-SUMIF(D$35:D152,\"PP\",J$35:J152)))","v":0.44798704392253824},1019.6695010256637,1108.2541618426937,1062.0263665959094,46.227795246784304,85,0,2127.9236628683575,2212.9236628683575,175872.4041500123,{"$error":"#VALUE!"},2212.9236628683575,"2035-03-07",176892.07365103796,1019.6695010256637,1062.0263665959094,46.227795246784304,85,0,2212.9236628683575,null,{"$f":"IF(OR(D152=\"PG\",D152=0),0,E152*((1+$I$8)^-SUMIF(D$50:D152,\"PP\",J$50:J152)))","v":0.49705815522309332},28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL152)","v":0.44798704392253824},377064.36090163729,-1358.3674054754176,2263.8227079137682,98.539486314163554,1003.9947887525142,85,1088.9947887525141,378422.7283071127]
[null,"",119,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G153=8,G153=1),Deudas_fx!$I$24,IF(D153=\"Pg\",0,1)),IF(D153=\"PG\",0,1))","v":1},7,4,2035,"2035-04-07",31,175872.4041500123,0,0,0,0,{"$f":"IF(OR(D153=\"PG\",D153=0),0,E153*((1+$I$8)^-SUMIF(D$35:D153,\"PP\",J$35:J153)))","v":0.44490005780706093},907.62549729235297,1220.2981655760045,1169.4124166426905,50.885748933314055,85,0,2127.9236628683575,2212.9236628683575,174964.77865271995,{"$error":"#VALUE!"},2212.9236628683575,"2035-04-07",175872.4041500123,907.62549729235297,1169.4124166426905,50.885748933314055,85,0,2212.9236628683575,null,{"$f":"IF(OR(D153=\"PG\",D153=0),0,E153*((1+$I$8)^-SUMIF(D$50:D153,\"PP\",J$50:J153)))","v":0.49363303022321992},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL153)","v":0.44490005780706093},378422.7283071127,-1621.7074264258763,2516.2119057898262,109.49030938856423,1003.9947887525142,85,1088.9947887525141,380044.43573353859]
[null,"",120,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G154=8,G154=1),Deudas_fx!$I$24,IF(D154=\"Pg\",0,1)),IF(D154=\"PG\",0,1))","v":1},7,5,2035,"2035-05-07",30,174964.77865271995,0,0,0,0,{"$f":"IF(OR(D154=\"PG\",D154=0),0,E154*((1+$I$8)^-SUMIF(D$35:D154,\"PP\",J$35:J154)))","v":0.44193290696311033},953.20487080432758,1174.7187920640299,1125.7286540419964,48.990138022033584,85,0,2127.9236628683575,2212.9236628683575,174011.57378191562,{"$error":"#VALUE!"},2212.9236628683575,"2035-05-07",174964.77865271995,953.20487080432758,1125.7286540419964,48.990138022033584,85,0,2212.9236628683575,null,{"$f":"IF(OR(D154=\"PG\",D154=0),0,E154*((1+$I$8)^-SUMIF(D$50:D154,\"PP\",J$50:J154)))","v":0.49034086687883144},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL154)","v":0.44193290696311033},380044.43573353859,-1547.6349959008214,2445.217342649526,106.41244200380949,1003.9947887525141,85,1088.9947887525141,381592.07072943938]
[null,"",121,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G155=8,G155=1),Deudas_fx!$I$24,IF(D155=\"Pg\",0,1)),IF(D155=\"PG\",0,1))","v":1},7,6,2035,"2035-06-07",31,174011.57378191562,0,0,0,0,{"$f":"IF(OR(D155=\"PG\",D155=0),0,E155*((1+$I$8)^-SUMIF(D$35:D155,\"PP\",J$35:J155)))","v":0.43888763865395897},920.5369480433169,1207.3867148250406,1157.0393661448879,50.347348680152749,85,0,2127.9236628683575,2212.9236628683575,173091.03683387229,{"$error":"#VALUE!"},2212.9236628683575,"2035-06-07",174011.57378191562,920.5369480433169,1157.0393661448879,50.347348680152749,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL155)","v":0.43888763865395897},381592.07072943938,-1643.6980437870204,2537.2855267434575,110.40730579607711,1003.9947887525142,85,1088.9947887525141,383235.76877322642]
[null,"",122,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G156=8,G156=1),Deudas_fx!$I$24,IF(D156=\"Pg\",0,1)),IF(D156=\"PG\",0,1))","v":1},7,7,2035,"2035-07-07",30,173091.03683387229,0,0,0,0,{"$f":"IF(OR(D156=\"PG\",D156=0),0,E156*((1+$I$8)^-SUMIF(D$35:D156,\"PP\",J$35:J156)))","v":0.43596058615176247},965.78522979443869,1162.1384330739188,1113.6729427611547,48.465490312764032,85,0,2127.9236628683575,2212.9236628683575,172125.25160407784,{"$error":"#VALUE!"},2212.9236628683575,"2035-07-07",173091.03683387229,965.78522979443869,1113.6729427611547,48.465490312764032,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL156)","v":0.43596058615176247},383235.76877322642,-1569.0617020203267,2465.750475517932,107.3060152549088,1003.9947887525141,85,1088.9947887525141,384804.83047524677]
[null,"",123,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G157=8,G157=1),Deudas_fx!$I$24,IF(D157=\"Pg\",0,1)),IF(D157=\"PG\",0,1))","v":1},7,8,2035,"2035-08-07",31,172125.25160407784,0,0,0,0,{"$f":"IF(OR(D157=\"PG\",D157=0),0,E157*((1+$I$8)^-SUMIF(D$35:D157,\"PP\",J$35:J157)))","v":0.43295647187077313},933.62527480171684,1194.2983880666407,1144.4968152699341,49.801572796706452,85,0,2127.9236628683575,2212.9236628683575,171191.62632927613,{"$error":"#VALUE!"},2212.9236628683575,"2035-08-07",172125.25160407784,933.62527480171684,1144.4968152699341,49.801572796706452,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL157)","v":0.43295647187077313},384804.83047524677,-1665.9899140960267,2558.6478385660239,111.3368642825169,1003.9947887525141,85,1088.9947887525141,386470.82038934279]
[null,"",124,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G158=8,G158=1),Deudas_fx!$I$24,IF(D158=\"Pg\",0,1)),IF(D158=\"PG\",0,1))","v":1},7,9,2035,"2035-09-07",31,171191.62632927613,0,0,0,0,{"$f":"IF(OR(D158=\"PG\",D158=0),0,E158*((1+$I$8)^-SUMIF(D$35:D158,\"PP\",J$35:J158)))","v":0.42997305832030835},940.10327352859008,1187.8203893397674,1138.2889454558995,49.531443883867844,85,0,2127.9236628683575,2212.9236628683575,170251.52305574753,{"$error":"#VALUE!"},2212.9236628683575,"2035-09-07",171191.62632927613,940.10327352859008,1138.2889454558995,49.531443883867844,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL158)","v":0.42997305832030835},386470.82038934279,-1677.5494560597872,2569.7253541146465,111.81889069765485,1003.9947887525142,85,1088.9947887525141,388148.36984540254]
[null,"",125,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G159=8,G159=1),Deudas_fx!$I$24,IF(D159=\"Pg\",0,1)),IF(D159=\"PG\",0,1))","v":1},7,10,2035,"2035-10-07",30,170251.52305574753,0,0,0,0,{"$f":"IF(OR(D159=\"PG\",D159=0),0,E159*((1+$I$8)^-SUMIF(D$35:D159,\"PP\",J$35:J159)))","v":0.4271054594057126},984.84981079853128,1143.0738520698262,1095.4034256149253,47.670426454900912,85,0,2127.9236628683575,2212.9236628683575,169266.67324494899,{"$error":"#VALUE!"},2212.9236628683575,"2035-10-07",170251.52305574753,984.84981079853128,1095.4034256149253,47.670426454900912,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL159)","v":0.4271054594057126},388148.36984540254,-1602.0450535373404,2497.3582987347568,108.68154355509768,1003.9947887525141,85,1088.9947887525141,389750.4148989399]
[null,"",126,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G160=8,G160=1),Deudas_fx!$I$24,IF(D160=\"Pg\",0,1)),IF(D160=\"PG\",0,1))","v":1},7,11,2035,"2035-11-07",31,169266.67324494899,0,0,0,0,{"$f":"IF(OR(D160=\"PG\",D160=0),0,E160*((1+$I$8)^-SUMIF(D$35:D160,\"PP\",J$35:J160)))","v":0.42416236397267149},953.45964247673214,1174.4640203916254,1125.489529600148,48.974490791477471,85,0,2127.9236628683575,2212.9236628683575,168313.21360247227,{"$error":"#VALUE!"},2212.9236628683575,"2035-11-07",169266.67324494899,953.45964247673214,1125.489529600148,48.974490791477471,85,0,2212.9236628683575,null,-2.6007325947721256,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL160)","v":0.42416236397267149},389750.4148989399,-1700.3050622234514,2591.5320642668812,112.76778670908419,1003.9947887525141,85,1088.9947887525141,391450.71996116336]
[null,"",127,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G161=8,G161=1),Deudas_fx!$I$24,IF(D161=\"Pg\",0,1)),IF(D161=\"PG\",0,1))","v":1},7,12,2035,"2035-12-07",30,168313.21360247227,0,0,0,0,{"$f":"IF(OR(D161=\"PG\",D161=0),0,E161*((1+$I$8)^-SUMIF(D$35:D161,\"PP\",J$35:J161)))","v":0.42133351804615699},997.86367883032108,1130.0599840380364,1082.9322842300446,47.12769980799191,85,0,2127.9236628683575,2212.9236628683575,167315.34992364194,{"$error":"#VALUE!"},2212.9236628683575,"2035-12-07",168313.21360247227,997.86367883032108,1082.9322842300446,47.12769980799191,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL161)","v":0.42133351804615699},391450.71996116336,-1624.2171316483243,2518.6057188133414,109.60620158749697,1003.9947887525141,85,1088.9947887525141,393074.93709281168]
[null,"",128,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G162=8,G162=1),Deudas_fx!$I$24,IF(D162=\"Pg\",0,1)),IF(D162=\"PG\",0,1))","v":1},7,1,2036,"2036-01-07",31,167315.34992364194,0,0,0,0,{"$f":"IF(OR(D162=\"PG\",D162=0),0,E162*((1+$I$8)^-SUMIF(D$35:D162,\"PP\",J$35:J162)))","v":0.41843019586789632},966.99898243711368,1160.9246804312438,1112.5147725207228,48.409907910521021,85,0,2127.9236628683575,2212.9236628683575,166348.35094120484,{"$error":"#VALUE!"},2212.9236628683575,"2036-01-07",167315.34992364194,966.99898243711368,1112.5147725207228,48.409907910521021,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL162)","v":0.41843019586789632},393074.93709281168,-1723.3724010376643,2613.6375079930149,113.72968179716347,1003.9947887525141,85,1088.9947887525141,394798.30949384935]
[null,{"$f":"IF(D163=\"PG\",\"Periodo de Gracia\",\"\")","v":""},129,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G163=8,G163=1),Deudas_fx!$I$24,IF(D163=\"Pg\",0,1)),IF(D163=\"PG\",0,1))","v":1},7,2,2036,"2036-02-07",31,166348.35094120484,{"$f":"IF(D163=\"PG\",((($I$8+1)^J163-1)*K163),0)","v":0},{"$f":"IF(D163=\"PG\",((($I$6+1)^J163-1)*K163),0)","v":0},{"$f":"IF(D163=\"PG\",((($I$7+1)^J163-1)*K163),0)","v":0},{"$f":"IF(D163=\"PG\",(+$I$12),0)","v":0},{"$f":"IF(OR(D163=\"PG\",D163=0),0,E163*((1+$I$8)^-SUMIF(D$35:D163,\"PP\",J$35:J163)))","v":0.41554687988261513},{"$f":"+IF(D163=\"PG\",0,X163-SUM(R163,U163,V163))","v":973.70854605560703},{"$f":"S163+T163","v":1154.2151168127505},{"$f":"IF(OR(D163=\"PG\",D163=0),0,IF(O147>=0,K163*((1+$I$6)^J163-1),K163*((1+$I$6)^(J163+O147)-1)))","v":1106.0849939411437},{"$f":"IF(OR(D163=\"PG\",D163=0),0,IF(O147>=0,K163*((1+$I$7)^30-1)*J163/30,K163*((1+$I$7)^(30+O147)-1)*J163/30))","v":48.130122871606709},{"$f":"IF(OR(D163=\"PG\",D163=0),0,$I$12)","v":85},{"$f":"IF(OR(D163=\"PG\",D163=0),0,$I$11)","v":0},{"$f":"IF(OR(D163=\"PG\",D163=0),0,E163*$N$10)","v":2127.9236628683575},{"$f":"IF(OR(D163=\"PG\",D163=0),0,W163+U163+V163)","v":2212.9236628683575},{"$f":"+K163+N163+O163+M163-Q163","v":165374.64239514925},{"$error":"#VALUE!"},{"$f":"+X163","v":2212.9236628683575},{"$f":"+I163","v":"2036-02-07"},{"$f":"+K163","v":166348.35094120484},{"$f":"+Q163","v":973.70854605560703},{"$f":"+IF(D163=\"PG\",M163,S163)","v":1106.0849939411437},{"$f":"+IF(D163=\"PG\",N163,T163)","v":48.130122871606709},{"$f":"+IF(D163=\"PG\",O163,U163)","v":85},0,{"$f":"+X163","v":2212.9236628683575},null,null,{"$f":"+J163","v":31},{"$f":"+(1+$S$6)^(AL163/360)-1","v":6.6492092508454448E-3},{"$f":"+$R$7*AL163/30","v":2.8933333332903377E-4},{"$f":"1/(1+$R$10)^SUM($AL$35:AL163)","v":0.41554687988261513},394798.30949384935,{"$f":"+$AR$14-AR163-AS163","v":-1735.330093830655},{"$f":"+AP163*AM163","v":2625.0965717046461},{"$f":"+AP163*AN163","v":114.22831087852295},{"$f":"+AQ163+AR163+AS163","v":1003.9947887525141},{"$f":"+U163","v":85},{"$f":"+AT163+AU163","v":1088.9947887525141},{"$f":"+AP163-AQ163","v":396533.63958767999}]
[null,"",{"$f":"+C163+1","v":130},"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G164=8,G164=1),Deudas_fx!$I$24,IF(D164=\"Pg\",0,1)),IF(D164=\"PG\",0,1))","v":1},{"$f":"F163","v":7},{"$f":"IF(G163=12,1,G163+1)","v":3},{"$f":"IF(G163=12,H163+1,H163)","v":2036},{"$f":"DATE(H164,G164,F164)","v":"2036-03-07"},{"$f":"+I164-I163","v":29},{"$f":"+Y163","v":165374.64239514925},0,0,0,0,{"$f":"IF(OR(D164=\"PG\",D164=0),0,E164*((1+$I$8)^-SUMIF(D$35:D164,\"PP\",J$35:J164)))","v":0.41286757389553991},1054.7143979172292,1073.2092649511283,1028.4478617435063,44.761403207621896,85,0,2127.9236628683575,2212.9236628683575,164319.92799723201,{"$f":"YEAR(I164-$Z$34)-1900","v":{"$error":"#VALUE!"}},2212.9236628683575,"2036-03-07",165374.64239514925,1054.7143979172292,1028.4478617435063,44.761403207621896,85,0,2212.9236628683575,null,null,29,6.2188969653893533E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL164)","v":0.41286757389553991},{"$f":"+AW163","v":396533.63958767999},-1569.3354976009086,2466.0018479066189,107.32843844680379,1003.9947887525141,85,1088.9947887525141,398102.97508528089]
[null,"",131,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G165=8,G165=1),Deudas_fx!$I$24,IF(D165=\"Pg\",0,1)),IF(D165=\"PG\",0,1))","v":1},7,4,2036,"2036-04-07",31,164319.92799723201,0,0,0,0,{"$f":"IF(OR(D165=\"PG\",D165=0),0,E165*((1+$I$8)^-SUMIF(D$35:D165,\"PP\",J$35:J165)))","v":0.41002258878841097},987.78284503107898,1140.1408178372785,1092.5975853374525,47.543232499825962,85,0,2127.9236628683575,2212.9236628683575,163332.14515220092,{"$error":"#VALUE!"},2212.9236628683575,"2036-04-07",164319.92799723201,987.78284503107898,1092.5975853374525,47.543232499825962,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL165)","v":0.41002258878841097},398102.97508528089,-1758.259656763259,2647.0699847261435,115.1844607896296,1003.9947887525141,85,1088.9947887525141,399861.23474204418]
[null,"",132,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G166=8,G166=1),Deudas_fx!$I$24,IF(D166=\"Pg\",0,1)),IF(D166=\"PG\",0,1))","v":1},7,5,2036,"2036-05-07",30,163332.14515220092,0,0,0,0,{"$f":"IF(OR(D166=\"PG\",D166=0),0,E166*((1+$I$8)^-SUMIF(D$35:D166,\"PP\",J$35:J166)))","v":0.40728804459356632},1031.3067223854191,1096.6169404829384,1050.8839398410016,45.733000641936655,85,0,2127.9236628683575,2212.9236628683575,162300.83842981549,{"$error":"#VALUE!"},2212.9236628683575,"2036-05-07",163332.14515220092,1031.3067223854191,1050.8839398410016,45.733000641936655,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL166)","v":0.40728804459356632},399861.23474204418,-1680.6855811277669,2572.7192241541725,111.9611457261086,1003.9947887525142,85,1088.9947887525141,401541.92032317194]
[null,"",133,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G167=8,G167=1),Deudas_fx!$I$24,IF(D167=\"Pg\",0,1)),IF(D167=\"PG\",0,1))","v":1},7,6,2036,"2036-06-07",31,162300.83842981549,0,0,0,0,{"$f":"IF(OR(D167=\"PG\",D167=0),0,E167*((1+$I$8)^-SUMIF(D$35:D167,\"PP\",J$35:J167)))","v":0.40448150686950268},1001.7923839758612,1126.1312788924963,1079.172236307501,46.959042584995458,85,0,2127.9236628683575,2212.9236628683575,161299.04604583961,{"$error":"#VALUE!"},2212.9236628683575,"2036-06-07",162300.83842981549,1001.7923839758612,1079.172236307501,46.959042584995458,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL167)","v":0.40448150686950268},401541.92032317194,-1782.1209247410097,2669.9362512150792,116.17946227844463,1003.9947887525141,85,1088.9947887525141,403324.04124791297]
[null,"",134,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G168=8,G168=1),Deudas_fx!$I$24,IF(D168=\"Pg\",0,1)),IF(D168=\"PG\",0,1))","v":1},7,7,2036,"2036-07-07",30,161299.04604583961,0,0,0,0,{"$f":"IF(OR(D168=\"PG\",D168=0),0,E168*((1+$I$8)^-SUMIF(D$35:D168,\"PP\",J$35:J168)))","v":0.40178391754936238},1044.9570110021452,1082.9666518662123,1037.8029189740482,45.163732892163949,85,0,2127.9236628683575,2212.9236628683575,160254.08903483747,{"$error":"#VALUE!"},2212.9236628683575,"2036-07-07",161299.04604583961,1044.9570110021452,1037.8029189740482,45.163732892163949,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL168)","v":0.40178391754936238},403324.04124791297,-1703.9349682732775,2594.9990254780541,112.93073154773745,1003.9947887525141,85,1088.9947887525141,405027.97621618625]
[null,"",135,{"$f":"IF(C169<=$I$4,\"PG\",IF(AND(C169>$I$4,C169<=$I$9),\"PP\",0))","v":"PP"},{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G169=8,G169=1),Deudas_fx!$I$24,IF(D169=\"Pg\",0,1)),IF(D169=\"PG\",0,1))","v":1},7,8,2036,"2036-08-07",31,160254.08903483747,0,0,0,0,{"$f":"IF(OR(D169=\"PG\",D169=0),0,E169*((1+$I$8)^-SUMIF(D$35:D169,\"PP\",J$35:J169)))","v":0.39901530762699261},1015.9938418120494,1111.9298210563081,1065.5629712962509,46.366849760057285,85,0,2127.9236628683575,2212.9236628683575,159238.09519302542,{"$error":"#VALUE!"},2212.9236628683575,"2036-08-07",160254.08903483747,1015.9938418120494,1065.5629712962509,46.366849760057285,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL169)","v":0.39901530762699261},405027.97621618625,-1806.309072005502,2693.1157663078743,117.18809445014178,1003.9947887525141,85,1088.9947887525141,406834.28528819175]
[null,"",136,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G170=8,G170=1),Deudas_fx!$I$24,IF(D170=\"Pg\",0,1)),IF(D170=\"PG\",0,1))","v":1},7,9,2036,"2036-09-07",31,159238.09519302542,0,0,0,0,{"$f":"IF(OR(D170=\"PG\",D170=0),0,E170*((1+$I$8)^-SUMIF(D$35:D170,\"PP\",J$35:J170)))","v":0.39626577562329379},1023.0433583487213,1104.8803045196362,1058.8074156444723,46.072888875164033,85,0,2127.9236628683575,2212.9236628683575,158215.05183467671,{"$error":"#VALUE!"},2212.9236628683575,"2036-09-07",159238.09519302542,1023.0433583487213,1058.8074156444723,46.072888875164033,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL170)","v":0.39626577562329379},406834.28528819175,-1818.8422244217932,2705.1262932993395,117.71071987496761,1003.994788752514,85,1088.9947887525141,408653.12751261354]
[null,"",137,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G171=8,G171=1),Deudas_fx!$I$24,IF(D171=\"Pg\",0,1)),IF(D171=\"PG\",0,1))","v":1},7,10,2036,"2036-10-07",30,158215.05183467671,0,0,0,0,{"$f":"IF(OR(D171=\"PG\",D171=0),0,E171*((1+$I$8)^-SUMIF(D$35:D171,\"PP\",J$35:J171)))","v":0.39362297908969729},1065.6630409949619,1062.2606218733956,1017.9604073603444,44.300214513051166,85,0,2127.9236628683575,2212.9236628683575,157149.38879368175,{"$error":"#VALUE!"},2212.9236628683575,"2036-10-07",158215.05183467671,1065.6630409949619,1017.9604073603444,44.300214513051166,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL171)","v":0.39362297908969729},408653.12751261354,-1739.7146139132701,2629.2865269639528,114.42287570183144,1003.9947887525142,85,1088.9947887525141,410392.84212652681]
[null,"",138,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G172=8,G172=1),Deudas_fx!$I$24,IF(D172=\"Pg\",0,1)),IF(D172=\"PG\",0,1))","v":1},7,11,2036,"2036-11-07",31,157149.38879368175,0,0,0,0,{"$f":"IF(OR(D172=\"PG\",D172=0),0,E172*((1+$I$8)^-SUMIF(D$35:D172,\"PP\",J$35:J172)))","v":0.39091060450729109},1037.5359366464049,1090.3877262219526,1044.9191697316562,45.468556490296244,85,0,2127.9236628683575,2212.9236628683575,156111.85285703535,{"$error":"#VALUE!"},2212.9236628683575,"2036-11-07",157149.38879368175,1037.5359366464049,1044.9191697316562,45.468556490296244,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL172)","v":0.39091060450729109},410392.84212652681,-1843.533422582786,2728.7878823484562,118.74032898684392,1003.9947887525141,85,1088.9947887525141,412236.37554910959]
[null,"",139,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G173=8,G173=1),Deudas_fx!$I$24,IF(D173=\"Pg\",0,1)),IF(D173=\"PG\",0,1))","v":1},7,12,2036,"2036-12-07",30,156111.85285703535,0,0,0,0,{"$f":"IF(OR(D173=\"PG\",D173=0),0,E173*((1+$I$8)^-SUMIF(D$35:D173,\"PP\",J$35:J173)))","v":0.38830352296230269},1079.7839822581693,1048.1396806101882,1004.4283618108678,43.711318799320338,85,0,2127.9236628683575,2212.9236628683575,155032.06887477718,{"$error":"#VALUE!"},2212.9236628683575,"2036-12-07",156111.85285703535,1079.7839822581693,1004.4283618108678,43.711318799320338,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL173)","v":0.38830352296230269},412236.37554910959,-1763.7726491219069,2652.3412527223854,115.42618515203543,1003.9947887525141,85,1088.9947887525141,414000.14819823147]
[null,"",140,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G174=8,G174=1),Deudas_fx!$I$24,IF(D174=\"Pg\",0,1)),IF(D174=\"PG\",0,1))","v":1},7,1,2037,"2037-01-07",31,155032.06887477718,0,0,0,0,{"$f":"IF(OR(D174=\"PG\",D174=0),0,E174*((1+$I$8)^-SUMIF(D$35:D174,\"PP\",J$35:J174)))","v":0.38562780365247634},1052.2270510680453,1075.6966118003122,1030.8406665398766,44.855945260435625,85,0,2127.9236628683575,2212.9236628683575,153979.84182370914,{"$error":"#VALUE!"},2212.9236628683575,"2037-01-07",155032.06887477718,1052.2270510680453,1030.8406665398766,44.855945260435625,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL174)","v":0.38562780365247634},414000.14819823147,-1868.5628693754597,2752.7736152510656,119.78404287690829,1003.9947887525142,85,1088.9947887525141,415868.71106760693]
[null,"",141,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G175=8,G175=1),Deudas_fx!$I$24,IF(D175=\"Pg\",0,1)),IF(D175=\"PG\",0,1))","v":1},7,2,2037,"2037-02-07",31,153979.84182370914,0,0,0,0,{"$f":"IF(OR(D175=\"PG\",D175=0),0,E175*((1+$I$8)^-SUMIF(D$35:D175,\"PP\",J$35:J175)))","v":0.38297052217131139},1059.5279732701013,1068.3956895982562,1023.8441886979251,44.551500900331128,85,0,2127.9236628683575,2212.9236628683575,152920.31385043904,{"$error":"#VALUE!"},2212.9236628683575,"2037-02-07",153979.84182370914,1059.5279732701013,1023.8441886979251,44.551500900331128,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL175)","v":0.38297052217131139},415868.71106760693,-1881.5279724158288,2765.1980807679033,120.32468040043955,1003.9947887525141,85,1088.9947887525141,417750.23904002277]
[null,"",142,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G176=8,G176=1),Deudas_fx!$I$24,IF(D176=\"Pg\",0,1)),IF(D176=\"PG\",0,1))","v":1},7,3,2037,"2037-03-07",28,152920.31385043904,0,0,0,0,{"$f":"IF(OR(D176=\"PG\",D176=0),0,E176*((1+$I$8)^-SUMIF(D$35:D176,\"PP\",J$35:J176)))","v":0.38058613897133409},1169.8560075059743,958.06765536238322,918.10448001006239,39.963175352320867,85,0,2127.9236628683575,2212.9236628683575,151750.45784293307,{"$error":"#VALUE!"},2212.9236628683575,"2037-03-07",152920.31385043904,1169.8560075059743,918.10448001006239,39.963175352320867,85,0,2212.9236628683575,null,null,28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL176)","v":0.38058613897133409},417750.23904002277,-1613.2702558091291,2508.0929820941396,109.17206246750362,1003.9947887525141,85,1088.9947887525141,419363.5092958319]
[null,"",143,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G177=8,G177=1),Deudas_fx!$I$24,IF(D177=\"Pg\",0,1)),IF(D177=\"PG\",0,1))","v":1},7,4,2037,"2037-04-07",31,151750.45784293307,0,0,0,0,{"$f":"IF(OR(D177=\"PG\",D177=0),0,E177*((1+$I$8)^-SUMIF(D$35:D177,\"PP\",J$35:J177)))","v":0.37796359855931544},1074.9966489571925,1052.927013911165,1009.0205481092622,43.90646580190284,85,0,2127.9236628683575,2212.9236628683575,150675.46119397588,{"$error":"#VALUE!"},2212.9236628683575,"2037-04-07",151750.45784293307,1074.9966489571925,1009.0205481092622,43.90646580190284,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL177)","v":0.37796359855931544},419363.5092958319,-1905.7767787454654,2788.4357254768552,121.33584202112428,1003.9947887525141,85,1088.9947887525141,421269.28607457737]
[null,"",144,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G178=8,G178=1),Deudas_fx!$I$24,IF(D178=\"Pg\",0,1)),IF(D178=\"PG\",0,1))","v":1},7,5,2037,"2037-05-07",30,150675.46119397588,0,0,0,0,{"$f":"IF(OR(D178=\"PG\",D178=0),0,E178*((1+$I$8)^-SUMIF(D$35:D178,\"PP\",J$35:J178)))","v":0.37544286386672926},1116.2840795737093,1011.6395832946481,969.45045416096184,42.189129133686308,85,0,2127.9236628683575,2212.9236628683575,149559.17711440218,{"$error":"#VALUE!"},2212.9236628683575,"2037-05-07",150675.46119397588,1116.2840795737093,969.45045416096184,42.189129133686308,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL178)","v":0.37544286386672926},421269.28607457737,-1824.4198823708425,2710.4592710242277,117.95540009912882,1003.9947887525141,85,1088.9947887525141,423093.70595694822]
[null,"",145,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G179=8,G179=1),Deudas_fx!$I$24,IF(D179=\"Pg\",0,1)),IF(D179=\"PG\",0,1))","v":1},7,6,2037,"2037-06-07",31,149559.17711440218,0,0,0,0,{"$f":"IF(OR(D179=\"PG\",D179=0),0,E179*((1+$I$8)^-SUMIF(D$35:D179,\"PP\",J$35:J179)))","v":0.37285576470028098},1090.2009436059848,1037.7227192623727,994.45026401791529,43.272455244457326,85,0,2127.9236628683575,2212.9236628683575,148468.9761707962,{"$error":"#VALUE!"},2212.9236628683575,"2037-06-07",149559.17711440218,1090.2009436059848,994.45026401791529,43.272455244457326,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL179)","v":0.37285576470028098},423093.70595694822,-1931.6589071259664,2813.2385836234225,122.41511225505791,1003.9947887525141,85,1088.9947887525141,425025.36486407422]
[null,"",146,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G180=8,G180=1),Deudas_fx!$I$24,IF(D180=\"Pg\",0,1)),IF(D180=\"PG\",0,1))","v":1},7,7,2037,"2037-07-07",30,148468.9761707962,0,0,0,0,{"$f":"IF(OR(D180=\"PG\",D180=0),0,E180*((1+$I$8)^-SUMIF(D$35:D180,\"PP\",J$35:J180)))","v":0.37036909544167163},1131.098486456604,996.82517641175343,955.25386308454824,41.571313327205175,85,0,2127.9236628683575,2212.9236628683575,147337.87768433959,{"$error":"#VALUE!"},2212.9236628683575,"2037-07-07",148468.9761707962,1131.098486456604,955.25386308454824,41.571313327205175,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL180)","v":0.37036909544167163},425025.36486407422,-1849.6383084590609,2734.6259950514027,119.00710216017231,1003.9947887525141,85,1088.9947887525141,426875.0031725333]
[null,"",147,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G181=8,G181=1),Deudas_fx!$I$24,IF(D181=\"Pg\",0,1)),IF(D181=\"PG\",0,1))","v":1},7,8,2037,"2037-08-07",31,147337.87768433959,0,0,0,0,{"$f":"IF(OR(D181=\"PG\",D181=0),0,E181*((1+$I$8)^-SUMIF(D$35:D181,\"PP\",J$35:J181)))","v":0.36781695856463276},1105.6135242936766,1022.3101385746809,979.68037929864545,42.629759276035429,85,0,2127.9236628683575,2212.9236628683575,146232.26416004592,{"$error":"#VALUE!"},2212.9236628683575,"2037-08-07",147337.87768433959,1105.6135242936766,979.68037929864545,42.629759276035429,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL181)","v":0.36781695856463276},426875.0031725333,-1957.895598879724,2838.3812200494872,123.50916758275092,1003.9947887525141,85,1088.9947887525141,428832.89877141302]
[null,"",148,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G182=8,G182=1),Deudas_fx!$I$24,IF(D182=\"Pg\",0,1)),IF(D182=\"PG\",0,1))","v":1},7,9,2037,"2037-09-07",31,146232.26416004592,0,0,0,0,{"$f":"IF(OR(D182=\"PG\",D182=0),0,E182*((1+$I$8)^-SUMIF(D$35:D182,\"PP\",J$35:J182)))","v":0.36528240793525679},1113.2848708136275,1014.6387920547299,972.32892362505208,42.309868429677884,85,0,2127.9236628683575,2212.9236628683575,145118.97928923229,{"$error":"#VALUE!"},2212.9236628683575,"2037-09-07",146232.26416004592,1113.2848708136275,972.32892362505208,42.309868429677884,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL182)","v":0.36528240793525679},428832.89877141302,-1971.4805408679188,2851.3996775777478,124.07565204268504,1003.9947887525141,85,1088.9947887525141,430804.37931228091]
[null,"",149,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G183=8,G183=1),Deudas_fx!$I$24,IF(D183=\"Pg\",0,1)),IF(D183=\"PG\",0,1))","v":1},7,10,2037,"2037-10-07",30,145118.97928923229,0,0,0,0,{"$f":"IF(OR(D183=\"PG\",D183=0),0,E183*((1+$I$8)^-SUMIF(D$35:D183,\"PP\",J$35:J183)))","v":0.36284624730554654},1153.5904663878337,974.33319648052384,933.69988228014256,40.633314200381228,85,0,2127.9236628683575,2212.9236628683575,143965.38882284446,{"$error":"#VALUE!"},2212.9236628683575,"2037-10-07",145118.97928923229,1153.5904663878337,933.69988228014256,40.633314200381228,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL183)","v":0.36284624730554654},430804.37931228091,-1888.4387854704516,2771.8083480173195,120.62522620564614,1003.9947887525141,85,1088.9947887525141,432692.81809775135]
[null,"",150,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G184=8,G184=1),Deudas_fx!$I$24,IF(D184=\"Pg\",0,1)),IF(D184=\"PG\",0,1))","v":1},7,11,2037,"2037-11-07",31,143965.38882284446,0,0,0,0,{"$f":"IF(OR(D184=\"PG\",D184=0),0,E184*((1+$I$8)^-SUMIF(D$35:D184,\"PP\",J$35:J184)))","v":0.3603459488199523},1129.0136818738147,998.90998099454282,957.2559951624188,41.653985832124008,85,0,2127.9236628683575,2212.9236628683575,142836.37514097063,{"$error":"#VALUE!"},2212.9236628683575,"2037-11-07",143965.38882284446,1129.0136818738147,957.2559951624188,41.653985832124008,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL184)","v":0.3603459488199523},432692.81809775135,-1998.2627554851954,2877.0650888699538,125.19245536775567,1003.9947887525141,85,1088.9947887525141,434691.08085323655]
[null,"",151,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G185=8,G185=1),Deudas_fx!$I$24,IF(D185=\"Pg\",0,1)),IF(D185=\"PG\",0,1))","v":1},7,12,2037,"2037-12-07",30,142836.37514097063,0,0,0,0,{"$f":"IF(OR(D185=\"PG\",D185=0),0,E185*((1+$I$8)^-SUMIF(D$35:D185,\"PP\",J$35:J185)))","v":0.35794271068277289},1168.9159393684758,959.00772349988176,919.01353846100426,39.994185038877454,85,0,2127.9236628683575,2212.9236628683575,141667.45920160215,{"$error":"#VALUE!"},2212.9236628683575,"2037-12-07",142836.37514097063,1168.9159393684758,919.01353846100426,39.994185038877454,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL185)","v":0.35794271068277289},434691.08085323655,-1914.534216645015,2796.8155027604316,121.71350263709755,1003.9947887525142,85,1088.9947887525141,436605.61506988155]
[null,"",152,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G186=8,G186=1),Deudas_fx!$I$24,IF(D186=\"Pg\",0,1)),IF(D186=\"PG\",0,1))","v":1},7,1,2038,"2038-01-07",31,141667.45920160215,0,0,0,0,{"$f":"IF(OR(D186=\"PG\",D186=0),0,E186*((1+$I$8)^-SUMIF(D$35:D186,\"PP\",J$35:J186)))","v":0.3554762014544276},1144.9579644062405,982.96569846211707,941.97658026706267,40.989118195054445,85,0,2127.9236628683575,2212.9236628683575,140522.50123719592,{"$error":"#VALUE!"},2212.9236628683575,"2038-01-07",141667.45920160215,1144.9579644062405,941.97658026706267,40.989118195054445,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL186)","v":0.3554762014544276},436605.61506988155,-2025.4118638995492,2903.0820946937215,126.32455795834184,1003.9947887525142,85,1088.9947887525141,438631.0269337811]
[null,"",153,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G187=8,G187=1),Deudas_fx!$I$24,IF(D187=\"Pg\",0,1)),IF(D187=\"PG\",0,1))","v":1},7,2,2038,"2038-02-07",31,140522.50123719592,0,0,0,0,{"$f":"IF(OR(D187=\"PG\",D187=0),0,E187*((1+$I$8)^-SUMIF(D$35:D187,\"PP\",J$35:J187)))","v":0.3530266884313184},1152.9023039993626,975.02135886899475,934.3635151783036,40.657843690691166,85,0,2127.9236628683575,2212.9236628683575,139369.59893319657,{"$error":"#VALUE!"},2212.9236628683575,"2038-02-07",140522.50123719592,1152.9023039993626,934.3635151783036,40.657843690691166,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL187)","v":0.3530266884313184},438631.0269337811,-2039.4652703677089,2916.5494819959349,126.91057712428808,1003.9947887525142,85,1088.9947887525141,440670.49220414879]
[null,"",154,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G188=8,G188=1),Deudas_fx!$I$24,IF(D188=\"Pg\",0,1)),IF(D188=\"PG\",0,1))","v":1},7,3,2038,"2038-03-07",28,139369.59893319657,0,0,0,0,{"$f":"IF(OR(D188=\"PG\",D188=0),0,E188*((1+$I$8)^-SUMIF(D$35:D188,\"PP\",J$35:J188)))","v":0.35082873622270772},1254.7531761185357,873.17048674982175,836.74856489582089,36.421921854000807,85,0,2127.9236628683575,2212.9236628683575,138114.84575707803,{"$error":"#VALUE!"},2212.9236628683575,"2038-03-07",139369.59893319657,1254.7531761185357,836.74856489582089,36.421921854000807,85,0,2212.9236628683575,null,null,28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL188)","v":0.35082873622270772},440670.49220414879,-1756.8689226987563,2645.7018228236307,115.16188862763956,1003.994788752514,85,1088.9947887525141,442427.36112684757]
[null,"",155,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G189=8,G189=1),Deudas_fx!$I$24,IF(D189=\"Pg\",0,1)),IF(D189=\"PG\",0,1))","v":1},7,4,2038,"2038-04-07",31,138114.84575707803,0,0,0,0,{"$f":"IF(OR(D189=\"PG\",D189=0),0,E189*((1+$I$8)^-SUMIF(D$35:D189,\"PP\",J$35:J189)))","v":0.34841124792182449},1169.6079240761817,958.31573879217581,918.35451008705502,39.961228705120746,85,0,2127.9236628683575,2212.9236628683575,136945.23783300185,{"$error":"#VALUE!"},2212.9236628683575,"2038-04-07",138114.84575707803,1169.6079240761817,918.35451008705502,39.961228705120746,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL189)","v":0.34841124792182449},442427.36112684757,-2065.8062968300578,2941.7921024317729,128.008983150799,1003.9947887525141,85,1088.9947887525141,444493.16742367763]
[null,"",156,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G190=8,G190=1),Deudas_fx!$I$24,IF(D190=\"Pg\",0,1)),IF(D190=\"PG\",0,1))","v":1},7,5,2038,"2038-05-07",30,136945.23783300185,0,0,0,0,{"$f":"IF(OR(D190=\"PG\",D190=0),0,E190*((1+$I$8)^-SUMIF(D$35:D190,\"PP\",J$35:J190)))","v":0.3460876053190145},1208.4692126363288,919.45445023202876,881.10978363935806,38.344666592670706,85,0,2127.9236628683575,2212.9236628683575,135736.76862036553,{"$error":"#VALUE!"},2212.9236628683575,"2038-05-07",136945.23783300185,1208.4692126363288,881.10978363935806,38.344666592670706,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL190)","v":0.3460876053190145},444493.16742367763,-1980.3457210197935,2859.8824228955273,124.45808687678026,1003.9947887525141,85,1088.9947887525141,446473.51314469741]
[null,"",157,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G191=8,G191=1),Deudas_fx!$I$24,IF(D191=\"Pg\",0,1)),IF(D191=\"PG\",0,1))","v":1},7,6,2038,"2038-06-07",31,135736.76862036553,0,0,0,0,{"$f":"IF(OR(D191=\"PG\",D191=0),0,E191*((1+$I$8)^-SUMIF(D$35:D191,\"PP\",J$35:J191)))","v":0.34370278717114117},1186.1083135577132,941.81534931064436,902.54217759040216,39.273171720242161,85,0,2127.9236628683575,2212.9236628683575,134550.66030680781,{"$error":"#VALUE!"},2212.9236628683575,"2038-06-07",135736.76862036553,1186.1083135577132,902.54217759040216,39.273171720242161,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL191)","v":0.34370278717114117},446473.51314469741,-2093.8806949079526,2968.6958138591872,129.17966980127949,1003.9947887525141,85,1088.9947887525141,448567.39383960539]
[null,"",158,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G192=8,G192=1),Deudas_fx!$I$24,IF(D192=\"Pg\",0,1)),IF(D192=\"PG\",0,1))","v":1},7,7,2038,"2038-07-07",30,134550.66030680781,0,0,0,0,{"$f":"IF(OR(D192=\"PG\",D192=0),0,E192*((1+$I$8)^-SUMIF(D$35:D192,\"PP\",J$35:J192)))","v":0.34141054648218794},1224.5464782479273,903.37718462043017,865.70299973508384,37.674184885346342,85,0,2127.9236628683575,2212.9236628683575,133326.11382855987,{"$error":"#VALUE!"},2212.9236628683575,"2038-07-07",134550.66030680781,1224.5464782479273,865.70299973508384,37.674184885346342,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL192)","v":0.34141054648218794},448567.39383960539,-2007.700199851294,2886.0961183305849,125.59887027322308,1003.994788752514,85,1088.9947887525141,450575.09403945669]
[null,"",159,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G193=8,G193=1),Deudas_fx!$I$24,IF(D193=\"Pg\",0,1)),IF(D193=\"PG\",0,1))","v":1},7,8,2038,"2038-08-07",31,133326.11382855987,0,0,0,0,{"$f":"IF(OR(D193=\"PG\",D193=0),0,E193*((1+$I$8)^-SUMIF(D$35:D193,\"PP\",J$35:J193)))","v":0.33905795697995594},1202.8347444864012,925.08891838195643,886.51322944813307,38.575688933823407,85,0,2127.9236628683575,2212.9236628683575,132123.27908407347,{"$error":"#VALUE!"},2212.9236628683575,"2038-08-07",133326.11382855987,1202.8347444864012,886.51322944813307,38.575688933823407,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL193)","v":0.33905795697995594},450575.09403945669,-2122.3396886086766,2995.9680834877117,130.36639387347887,1003.994788752514,85,1088.9947887525141,452697.43372806534]
[null,"",160,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G194=8,G194=1),Deudas_fx!$I$24,IF(D194=\"Pg\",0,1)),IF(D194=\"PG\",0,1))","v":1},7,9,2038,"2038-09-07",31,132123.27908407347,0,0,0,0,{"$f":"IF(OR(D194=\"PG\",D194=0),0,E194*((1+$I$8)^-SUMIF(D$35:D194,\"PP\",J$35:J194)))","v":0.33672157868567604},1211.1806645827446,916.742998285613,878.51532953785579,38.227668747757185,85,0,2127.9236628683575,2212.9236628683575,130912.09841949072,{"$error":"#VALUE!"},2212.9236628683575,"2038-09-07",132123.27908407347,1211.1806645827446,878.51532953785579,38.227668747757185,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL194)","v":0.33672157868567604},452697.43372806534,-2137.0656329161711,3010.0799641786448,130.98045749004049,1003.9947887525142,85,1088.9947887525141,454834.49936098151]
[null,"",161,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G195=8,G195=1),Deudas_fx!$I$24,IF(D195=\"Pg\",0,1)),IF(D195=\"PG\",0,1))","v":1},7,10,2038,"2038-10-07",30,130912.09841949072,0,0,0,0,{"$f":"IF(OR(D195=\"PG\",D195=0),0,E195*((1+$I$8)^-SUMIF(D$35:D195,\"PP\",J$35:J195)))","v":0.33447589743919964},1248.9758923164763,878.94777055188104,842.29238299496831,36.655387556912693,85,0,2127.9236628683575,2212.9236628683575,129663.12252717424,{"$error":"#VALUE!"},2212.9236628683575,"2038-10-07",130912.09841949072,1248.9758923164763,842.29238299496831,36.655387556912693,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL195)","v":0.33447589743919964},454834.49936098151,-2049.7777350243673,2926.4188639576992,127.35365981918231,1003.9947887525142,85,1088.9947887525141,456884.27709600586]
[null,"",162,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G196=8,G196=1),Deudas_fx!$I$24,IF(D196=\"Pg\",0,1)),IF(D196=\"PG\",0,1))","v":1},7,11,2038,"2038-11-07",31,129663.12252717424,0,0,0,0,{"$f":"IF(OR(D196=\"PG\",D196=0),0,E196*((1+$I$8)^-SUMIF(D$35:D196,\"PP\",J$35:J196)))","v":0.3321710931700495},1228.2505656165258,899.67309725183156,862.15723380119334,37.51586345063825,85,0,2127.9236628683575,2212.9236628683575,128434.87196155771,{"$error":"#VALUE!"},2212.9236628683575,"2038-11-07",129663.12252717424,1228.2505656165258,862.15723380119334,37.51586345063825,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL196)","v":0.3321710931700495},456884.27709600586,-2166.1162239178952,3037.9191618325958,132.19185083781329,1003.9947887525138,85,1088.9947887525138,459050.39331992372]
[null,"",163,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G197=8,G197=1),Deudas_fx!$I$24,IF(D197=\"Pg\",0,1)),IF(D197=\"PG\",0,1))","v":1},7,12,2038,"2038-12-07",30,128434.87196155771,0,0,0,0,{"$f":"IF(OR(D197=\"PG\",D197=0),0,E197*((1+$I$8)^-SUMIF(D$35:D197,\"PP\",J$35:J197)))","v":0.3299557602606909},1265.60806534433,862.31559752402757,826.35383337532585,35.961764148701761,85,0,2127.9236628683575,2212.9236628683575,127169.26389621338,{"$error":"#VALUE!"},2212.9236628683575,"2038-12-07",128434.87196155771,1265.60806534433,826.35383337532585,35.961764148701761,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL197)","v":0.3299557602606909},459050.39331992372,-2078.0833740052767,2953.5440526301222,128.53411012766858,1003.9947887525141,85,1088.9947887525141,461128.476693929]
[null,"",164,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G198=8,G198=1),Deudas_fx!$I$24,IF(D198=\"Pg\",0,1)),IF(D198=\"PG\",0,1))","v":1},7,1,2039,"2039-01-07",31,127169.26389621338,0,0,0,0,{"$f":"IF(OR(D198=\"PG\",D198=0),0,E198*((1+$I$8)^-SUMIF(D$35:D198,\"PP\",J$35:J198)))","v":0.32768210332247216},1245.5543099263589,882.36935294199861,845.57504592190764,36.794307020090969,85,0,2127.9236628683575,2212.9236628683575,125923.70958628702,{"$error":"#VALUE!"},2212.9236628683575,"2039-01-07",127169.26389621338,1245.5543099263589,845.57504592190764,36.794307020090969,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL198)","v":0.32768210332247216},461128.476693929,-2195.564783563821,3066.1397330615409,133.41983925479414,1003.9947887525141,85,1088.9947887525141,463324.04147749284]
[null,"",165,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G199=8,G199=1),Deudas_fx!$I$24,IF(D199=\"Pg\",0,1)),IF(D199=\"PG\",0,1))","v":1},7,2,2039,"2039-02-07",31,125923.70958628702,0,0,0,0,{"$f":"IF(OR(D199=\"PG\",D199=0),0,E199*((1+$I$8)^-SUMIF(D$35:D199,\"PP\",J$35:J199)))","v":0.32542411368422319},1254.196641546685,873.72702132167251,837.29309468191491,36.433926639757622,85,0,2127.9236628683575,2212.9236628683575,124669.51294474033,{"$error":"#VALUE!"},2212.9236628683575,"2039-02-07",125923.70958628702,1254.196641546685,837.29309468191491,36.433926639757622,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL199)","v":0.32542411368422319},463324.04147749284,-2210.7988033108923,3080.7385027312439,134.05508933216251,1003.9947887525142,85,1088.9947887525141,465534.84028080374]
[null,"",166,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G200=8,G200=1),Deudas_fx!$I$24,IF(D200=\"Pg\",0,1)),IF(D200=\"PG\",0,1))","v":1},7,3,2039,"2039-03-07",28,124669.51294474033,0,0,0,0,{"$f":"IF(OR(D200=\"PG\",D200=0),0,E200*((1+$I$8)^-SUMIF(D$35:D200,\"PP\",J$35:J200)))","v":0.32339801573512561},1346.8513190137955,781.07234385456195,748.49204447215402,32.580299382407986,85,0,2127.9236628683575,2212.9236628683575,123322.66162572654,{"$error":"#VALUE!"},2212.9236628683575,"2039-03-07",124669.51294474033,1346.8513190137955,748.49204447215402,32.580299382407986,85,0,2212.9236628683575,null,null,28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL200)","v":0.32339801573512561},465534.84028080374,-1912.6476224940852,2794.9826396550238,121.65977159157548,1003.9947887525141,85,1088.9947887525141,467447.48790329782]
[null,"",167,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G201=8,G201=1),Deudas_fx!$I$24,IF(D201=\"Pg\",0,1)),IF(D201=\"PG\",0,1))","v":1},7,4,2039,"2039-04-07",31,123322.66162572654,0,0,0,0,{"$f":"IF(OR(D201=\"PG\",D201=0),0,E201*((1+$I$8)^-SUMIF(D$35:D201,\"PP\",J$35:J201)))","v":0.32116954685886967},1272.244123584514,855.6795392838435,819.99818252066348,35.681356763179984,85,0,2127.9236628683575,2212.9236628683575,122050.41750214202,{"$error":"#VALUE!"},2212.9236628683575,"2039-04-07",123322.66162572654,1272.244123584514,819.99818252066348,35.681356763179984,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL201)","v":0.32116954685886967},467447.48790329782,-2239.4095119299022,3108.1561608510719,135.24813983134436,1003.9947887525141,85,1088.9947887525141,469686.89741522772]
[null,"",168,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G202=8,G202=1),Deudas_fx!$I$24,IF(D202=\"Pg\",0,1)),IF(D202=\"PG\",0,1))","v":1},7,5,2039,"2039-05-07",30,122050.41750214202,0,0,0,0,{"$f":"IF(OR(D202=\"PG\",D202=0),0,E202*((1+$I$8)^-SUMIF(D$35:D202,\"PP\",J$35:J202)))","v":0.31902758604027442},1308.4734848207772,819.45017804758015,785.27606114748824,34.174116900091931,85,0,2127.9236628683575,2212.9236628683575,120741.94401732125,{"$error":"#VALUE!"},2212.9236628683575,"2039-05-07",122050.41750214202,1308.4734848207772,785.27606114748824,34.174116900091931,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL202)","v":0.31902758604027442},469686.89741522772,-2149.4971827662971,3021.9796402445018,131.51233127430945,1003.9947887525141,85,1088.9947887525141,471836.39459799405]
[null,"",169,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G203=8,G203=1),Deudas_fx!$I$24,IF(D203=\"Pg\",0,1)),IF(D203=\"PG\",0,1))","v":1},7,6,2039,"2039-06-07",31,120741.94401732125,0,0,0,0,{"$f":"IF(OR(D203=\"PG\",D203=0),0,E203*((1+$I$8)^-SUMIF(D$35:D203,\"PP\",J$35:J203)))","v":0.3168292328916264},1290.1505426081631,837.77312026019445,802.83845112503525,34.934669135159147,85,0,2127.9236628683575,2212.9236628683575,119451.79347471309,{"$error":"#VALUE!"},2212.9236628683575,"2039-06-07",120741.94401732125,1290.1505426081631,802.83845112503525,34.934669135159147,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL203)","v":0.3168292328916264},471836.39459799405,-2269.8621279290205,3137.3389198465438,136.51799683499092,1003.9947887525143,85,1088.9947887525143,474106.25672592304]
[null,"",170,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G204=8,G204=1),Deudas_fx!$I$24,IF(D204=\"Pg\",0,1)),IF(D204=\"PG\",0,1))","v":1},7,7,2039,"2039-07-07",30,119451.79347471309,0,0,0,0,{"$f":"IF(OR(D204=\"PG\",D204=0),0,E204*((1+$I$8)^-SUMIF(D$35:D204,\"PP\",J$35:J204)))","v":0.31471621872301447},1325.9207247855074,802.00293808285005,768.55643591042747,33.44650217242264,85,0,2127.9236628683575,2212.9236628683575,118125.87274992758,{"$error":"#VALUE!"},2212.9236628683575,"2039-07-07",119451.79347471309,1325.9207247855074,768.55643591042747,33.44650217242264,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL204)","v":0.31471621872301447},474106.25672592304,-2179.1688942452188,3050.4139311164472,132.74975188128576,1003.9947887525142,85,1088.9947887525141,476285.42562016827]
[null,"",171,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G205=8,G205=1),Deudas_fx!$I$24,IF(D205=\"Pg\",0,1)),IF(D205=\"PG\",0,1))","v":1},7,8,2039,"2039-08-07",31,118125.87274992758,0,0,0,0,{"$f":"IF(OR(D205=\"PG\",D205=0),0,E205*((1+$I$8)^-SUMIF(D$35:D205,\"PP\",J$35:J205)))","v":0.31254757431533947},1308.3022645002093,819.62139836814822,785.44364585301037,34.177752515137826,85,0,2127.9236628683575,2212.9236628683575,116817.57048542738,{"$error":"#VALUE!"},2212.9236628683575,"2039-08-07",118125.87274992758,1308.3022645002093,785.44364585301037,34.177752515137826,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL205)","v":0.31254757431533947},476285.42562016827,-2300.7319191346896,3166.9214580764828,137.80524981072088,1003.9947887525141,85,1088.9947887525141,478586.15753930295]
[null,"",172,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G206=8,G206=1),Deudas_fx!$I$24,IF(D206=\"Pg\",0,1)),IF(D206=\"PG\",0,1))","v":1},7,9,2039,"2039-09-07",31,116817.57048542738,0,0,0,0,{"$f":"IF(OR(D206=\"PG\",D206=0),0,E206*((1+$I$8)^-SUMIF(D$35:D206,\"PP\",J$35:J206)))","v":0.31039387358799325},1317.3799754754159,810.54368739294159,776.7444703329935,33.799217059948056,85,0,2127.9236628683575,2212.9236628683575,115500.19050995196,{"$error":"#VALUE!"},2212.9236628683575,"2039-09-07",116817.57048542738,1317.3799754754159,776.7444703329935,33.799217059948056,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL206)","v":0.31039387358799325},478586.15753930295,-2316.6956455303753,3182.2195060369086,138.47092824598062,1003.994788752514,85,1088.9947887525141,480902.85318483331]
[null,"",173,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G207=8,G207=1),Deudas_fx!$I$24,IF(D207=\"Pg\",0,1)),IF(D207=\"PG\",0,1))","v":1},7,10,2039,"2039-10-07",30,115500.19050995196,0,0,0,0,{"$f":"IF(OR(D207=\"PG\",D207=0),0,E207*((1+$I$8)^-SUMIF(D$35:D207,\"PP\",J$35:J207)))","v":0.30832377845581171},1352.4519060736829,775.47175679467455,743.13170345236858,32.340053342305971,85,0,2127.9236628683575,2212.9236628683575,114147.73860387829,{"$error":"#VALUE!"},2212.9236628683575,"2039-10-07",115500.19050995196,1352.4519060736829,743.13170345236858,32.340053342305971,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL207)","v":0.30832377845581171},480902.85318483331,-2224.8014475158693,3094.143437378631,134.65279888975235,1003.9947887525141,85,1088.9947887525141,483127.65463234915]
[null,"",174,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G208=8,G208=1),Deudas_fx!$I$24,IF(D208=\"Pg\",0,1)),IF(D208=\"PG\",0,1))","v":1},7,11,2039,"2039-11-07",31,114147.73860387829,0,0,0,0,{"$f":"IF(OR(D208=\"PG\",D208=0),0,E208*((1+$I$8)^-SUMIF(D$35:D208,\"PP\",J$35:J208)))","v":0.30619918303262539},1335.904717678131,792.01894519022653,758.99219948799521,33.026745702231331,85,0,2127.9236628683575,2212.9236628683575,112811.83388620015,{"$error":"#VALUE!"},2212.9236628683575,"2039-11-07",114147.73860387829,1335.904717678131,758.99219948799521,33.026745702231331,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL208)","v":0.30619918303262539},483127.65463234915,-2348.2070165063806,3212.4168705206789,139.78493473821578,1003.9947887525141,85,1088.9947887525141,485475.86164885556]
[null,"",175,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G209=8,G209=1),Deudas_fx!$I$24,IF(D209=\"Pg\",0,1)),IF(D209=\"PG\",0,1))","v":1},7,12,2039,"2039-12-07",30,112811.83388620015,0,0,0,0,{"$f":"IF(OR(D209=\"PG\",D209=0),0,E209*((1+$I$8)^-SUMIF(D$35:D209,\"PP\",J$35:J209)))","v":0.30415706335111653},1370.5016133919735,757.42204947638413,725.83473598871751,31.587313487666652,85,0,2127.9236628683575,2212.9236628683575,111441.33227280818,{"$error":"#VALUE!"},2212.9236628683575,"2039-12-07",112811.83388620015,1370.5016133919735,725.83473598871751,31.587313487666652,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL209)","v":0.30415706335111653},485475.86164885556,-2255.5047640366042,3123.5663115294587,135.93324125965955,1003.9947887525141,85,1088.9947887525141,487731.36641289218]
[null,"",176,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G210=8,G210=1),Deudas_fx!$I$24,IF(D210=\"Pg\",0,1)),IF(D210=\"PG\",0,1))","v":1},7,1,2040,"2040-01-07",31,111441.33227280818,0,0,0,0,{"$f":"IF(OR(D210=\"PG\",D210=0),0,E210*((1+$I$8)^-SUMIF(D$35:D210,\"PP\",J$35:J210)))","v":0.30206117990040759},1354.6832332563404,773.24042961201712,740.99673747489715,32.243692137120021,85,0,2127.9236628683575,2212.9236628683575,110086.64903955185,{"$error":"#VALUE!"},2212.9236628683575,"2040-01-07",111441.33227280818,1354.6832332563404,740.99673747489715,32.243692137120021,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL210)","v":0.30206117990040759},487731.36641289218,-2380.1500667409446,3243.0279134800921,141.11694201336644,1003.9947887525141,85,1088.9947887525141,490111.51647963311]
[null,"",177,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G211=8,G211=1),Deudas_fx!$I$24,IF(D211=\"Pg\",0,1)),IF(D211=\"PG\",0,1))","v":1},7,2,2040,"2040-02-07",31,110086.64903955185,0,0,0,0,{"$f":"IF(OR(D211=\"PG\",D211=0),0,E211*((1+$I$8)^-SUMIF(D$35:D211,\"PP\",J$35:J211)))","v":0.29997973874931372},1364.0827605583565,763.84090231000096,731.98916518836393,31.851737121637012,85,0,2127.9236628683575,2212.9236628683575,108722.56627899349,{"$error":"#VALUE!"},2212.9236628683575,"2040-02-07",110086.64903955185,1364.0827605583565,731.98916518836393,31.851737121637012,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL211)","v":0.29997973874931372},490111.51647963311,-2396.6648393357523,3258.8540293222663,141.80559876599992,1003.994788752514,85,1088.9947887525141,492508.18131896888]
[null,"",178,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G212=8,G212=1),Deudas_fx!$I$24,IF(D212=\"Pg\",0,1)),IF(D212=\"PG\",0,1))","v":1},7,3,2040,"2040-03-07",29,108722.56627899349,0,0,0,0,{"$f":"IF(OR(D212=\"PG\",D212=0),0,E212*((1+$I$8)^-SUMIF(D$35:D212,\"PP\",J$35:J212)))","v":0.29804557067119125},1422.3616507608626,705.56201210749498,676.13443750175134,29.427574605743601,85,0,2127.9236628683575,2212.9236628683575,107300.20462823262,{"$error":"#VALUE!"},2212.9236628683575,"2040-03-07",108722.56627899349,1422.3616507608626,676.13443750175134,29.427574605743601,85,0,2212.9236628683575,null,null,29,6.2188969653893533E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL212)","v":0.29804557067119125},492508.18131896888,-2192.1683932231376,3062.8576342339652,133.30554774168664,1003.9947887525142,85,1088.9947887525141,494700.34971219202]
[null,"",179,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G213=8,G213=1),Deudas_fx!$I$24,IF(D213=\"Pg\",0,1)),IF(D213=\"PG\",0,1))","v":1},7,4,2040,"2040-04-07",31,107300.20462823262,0,0,0,0,{"$f":"IF(OR(D213=\"PG\",D213=0),0,E213*((1+$I$8)^-SUMIF(D$35:D213,\"PP\",J$35:J213)))","v":0.2959918002532223},1383.41662376473,744.50703910362745,713.4615132316535,31.045525871973961,85,0,2127.9236628683575,2212.9236628683575,105916.78800446789,{"$error":"#VALUE!"},2212.9236628683575,"2040-04-07",107300.20462823262,1383.41662376473,713.4615132316535,31.045525871973961,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL213)","v":0.2959918002532223},494700.34971219202,-2428.5046541315369,3289.3661417027838,143.13330118126723,1003.9947887525142,85,1088.9947887525141,497128.85436632356]
[null,"",180,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G214=8,G214=1),Deudas_fx!$I$24,IF(D214=\"Pg\",0,1)),IF(D214=\"PG\",0,1))","v":1},7,5,2040,"2040-05-07",30,105916.78800446789,0,0,0,0,{"$f":"IF(OR(D214=\"PG\",D214=0),0,E214*((1+$I$8)^-SUMIF(D$35:D214,\"PP\",J$35:J214)))","v":0.29401775618531911},1416.7951590517625,711.12850381659496,681.47180317578466,29.656700640810303,85,0,2127.9236628683575,2212.9236628683575,104499.99284541613,{"$error":"#VALUE!"},2212.9236628683575,"2040-05-07",105916.78800446789,1416.7951590517625,681.47180317578466,29.656700640810303,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL214)","v":0.29401775618531911},497128.85436632356,-2333.7433080133073,3198.5420175453191,139.1960792205021,1003.9947887525138,85,1088.9947887525138,499462.59767433687]
[null,"",181,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G215=8,G215=1),Deudas_fx!$I$24,IF(D215=\"Pg\",0,1)),IF(D215=\"PG\",0,1))","v":1},7,6,2040,"2040-06-07",31,104499.99284541613,0,0,0,0,{"$f":"IF(OR(D215=\"PG\",D215=0),0,E215*((1+$I$8)^-SUMIF(D$35:D215,\"PP\",J$35:J215)))","v":0.29199174060437566},1402.8460124645094,725.07765040384811,694.84231914102372,30.235331262824428,85,0,2127.9236628683575,2212.9236628683575,103097.14683295162,{"$error":"#VALUE!"},2212.9236628683575,"2040-06-07",104499.99284541613,1402.8460124645094,694.84231914102372,30.235331262824428,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL215)","v":0.29199174060437566},499462.59767433687,-2461.5477144132769,3321.031324907497,144.511178258294,1003.9947887525141,85,1088.9947887525141,501924.14538875013]
[null,"",182,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G216=8,G216=1),Deudas_fx!$I$24,IF(D216=\"Pg\",0,1)),IF(D216=\"PG\",0,1))","v":1},7,7,2040,"2040-07-07",30,103097.14683295162,0,0,0,0,{"$f":"IF(OR(D216=\"PG\",D216=0),0,E216*((1+$I$8)^-SUMIF(D$35:D216,\"PP\",J$35:J216)))","v":0.29004437394447602},1435.7263147767212,692.19734809163617,663.33014697883868,28.867201112797481,85,0,2127.9236628683575,2212.9236628683575,101661.4205181749,{"$error":"#VALUE!"},2212.9236628683575,"2040-07-07",103097.14683295162,1435.7263147767212,663.33014697883868,28.867201112797481,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL216)","v":0.29004437394447602},501924.14538875013,-2365.9390363240968,3229.3950643698495,140.53876070676159,1003.9947887525143,85,1088.9947887525143,504290.08442507422]
[null,"",183,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G217=8,G217=1),Deudas_fx!$I$24,IF(D217=\"Pg\",0,1)),IF(D217=\"PG\",0,1))","v":1},7,8,2040,"2040-08-07",31,101661.4205181749,0,0,0,0,{"$f":"IF(OR(D217=\"PG\",D217=0),0,E217*((1+$I$8)^-SUMIF(D$35:D217,\"PP\",J$35:J217)))","v":0.2880457381192093},1422.5415674353319,705.3820954330256,675.96805776353744,29.41403766948817,85,0,2127.9236628683575,2212.9236628683575,100238.87895073957,{"$error":"#VALUE!"},2212.9236628683575,"2040-08-07",101661.4205181749,1422.5415674353319,675.96805776353744,29.41403766948817,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL217)","v":0.2880457381192093},504290.08442507422,-2495.0434368078063,3353.1302944688337,145.90793109148657,1003.994788752514,85,1088.9947887525141,506785.12786188204]
[null,"",184,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G218=8,G218=1),Deudas_fx!$I$24,IF(D218=\"Pg\",0,1)),IF(D218=\"PG\",0,1))","v":1},7,9,2040,"2040-09-07",31,100238.87895073957,0,0,0,0,{"$f":"IF(OR(D218=\"PG\",D218=0),0,E218*((1+$I$8)^-SUMIF(D$35:D218,\"PP\",J$35:J218)))","v":0.2860608744802729},1432.4119326787402,695.51173018961731,666.50928121363427,29.002448975982997,85,0,2127.9236628683575,2212.9236628683575,98806.467018060837,{"$error":"#VALUE!"},2212.9236628683575,"2040-09-07",100238.87895073957,1432.4119326787402,666.50928121363427,29.002448975982997,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL218)","v":0.2860608744802729},506785.12786188204,-2512.3554019434628,3369.7203603701178,146.6298303258589,1003.9947887525138,85,1088.9947887525138,509297.48326382547]
[null,"",185,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G219=8,G219=1),Deudas_fx!$I$24,IF(D219=\"Pg\",0,1)),IF(D219=\"PG\",0,1))","v":1},7,10,2040,"2040-10-07",30,98806.467018060837,0,0,0,0,{"$f":"IF(OR(D219=\"PG\",D219=0),0,E219*((1+$I$8)^-SUMIF(D$35:D219,\"PP\",J$35:J219)))","v":0.28415306226438086},1464.5340682462718,663.38959462208572,635.7237838574398,27.665810764645915,85,0,2127.9236628683575,2212.9236628683575,97341.932949814567,{"$error":"#VALUE!"},2212.9236628683575,"2040-10-07",98806.467018060837,1464.5340682462718,635.7237838574398,27.665810764645915,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL219)","v":0.28415306226438086},509297.48326382547,-2415.4438488285637,3276.8353422693258,142.60329531175202,1003.9947887525142,85,1088.9947887525141,511712.92711265403]
[null,"",186,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G220=8,G220=1),Deudas_fx!$I$24,IF(D220=\"Pg\",0,1)),IF(D220=\"PG\",0,1))","v":1},7,11,2040,"2040-11-07",31,97341.932949814567,0,0,0,0,{"$f":"IF(OR(D220=\"PG\",D220=0),0,E220*((1+$I$8)^-SUMIF(D$35:D220,\"PP\",J$35:J220)))","v":0.28219502225009824},1452.5125158702122,675.41114699814523,647.24688106508404,28.164265933061152,85,0,2127.9236628683575,2212.9236628683575,95889.420433944353,{"$error":"#VALUE!"},2212.9236628683575,"2040-11-07",97341.932949814567,1452.5125158702122,647.24688106508404,28.164265933061152,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL220)","v":0.28219502225009824},511712.92711265403,-2546.5471468912069,3402.4863287346598,148.05560690906108,1003.994788752514,85,1088.9947887525141,514259.47425954521]
[null,"",187,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G221=8,G221=1),Deudas_fx!$I$24,IF(D221=\"Pg\",0,1)),IF(D221=\"PG\",0,1))","v":1},7,12,2040,"2040-12-07",30,95889.420433944353,0,0,0,0,{"$f":"IF(OR(D221=\"PG\",D221=0),0,E221*((1+$I$8)^-SUMIF(D$35:D221,\"PP\",J$35:J221)))","v":0.28031299237904089},1484.1192068443056,643.80445602405189,616.95541830294644,26.849037721105436,85,0,2127.9236628683575,2212.9236628683575,94405.301227100048,{"$error":"#VALUE!"},2212.9236628683575,"2040-12-07",95889.420433944353,1484.1192068443056,616.95541830294644,26.849037721105436,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL221)","v":0.28031299237904089},514259.47425954521,-2448.7588057793801,3308.7609417413614,143.9926527905329,1003.9947887525143,85,1088.9947887525143,516708.2330653246]
[null,"",188,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G222=8,G222=1),Deudas_fx!$I$24,IF(D222=\"Pg\",0,1)),IF(D222=\"PG\",0,1))","v":1},7,1,2041,"2041-01-07",31,94405.301227100048,0,0,0,0,{"$f":"IF(OR(D222=\"PG\",D222=0),0,E222*((1+$I$8)^-SUMIF(D$35:D222,\"PP\",J$35:J222)))","v":0.27838141349255047},1472.8884601323048,655.03520273605284,627.72060224808445,27.314600487968377,85,0,2127.9236628683575,2212.9236628683575,92932.41276696774,{"$error":"#VALUE!"},2212.9236628683575,"2041-01-07",94405.301227100048,1472.8884601323048,627.72060224808445,27.314600487968377,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL222)","v":0.27838141349255047},516708.2330653246,-2581.2072899647919,3435.7011632859603,149.50091543134565,1003.9947887525141,85,1088.9947887525141,519289.44035528938]
[null,"",189,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G223=8,G223=1),Deudas_fx!$I$24,IF(D223=\"Pg\",0,1)),IF(D223=\"PG\",0,1))","v":1},7,2,2041,"2041-02-07",31,92932.41276696774,0,0,0,0,{"$f":"IF(OR(D223=\"PG\",D223=0),0,E223*((1+$I$8)^-SUMIF(D$35:D223,\"PP\",J$35:J223)))","v":0.27646314471688682},1483.108159434672,644.81550343368565,617.92705867350924,26.88844476017643,85,0,2127.9236628683575,2212.9236628683575,91449.304607533064,{"$error":"#VALUE!"},2212.9236628683575,"2041-02-07",92932.41276696774,1483.108159434672,617.92705867350924,26.88844476017643,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL223)","v":0.27646314471688682},519289.44035528938,-2599.1171066647944,3452.864150676744,150.24774474056434,1003.994788752514,85,1088.9947887525141,521888.55746195419]
[null,"",190,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G224=8,G224=1),Deudas_fx!$I$24,IF(D224=\"Pg\",0,1)),IF(D224=\"PG\",0,1))","v":1},7,3,2041,"2041-03-07",28,91449.304607533064,0,0,0,0,{"$f":"IF(OR(D224=\"PG\",D224=0),0,E224*((1+$I$8)^-SUMIF(D$35:D224,\"PP\",J$35:J224)))","v":0.2747418788765334},1554.9806794034562,572.9429834649012,549.04423186115434,23.898751603746835,85,0,2127.9236628683575,2212.9236628683575,89894.323928129612,{"$error":"#VALUE!"},2212.9236628683575,"2041-03-07",91449.304607533064,1554.9806794034562,549.04423186115434,23.898751603746835,85,0,2212.9236628683575,null,null,28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL224)","v":0.2747418788765334},521888.55746195419,-2265.7117271329512,3133.3196395374348,136.38687634803063,1003.9947887525143,85,1088.9947887525143,524154.26918908715]
[null,"",191,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G225=8,G225=1),Deudas_fx!$I$24,IF(D225=\"Pg\",0,1)),IF(D225=\"PG\",0,1))","v":1},7,4,2041,"2041-04-07",31,89894.323928129612,0,0,0,0,{"$f":"IF(OR(D225=\"PG\",D225=0),0,E225*((1+$I$8)^-SUMIF(D$35:D225,\"PP\",J$35:J225)))","v":0.27284868938157403},1504.1880682174556,623.73559465090204,597.72617026141643,26.009424389485662,85,0,2127.9236628683575,2212.9236628683575,88390.13585991216,{"$error":"#VALUE!"},2212.9236628683575,"2041-04-07",89894.323928129612,1504.1880682174556,597.72617026141643,26.009424389485662,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL225)","v":0.27284868938157403},524154.26918908715,-2632.8719286928199,3485.2114155622116,151.65530188312223,1003.994788752514,85,1088.9947887525141,526787.14111778]
[null,"",192,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G226=8,G226=1),Deudas_fx!$I$24,IF(D226=\"Pg\",0,1)),IF(D226=\"PG\",0,1))","v":1},7,5,2041,"2041-05-07",30,88390.13585991216,0,0,0,0,{"$f":"IF(OR(D226=\"PG\",D226=0),0,E226*((1+$I$8)^-SUMIF(D$35:D226,\"PP\",J$35:J226)))","v":0.27102899256481067},1534.469629277824,593.45403359053341,568.70479555012582,24.749238040407626,85,0,2127.9236628683575,2212.9236628683575,86855.666230634335,{"$error":"#VALUE!"},2212.9236628683575,"2041-05-07",88390.13585991216,1534.469629277824,568.70479555012582,24.749238040407626,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL226)","v":0.27102899256481067},526787.14111778,-2532.8699382736309,3389.3643275153586,147.50039951078651,1003.9947887525143,85,1088.9947887525143,529320.01105605369]
[null,{"$f":"IF(D227=\"PG\",\"Periodo de Gracia\",\"\")","v":""},193,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G227=8,G227=1),Deudas_fx!$I$24,IF(D227=\"Pg\",0,1)),IF(D227=\"PG\",0,1))","v":1},7,6,2041,"2041-06-07",31,86855.666230634335,{"$f":"IF(D227=\"PG\",((($I$8+1)^J227-1)*K227),0)","v":0},{"$f":"IF(D227=\"PG\",((($I$6+1)^J227-1)*K227),0)","v":0},{"$f":"IF(D227=\"PG\",((($I$7+1)^J227-1)*K227),0)","v":0},{"$f":"IF(D227=\"PG\",(+$I$12),0)","v":0},{"$f":"IF(OR(D227=\"PG\",D227=0),0,E227*((1+$I$8)^-SUMIF(D$35:D227,\"PP\",J$35:J227)))","v":0.26916138780192811},{"$f":"+IF(D227=\"PG\",0,X227-SUM(R227,U227,V227))","v":1525.2719240502561},{"$f":"S227+T227","v":602.65173881810153},{"$f":"IF(OR(D227=\"PG\",D227=0),0,IF(O211>=0,K227*((1+$I$6)^J227-1),K227*((1+$I$6)^(J227+O211)-1)))","v":577.52149938907814},{"$f":"IF(OR(D227=\"PG\",D227=0),0,IF(O211>=0,K227*((1+$I$7)^30-1)*J227/30,K227*((1+$I$7)^(30+O211)-1)*J227/30))","v":25.130239429023426},{"$f":"IF(OR(D227=\"PG\",D227=0),0,$I$12)","v":85},{"$f":"IF(OR(D227=\"PG\",D227=0),0,$I$11)","v":0},{"$f":"IF(OR(D227=\"PG\",D227=0),0,E227*$N$10)","v":2127.9236628683575},{"$f":"IF(OR(D227=\"PG\",D227=0),0,W227+U227+V227)","v":2212.9236628683575},{"$f":"+K227+N227+O227+M227-Q227","v":85330.394306584072},{"$error":"#VALUE!"},{"$f":"+X227","v":2212.9236628683575},{"$f":"+I227","v":"2041-06-07"},{"$f":"+K227","v":86855.666230634335},{"$f":"+Q227","v":1525.2719240502561},{"$f":"+IF(D227=\"PG\",M227,S227)","v":577.52149938907814},{"$f":"+IF(D227=\"PG\",N227,T227)","v":25.130239429023426},{"$f":"+IF(D227=\"PG\",O227,U227)","v":85},0,{"$f":"+X227","v":2212.9236628683575},null,null,{"$f":"+J227","v":31},{"$f":"+(1+$S$6)^(AL227/360)-1","v":6.6492092508454448E-3},{"$f":"+$R$7*AL227/30","v":2.8933333332903377E-4},{"$f":"1/(1+$R$10)^SUM($AL$35:AL227)","v":0.26916138780192811},529320.01105605369,{"$f":"+$AR$14-AR227-AS227","v":-2668.7146486156203},{"$f":"+AP227*AM227","v":3519.5595141715253},{"$f":"+AP227*AN227","v":153.14992319660902},{"$f":"+AQ227+AR227+AS227","v":1003.9947887525141},{"$f":"+U227","v":85},{"$f":"+AT227+AU227","v":1088.9947887525141},{"$f":"+AP227-AQ227","v":531988.72570466925}]
[null,"",{"$f":"+C227+1","v":194},"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G228=8,G228=1),Deudas_fx!$I$24,IF(D228=\"Pg\",0,1)),IF(D228=\"PG\",0,1))","v":1},{"$f":"F227","v":7},{"$f":"IF(G227=12,1,G227+1)","v":7},{"$f":"IF(G227=12,H227+1,H227)","v":2041},{"$f":"DATE(H228,G228,F228)","v":"2041-07-07"},{"$f":"+I228-I227","v":30},{"$f":"+Y227","v":85330.394306584072},0,0,0,0,{"$f":"IF(OR(D228=\"PG\",D228=0),0,E228*((1+$I$8)^-SUMIF(D$35:D228,\"PP\",J$35:J228)))","v":0.2673662825306185},1555.0128261956902,572.91083667266719,549.01832626717874,23.89251040548849,85,0,2127.9236628683575,2212.9236628683575,83775.381480388387,{"$f":"YEAR(I228-$Z$34)-1900","v":{"$error":"#VALUE!"}},2212.9236628683575,"2041-07-07",85330.394306584072,1555.0128261956902,549.01832626717874,23.89251040548849,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL228)","v":0.2673662825306185},{"$f":"+AW227","v":531988.72570466925},-2567.7935338097227,3422.8314793671429,148.95684319509385,1003.9947887525141,85,1088.9947887525141,534556.51923847897]
[null,"",195,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G229=8,G229=1),Deudas_fx!$I$24,IF(D229=\"Pg\",0,1)),IF(D229=\"PG\",0,1))","v":1},7,8,2041,"2041-08-07",31,83775.381480388387,0,0,0,0,{"$f":"IF(OR(D229=\"PG\",D229=0),0,E229*((1+$I$8)^-SUMIF(D$35:D229,\"PP\",J$35:J229)))","v":0.26552391674545639},1546.6446109612207,581.2790519071367,557.04004153250457,24.239010374632176,85,0,2127.9236628683575,2212.9236628683575,82228.736869427172,{"$error":"#VALUE!"},2212.9236628683575,"2041-08-07",83775.381480388387,1546.6446109612207,557.04004153250457,24.239010374632176,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL229)","v":0.26552391674545639},534556.51923847897,-2705.0483836317562,3554.3781528202353,154.66501956403488,1003.994788752514,85,1088.9947887525141,537261.56762211071]
[null,"",196,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G230=8,G230=1),Deudas_fx!$I$24,IF(D230=\"Pg\",0,1)),IF(D230=\"PG\",0,1))","v":1},7,9,2041,"2041-09-07",31,82228.736869427172,0,0,0,0,{"$f":"IF(OR(D230=\"PG\",D230=0),0,E230*((1+$I$8)^-SUMIF(D$35:D230,\"PP\",J$35:J230)))","v":0.26369424632208111},1557.376070456959,570.54759241139845,546.75607787753108,23.791514533867382,85,0,2127.9236628683575,2212.9236628683575,80671.360798970214,{"$error":"#VALUE!"},2212.9236628683575,"2041-09-07",82228.736869427172,1557.376070456959,546.75607787753108,23.791514533867382,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL230)","v":0.26369424632208111},537261.56762211071,-2723.8174770338373,3572.3645855566642,155.44768022968736,1003.9947887525143,85,1088.9947887525143,539985.38509914454]
[null,"",197,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G231=8,G231=1),Deudas_fx!$I$24,IF(D231=\"Pg\",0,1)),IF(D231=\"PG\",0,1))","v":1},7,10,2041,"2041-10-07",30,80671.360798970214,0,0,0,0,{"$f":"IF(OR(D231=\"PG\",D231=0),0,E231*((1+$I$8)^-SUMIF(D$35:D231,\"PP\",J$35:J231)))","v":0.26193560279801398},1586.2937174493136,541.62994541904402,519.04196439566806,22.587981023375995,85,0,2127.9236628683575,2212.9236628683575,79085.067081520901,{"$error":"#VALUE!"},2212.9236628683575,"2041-10-07",80671.360798970214,1586.2937174493136,519.04196439566806,22.587981023375995,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL231)","v":0.26193560279801398},539985.38509914454,-2621.4833457636523,3474.2822266906528,151.19590782551367,1003.9947887525142,85,1088.9947887525141,542606.86844490818]
[null,"",198,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G232=8,G232=1),Deudas_fx!$I$24,IF(D232=\"Pg\",0,1)),IF(D232=\"PG\",0,1))","v":1},7,11,2041,"2041-11-07",31,79085.067081520901,0,0,0,0,{"$f":"IF(OR(D232=\"PG\",D232=0),0,E232*((1+$I$8)^-SUMIF(D$35:D232,\"PP\",J$35:J232)))","v":0.26013065870430374},1579.1885571509295,548.73510571742804,525.85315964218137,22.881946075246685,85,0,2127.9236628683575,2212.9236628683575,77505.878524369968,{"$error":"#VALUE!"},2212.9236628683575,"2041-11-07",79085.067081520901,1579.1885571509295,525.85315964218137,22.881946075246685,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL232)","v":0.26013065870430374},542606.86844490818,-2760.9060744180406,3607.9066092361609,156.99425393439378,1003.9947887525141,85,1088.9947887525141,545367.77451932617]
[null,"",199,{"$f":"IF(C233<=$I$4,\"PG\",IF(AND(C233>$I$4,C233<=$I$9),\"PP\",0))","v":"PP"},{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G233=8,G233=1),Deudas_fx!$I$24,IF(D233=\"Pg\",0,1)),IF(D233=\"PG\",0,1))","v":1},7,12,2041,"2041-12-07",30,77505.878524369968,0,0,0,0,{"$f":"IF(OR(D233=\"PG\",D233=0),0,E233*((1+$I$8)^-SUMIF(D$35:D233,\"PP\",J$35:J233)))","v":0.25839578164603505},1607.5468607536541,520.37680211470342,498.67515612820227,21.701645986501099,85,0,2127.9236628683575,2212.9236628683575,75898.331663616307,{"$error":"#VALUE!"},2212.9236628683575,"2041-12-07",77505.878524369968,1607.5468607536541,498.67515612820227,21.701645986501099,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL233)","v":0.25839578164603505},545367.77451932617,-2657.6208703945031,3508.9126822838748,152.70297686314211,1003.9947887525138,85,1088.9947887525138,548025.39538972068]
[null,"",200,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G234=8,G234=1),Deudas_fx!$I$24,IF(D234=\"Pg\",0,1)),IF(D234=\"PG\",0,1))","v":1},7,1,2042,"2042-01-07",31,75898.331663616307,0,0,0,0,{"$f":"IF(OR(D234=\"PG\",D234=0),0,E234*((1+$I$8)^-SUMIF(D$35:D234,\"PP\",J$35:J234)))","v":0.25661522972816053},1601.2998565525577,526.62380631579992,504.66388902145331,21.959917294346656,85,0,2127.9236628683575,2212.9236628683575,74297.031807063744,{"$error":"#VALUE!"},2212.9236628683575,"2042-01-07",75898.331663616307,1601.2998565525577,504.66388902145331,21.959917294346656,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL234)","v":0.25661522972816053},548025.39538972068,-2798.502754368119,3643.9355287235635,158.56201439706959,1003.9947887525141,85,1088.9947887525141,550823.8981440888]
[null,"",201,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G235=8,G235=1),Deudas_fx!$I$24,IF(D235=\"Pg\",0,1)),IF(D235=\"PG\",0,1))","v":1},7,2,2042,"2042-02-07",31,74297.031807063744,0,0,0,0,{"$f":"IF(OR(D235=\"PG\",D235=0),0,E235*((1+$I$8)^-SUMIF(D$35:D235,\"PP\",J$35:J235)))","v":0.25484694722549089},1612.4105437972798,515.51311907107754,494.01651120188649,21.496607869190999,85,0,2127.9236628683575,2212.9236628683575,72684.621263266468,{"$error":"#VALUE!"},2212.9236628683575,"2042-02-07",74297.031807063744,1612.4105437972798,494.01651120188649,21.496607869190999,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL235)","v":0.25484694722549089},550823.8981440888,-2817.9202849012313,3662.5433591264241,159.37171452732139,1003.9947887525142,85,1088.9947887525141,553641.81842899008]
[null,"",202,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G236=8,G236=1),Deudas_fx!$I$24,IF(D236=\"Pg\",0,1)),IF(D236=\"PG\",0,1))","v":1},7,3,2042,"2042-03-07",28,72684.621263266468,0,0,0,0,{"$f":"IF(OR(D236=\"PG\",D236=0),0,E236*((1+$I$8)^-SUMIF(D$35:D236,\"PP\",J$35:J236)))","v":0.25326026432341081},1672.5441065413443,455.37955632701318,436.38464197049512,18.994914356518038,85,0,2127.9236628683575,2212.9236628683575,71012.077156725121,{"$error":"#VALUE!"},2212.9236628683575,"2042-03-07",72684.621263266468,1672.5441065413443,436.38464197049512,18.994914356518038,85,0,2212.9236628683575,null,null,28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL236)","v":0.25326026432341081},553641.81842899008,-2464.6504522689161,3323.960179140804,144.68506188062602,1003.994788752514,85,1088.9947887525141,556106.46888125897]
[null,"",203,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G237=8,G237=1),Deudas_fx!$I$24,IF(D237=\"Pg\",0,1)),IF(D237=\"PG\",0,1))","v":1},7,4,2042,"2042-04-07",31,71012.077156725121,0,0,0,0,{"$f":"IF(OR(D237=\"PG\",D237=0),0,E237*((1+$I$8)^-SUMIF(D$35:D237,\"PP\",J$35:J237)))","v":0.25151510019383455},1635.2033415257365,492.72032134262099,472.17416035224716,20.546160990373817,85,0,2127.9236628683575,2212.9236628683575,69376.873815199389,{"$error":"#VALUE!"},2212.9236628683575,"2042-04-07",71012.077156725121,1635.2033415257365,472.17416035224716,20.546160990373817,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL237)","v":0.25151510019383455},556106.46888125897,-2854.5736269150011,3697.6682773402617,160.90013832725325,1003.9947887525138,85,1088.9947887525138,558961.04250817397]
[null,"",204,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G238=8,G238=1),Deudas_fx!$I$24,IF(D238=\"Pg\",0,1)),IF(D238=\"PG\",0,1))","v":1},7,5,2042,"2042-05-07",30,69376.873815199389,0,0,0,0,{"$f":"IF(OR(D238=\"PG\",D238=0),0,E238*((1+$I$8)^-SUMIF(D$35:D238,\"PP\",J$35:J238)))","v":0.24983768247111068},1662.1252431353655,465.79841973299187,446.37289506502469,19.42552466796716,85,0,2127.9236628683575,2212.9236628683575,67714.748572064025,{"$error":"#VALUE!"},2212.9236628683575,"2042-05-07",69376.873815199389,1662.1252431353655,446.37289506502469,19.42552466796716,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL238)","v":0.24983768247111068},558961.04250817397,-2748.8864809649403,3596.3721778174913,156.50909189996295,1003.994788752514,85,1088.9947887525141,561709.92898913892]
[null,"",205,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G239=8,G239=1),Deudas_fx!$I$24,IF(D239=\"Pg\",0,1)),IF(D239=\"PG\",0,1))","v":1},7,6,2042,"2042-06-07",31,67714.748572064025,0,0,0,0,{"$f":"IF(OR(D239=\"PG\",D239=0),0,E239*((1+$I$8)^-SUMIF(D$35:D239,\"PP\",J$35:J239)))","v":0.2481161026455907},1658.0819963244232,469.8416665439342,450.24953262404148,19.592133919892714,85,0,2127.9236628683575,2212.9236628683575,66056.666575739597,{"$error":"#VALUE!"},2212.9236628683575,"2042-06-07",67714.748572064025,1658.0819963244232,450.24953262404148,19.592133919892714,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL239)","v":0.2481161026455907},561709.92898913892,-2893.4534734922486,3734.9268561263202,162.52140611844243,1003.9947887525141,85,1088.9947887525141,564603.38246263121]
[null,"",206,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G240=8,G240=1),Deudas_fx!$I$24,IF(D240=\"Pg\",0,1)),IF(D240=\"PG\",0,1))","v":1},7,7,2042,"2042-07-07",30,66056.666575739597,0,0,0,0,{"$f":"IF(OR(D240=\"PG\",D240=0),0,E240*((1+$I$8)^-SUMIF(D$35:D240,\"PP\",J$35:J240)))","v":0.24646135369592473},1684.4172145125422,443.50644835581528,425.01058171488307,18.495866640932231,85,0,2127.9236628683575,2212.9236628683575,64372.249361227055,{"$error":"#VALUE!"},2212.9236628683575,"2042-07-07",66056.666575739597,1684.4172145125422,425.01058171488307,18.495866640932231,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL240)","v":0.24646135369592473},564603.38246263121,-2786.7693213100283,3632.6751629753549,158.08894708718751,1003.9947887525141,85,1088.9947887525141,567390.1517839412]
[null,"",207,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G241=8,G241=1),Deudas_fx!$I$24,IF(D241=\"Pg\",0,1)),IF(D241=\"PG\",0,1))","v":1},7,8,2042,"2042-08-07",31,64372.249361227055,0,0,0,0,{"$f":"IF(OR(D241=\"PG\",D241=0),0,E241*((1+$I$8)^-SUMIF(D$35:D241,\"PP\",J$35:J241)))","v":0.2447630394540676},1681.2740694363852,446.64959343197233,428.02455595040072,18.625037481571592,85,0,2127.9236628683575,2212.9236628683575,62690.975291790674,{"$error":"#VALUE!"},2212.9236628683575,"2042-08-07",64372.249361227055,1681.2740694363852,428.02455595040072,18.625037481571592,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL241)","v":0.2447630394540676},567390.1517839412,-2932.8659412415832,3772.695846080383,164.16488391371414,1003.994788752514,85,1088.9947887525141,570323.01772518281]
[null,"",208,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G242=8,G242=1),Deudas_fx!$I$24,IF(D242=\"Pg\",0,1)),IF(D242=\"PG\",0,1))","v":1},7,9,2042,"2042-09-07",31,62690.975291790674,0,0,0,0,{"$f":"IF(OR(D242=\"PG\",D242=0),0,E242*((1+$I$8)^-SUMIF(D$35:D242,\"PP\",J$35:J242)))","v":0.24307642794458964},1692.9396611628379,434.98400170551969,416.84541285469777,18.138588850821893,85,0,2127.9236628683575,2212.9236628683575,60998.035630627834,{"$error":"#VALUE!"},2212.9236628683575,"2042-09-07",62690.975291790674,1692.9396611628379,416.84541285469777,18.138588850821893,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL242)","v":0.24307642794458964},570323.01772518281,-2953.2157564685631,3792.1970854283763,165.01345979270076,1003.9947887525141,85,1088.9947887525141,573276.2334816514]
[null,"",209,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G243=8,G243=1),Deudas_fx!$I$24,IF(D243=\"Pg\",0,1)),IF(D243=\"PG\",0,1))","v":1},7,10,2042,"2042-10-07",30,60998.035630627834,0,0,0,0,{"$f":"IF(OR(D243=\"PG\",D243=0),0,E243*((1+$I$8)^-SUMIF(D$35:D243,\"PP\",J$35:J243)))","v":0.24145528985826231},1718.3810149934056,409.54264787495191,392.46319789862991,17.079449976321989,85,0,2127.9236628683575,2212.9236628683575,59279.654615634427,{"$error":"#VALUE!"},2212.9236628683575,"2042-10-07",60998.035630627834,1718.3810149934056,392.46319789862991,17.079449976321989,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL243)","v":0.24145528985826231},573276.2334816514,-2844.9991041912831,3688.4765475713202,160.51734537247708,1003.9947887525142,85,1088.9947887525141,576121.23258584272]
[null,"",210,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G244=8,G244=1),Deudas_fx!$I$24,IF(D244=\"Pg\",0,1)),IF(D244=\"PG\",0,1))","v":1},7,11,2042,"2042-11-07",31,59279.654615634427,0,0,0,0,{"$f":"IF(OR(D244=\"PG\",D244=0),0,E244*((1+$I$8)^-SUMIF(D$35:D244,\"PP\",J$35:J244)))","v":0.23979147136749829},1716.6092549426228,411.31440792573466,394.16282785719932,17.151580068535353,85,0,2127.9236628683575,2212.9236628683575,57563.045360691802,{"$error":"#VALUE!"},2212.9236628683575,"2042-11-07",59279.654615634427,1716.6092549426228,394.16282785719932,17.151580068535353,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL244)","v":0.23979147136749829},576121.23258584272,-2993.4469171914448,3830.7506293182655,166.69107662569343,1003.9947887525142,85,1088.9947887525141,579114.67950303422]
[null,"",211,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G245=8,G245=1),Deudas_fx!$I$24,IF(D245=\"Pg\",0,1)),IF(D245=\"PG\",0,1))","v":1},7,12,2042,"2042-12-07",30,57563.045360691802,0,0,0,0,{"$f":"IF(OR(D245=\"PG\",D245=0),0,E245*((1+$I$8)^-SUMIF(D$35:D245,\"PP\",J$35:J245)))","v":0.23819224148619139},1741.4436430933167,386.48001977504077,370.36236707428657,16.117652700754192,85,0,2127.9236628683575,2212.9236628683575,55821.601717598482,{"$error":"#VALUE!"},2212.9236628683575,"2042-12-07",57563.045360691802,1741.4436430933167,370.36236707428657,16.117652700754192,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL245)","v":0.23819224148619139},579114.67950303422,-2884.1986065744632,3726.041285068537,162.15211025843996,1003.9947887525138,85,1088.9947887525138,581998.87810960866]
[null,"",212,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G246=8,G246=1),Deudas_fx!$I$24,IF(D246=\"Pg\",0,1)),IF(D246=\"PG\",0,1))","v":1},7,1,2043,"2043-01-07",31,55821.601717598482,0,0,0,0,{"$f":"IF(OR(D246=\"PG\",D246=0),0,E246*((1+$I$8)^-SUMIF(D$35:D246,\"PP\",J$35:J246)))","v":0.23655090798724882},1740.6031022339732,387.32056063438432,371.16951053766581,16.151050096718485,85,0,2127.9236628683575,2212.9236628683575,54080.998615364508,{"$error":"#VALUE!"},2212.9236628683575,"2043-01-07",55821.601717598482,1740.6031022339732,371.16951053766581,16.151050096718485,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL246)","v":0.23655090798724882},581998.87810960866,-3034.2292109527775,3869.8323243080804,168.39167539721109,1003.994788752514,85,1088.9947887525141,585033.10732056142]
[null,"",213,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G247=8,G247=1),Deudas_fx!$I$24,IF(D247=\"Pg\",0,1)),IF(D247=\"PG\",0,1))","v":1},7,2,2043,"2043-02-07",31,54080.998615364508,0,0,0,0,{"$f":"IF(OR(D247=\"PG\",D247=0),0,E247*((1+$I$8)^-SUMIF(D$35:D247,\"PP\",J$35:J247)))","v":0.23492088457816457},1752.6803509809699,375.24331188738762,359.59587628824136,15.647435599146274,85,0,2127.9236628683575,2212.9236628683575,52328.318264383539,{"$error":"#VALUE!"},2212.9236628683575,"2043-02-07",54080.998615364508,1752.6803509809699,359.59587628824136,15.647435599146274,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL247)","v":0.23492088457816457},585033.10732056142,-3055.2823395431196,3890.0075492467331,169.2695790489004,1003.9947887525138,85,1088.9947887525138,588088.38966010453]
[null,"",214,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G248=8,G248=1),Deudas_fx!$I$24,IF(D248=\"Pg\",0,1)),IF(D248=\"PG\",0,1))","v":1},7,3,2043,"2043-03-07",28,52328.318264383539,0,0,0,0,{"$f":"IF(OR(D248=\"PG\",D248=0),0,E248*((1+$I$8)^-SUMIF(D$35:D248,\"PP\",J$35:J248)))","v":0.23345826179629567},1800.0792586406285,327.84440422772894,314.16927038817329,13.675133839555683,85,0,2127.9236628683575,2212.9236628683575,50528.239005742907,{"$error":"#VALUE!"},2212.9236628683575,"2043-03-07",52328.318264383539,1800.0792586406285,314.16927038817329,13.675133839555683,85,0,2212.9236628683575,null,null,28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL248)","v":0.23345826179629567},588088.38966010453,-2680.4631517310968,3530.7708413213873,153.68709916222349,1003.994788752514,85,1088.9947887525141,590768.85281183559]
[null,"",215,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G249=8,G249=1),Deudas_fx!$I$24,IF(D249=\"Pg\",0,1)),IF(D249=\"PG\",0,1))","v":1},7,4,2043,"2043-04-07",31,50528.239005742907,0,0,0,0,{"$f":"IF(OR(D249=\"PG\",D249=0),0,E249*((1+$I$8)^-SUMIF(D$35:D249,\"PP\",J$35:J249)))","v":0.23184954917282691},1777.3313248236645,350.59233804469307,335.97283422591539,14.6195038187777,85,0,2127.9236628683575,2212.9236628683575,48750.907680919241,{"$error":"#VALUE!"},2212.9236628683575,"2043-04-07",50528.239005742907,1777.3313248236645,335.97283422591539,14.6195038187777,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL249)","v":0.23184954917282691},590768.85281183559,-3095.0800538863118,3928.1457212278083,170.92912141101772,1003.9947887525142,85,1088.9947887525141,593863.93286572187]
[null,"",216,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G250=8,G250=1),Deudas_fx!$I$24,IF(D250=\"Pg\",0,1)),IF(D250=\"PG\",0,1))","v":1},7,5,2043,"2043-05-07",30,48750.907680919241,0,0,0,0,{"$f":"IF(OR(D250=\"PG\",D250=0),0,E250*((1+$I$8)^-SUMIF(D$35:D250,\"PP\",J$35:J250)))","v":0.23030328597634958},1800.6086008087846,327.31506205957305,313.66480790911851,13.650254150454542,85,0,2127.9236628683575,2212.9236628683575,46950.299080110453,{"$error":"#VALUE!"},2212.9236628683575,"2043-05-07",48750.907680919241,1800.6086008087846,313.66480790911851,13.650254150454542,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL250)","v":0.23030328597634958},593863.93286572187,-2983.2255377515826,3820.9384253041653,166.28190119993113,1003.9947887525138,85,1088.9947887525138,596847.15840347344]
[null,"",217,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G251=8,G251=1),Deudas_fx!$I$24,IF(D251=\"Pg\",0,1)),IF(D251=\"PG\",0,1))","v":1},7,6,2043,"2043-06-07",31,46950.299080110453,0,0,0,0,{"$f":"IF(OR(D251=\"PG\",D251=0),0,E251*((1+$I$8)^-SUMIF(D$35:D251,\"PP\",J$35:J251)))","v":0.22871631363908546},1802.1570133612831,325.76664950707425,312.18236297343083,13.584286533643425,85,0,2127.9236628683575,2212.9236628683575,45148.142066749169,{"$error":"#VALUE!"},2212.9236628683575,"2043-06-07",46950.299080110453,1802.1570133612831,312.18236297343083,13.584286533643425,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL251)","v":0.22871631363908546},596847.15840347344,-3137.2546360735168,3968.5616469971919,172.68777782883879,1003.9947887525138,85,1088.9947887525138,599984.41303954693]
[null,"",218,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G252=8,G252=1),Deudas_fx!$I$24,IF(D252=\"Pg\",0,1)),IF(D252=\"PG\",0,1))","v":1},7,7,2043,"2043-07-07",30,45148.142066749169,0,0,0,0,{"$f":"IF(OR(D252=\"PG\",D252=0),0,E252*((1+$I$8)^-SUMIF(D$35:D252,\"PP\",J$35:J252)))","v":0.22719094678167365},1824.7976776215987,303.12598524675872,290.48450546825683,12.641479778501912,85,0,2127.9236628683575,2212.9236628683575,43323.344389127567,{"$error":"#VALUE!"},2212.9236628683575,"2043-07-07",45148.142066749169,1824.7976776215987,290.48450546825683,12.641479778501912,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL252)","v":0.22719094678167365},599984.41303954693,-3024.318625926308,3860.3177790302452,167.99563564857669,1003.994788752514,85,1088.9947887525141,603008.7316654732]
[null,"",219,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G253=8,G253=1),Deudas_fx!$I$24,IF(D253=\"Pg\",0,1)),IF(D253=\"PG\",0,1))","v":1},7,8,2043,"2043-08-07",31,43323.344389127567,0,0,0,0,{"$f":"IF(OR(D253=\"PG\",D253=0),0,E253*((1+$I$8)^-SUMIF(D$35:D253,\"PP\",J$35:J253)))","v":0.22562542093044288},1827.3227929355394,300.60086993281811,288.06598228975014,12.534887643067972,85,0,2127.9236628683575,2212.9236628683575,41496.021596192026,{"$error":"#VALUE!"},2212.9236628683575,"2043-08-07",43323.344389127567,1827.3227929355394,288.06598228975014,12.534887643067972,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL253)","v":0.22562542093044288},603008.7316654732,-3180.006974537413,4009.531236930643,174.47052635928424,1003.9947887525142,85,1088.9947887525141,606188.73864001059]
[null,"",220,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G254=8,G254=1),Deudas_fx!$I$24,IF(D254=\"Pg\",0,1)),IF(D254=\"PG\",0,1))","v":1},7,9,2043,"2043-09-07",31,41496.021596192026,0,0,0,0,{"$f":"IF(OR(D254=\"PG\",D254=0),0,E254*((1+$I$8)^-SUMIF(D$35:D254,\"PP\",J$35:J254)))","v":0.22407068279424033},1840.0017499493554,287.92191291900218,275.91573067068236,12.006182248319812,85,0,2127.9236628683575,2212.9236628683575,39656.019846242671,{"$error":"#VALUE!"},2212.9236628683575,"2043-09-07",41496.021596192026,1840.0017499493554,275.91573067068236,12.006182248319812,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL254)","v":0.22407068279424033},606188.73864001059,-3202.0715883482126,4030.6757687234899,175.39060837723673,1003.9947887525141,85,1088.9947887525141,609390.81022835884]
[null,"",221,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G255=8,G255=1),Deudas_fx!$I$24,IF(D255=\"Pg\",0,1)),IF(D255=\"PG\",0,1))","v":1},7,10,2043,"2043-10-07",30,39656.019846242671,0,0,0,0,{"$f":"IF(OR(D255=\"PG\",D255=0),0,E255*((1+$I$8)^-SUMIF(D$35:D255,\"PP\",J$35:J255)))","v":0.22257629882217561},1861.6719515778852,266.25171129047231,255.14802573368939,11.103685556782944,85,0,2127.9236628683575,2212.9236628683575,37794.347894664788,{"$error":"#VALUE!"},2212.9236628683575,"2043-10-07",39656.019846242671,1861.6719515778852,255.14802573368939,11.103685556782944,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL255)","v":0.22257629882217561},609390.81022835884,-3087.4734598786204,3920.8388217697297,170.62942686140488,1003.9947887525143,85,1088.9947887525143,612478.28368823742]
[null,"",222,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G256=8,G256=1),Deudas_fx!$I$24,IF(D256=\"Pg\",0,1)),IF(D256=\"PG\",0,1))","v":1},7,11,2043,"2043-11-07",31,37794.347894664788,0,0,0,0,{"$f":"IF(OR(D256=\"PG\",D256=0),0,E256*((1+$I$8)^-SUMIF(D$35:D256,\"PP\",J$35:J256)))","v":0.22104257155613175},1865.6859705601209,262.23769230823666,251.30252765087616,10.935164657360511,85,0,2127.9236628683575,2212.9236628683575,35928.661924104665,{"$error":"#VALUE!"},2212.9236628683575,"2043-11-07",37794.347894664788,1865.6859705601209,251.30252765087616,10.935164657360511,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL256)","v":0.22104257155613175},612478.28368823742,-3245.711864500418,4072.4962698417689,177.21038341116329,1003.9947887525143,85,1088.9947887525143,615723.99555273785]
[null,"",223,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G257=8,G257=1),Deudas_fx!$I$24,IF(D257=\"Pg\",0,1)),IF(D257=\"PG\",0,1))","v":1},7,12,2043,"2043-12-07",30,35928.661924104665,0,0,0,0,{"$f":"IF(OR(D257=\"PG\",D257=0),0,E257*((1+$I$8)^-SUMIF(D$35:D257,\"PP\",J$35:J257)))","v":0.21956838282265617},1886.6975448978706,241.22611797048683,231.16609263188701,10.060025338599811,85,0,2127.9236628683575,2212.9236628683575,34041.964379206795,{"$error":"#VALUE!"},2212.9236628683575,"2043-12-07",35928.661924104665,1886.6975448978706,231.16609263188701,10.060025338599811,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL257)","v":0.21956838282265617},615723.99555273785,-3129.9946568387177,3961.5867268390271,172.40271875220466,1003.9947887525141,85,1088.9947887525141,618853.99020957656]
[null,"",224,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G258=8,G258=1),Deudas_fx!$I$24,IF(D258=\"Pg\",0,1)),IF(D258=\"PG\",0,1))","v":1},7,1,2044,"2044-01-07",31,34041.964379206795,0,0,0,0,{"$f":"IF(OR(D258=\"PG\",D258=0),0,E258*((1+$I$8)^-SUMIF(D$35:D258,\"PP\",J$35:J258)))","v":0.21805538248399337},1891.7220433742805,236.20161949407708,226.35214446717293,9.849475026904134,85,0,2127.9236628683575,2212.9236628683575,32150.242335832514,{"$error":"#VALUE!"},2212.9236628683575,"2044-01-07",34041.964379206795,1891.7220433742805,226.35214446717293,9.849475026904134,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL258)","v":0.21805538248399337},618853.99020957656,-3289.9499757029284,4114.8896766241323,179.05508783131,1003.9947887525138,85,1088.9947887525138,622143.94018527947]
[null,"",225,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G259=8,G259=1),Deudas_fx!$I$24,IF(D259=\"Pg\",0,1)),IF(D259=\"PG\",0,1))","v":1},7,2,2044,"2044-02-07",31,32150.242335832514,0,0,0,0,{"$f":"IF(OR(D259=\"PG\",D259=0),0,E259*((1+$I$8)^-SUMIF(D$35:D259,\"PP\",J$35:J259)))","v":0.21655280791790932},1904.8478373296543,223.07582553870307,213.77368875634042,9.3021367823626413,85,0,2127.9236628683575,2212.9236628683575,30245.394498502861,{"$error":"#VALUE!"},2212.9236628683575,"2044-02-07",32150.242335832514,1904.8478373296543,213.77368875634042,9.3021367823626413,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL259)","v":0.21655280791790932},622143.94018527947,-3312.7774337091473,4136.7652424373955,180.00698002426591,1003.9947887525141,85,1088.9947887525141,625456.71761898859]
[null,"",226,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G260=8,G260=1),Deudas_fx!$I$24,IF(D260=\"Pg\",0,1)),IF(D260=\"PG\",0,1))","v":1},7,3,2044,"2044-03-07",29,30245.394498502861,0,0,0,0,{"$f":"IF(OR(D260=\"PG\",D260=0),0,E260*((1+$I$8)^-SUMIF(D$35:D260,\"PP\",J$35:J260)))","v":0.21515654852369531},1931.6442506938145,196.27941217454304,188.09299206373657,8.1864201108064556,85,0,2127.9236628683575,2212.9236628683575,28313.750247809046,{"$error":"#VALUE!"},2212.9236628683575,"2044-03-07",30245.394498502861,1931.6442506938145,188.09299206373657,8.1864201108064556,85,0,2212.9236628683575,null,null,29,6.2188969653893533E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL260)","v":0.21515654852369531},625456.71761898859,-3054.9463793302903,3889.6508831831138,169.29028489969056,1003.9947887525141,85,1088.9947887525141,628511.66399831884]
[null,"",227,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G261=8,G261=1),Deudas_fx!$I$24,IF(D261=\"Pg\",0,1)),IF(D261=\"PG\",0,1))","v":1},7,4,2044,"2044-04-07",31,28313.750247809046,0,0,0,0,{"$f":"IF(OR(D261=\"PG\",D261=0),0,E261*((1+$I$8)^-SUMIF(D$35:D261,\"PP\",J$35:J261)))","v":0.21367394922320859},1931.4675010562537,196.45616181210374,188.26405007385941,8.192111738244348,85,0,2127.9236628683575,2212.9236628683575,26382.282746752793,{"$error":"#VALUE!"},2212.9236628683575,"2044-04-07",28313.750247809046,1931.4675010562537,188.26405007385941,8.192111738244348,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL261)","v":0.21367394922320859},628511.66399831884,-3356.9601565501821,4179.1055705218851,181.84937478081125,1003.9947887525142,85,1088.9947887525141,631868.624154869]
[null,"",228,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G262=8,G262=1),Deudas_fx!$I$24,IF(D262=\"Pg\",0,1)),IF(D262=\"PG\",0,1))","v":1},7,5,2044,"2044-05-07",30,26382.282746752793,0,0,0,0,{"$f":"IF(OR(D262=\"PG\",D262=0),0,E262*((1+$I$8)^-SUMIF(D$35:D262,\"PP\",J$35:J262)))","v":0.21224890369299909},1950.7922221360982,177.13144073225934,169.74440156327833,7.3870391689810093,85,0,2127.9236628683575,2212.9236628683575,24431.490524616696,{"$error":"#VALUE!"},2212.9236628683575,"2044-05-07",26382.282746752793,1950.7922221360982,169.74440156327833,7.3870391689810093,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL262)","v":0.21224890369299909},631868.624154869,-3238.3901793882105,4065.4617533799906,176.9232147607342,1003.9947887525143,85,1088.9947887525143,635107.01433425723]
[null,"",229,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G263=8,G263=1),Deudas_fx!$I$24,IF(D263=\"Pg\",0,1)),IF(D263=\"PG\",0,1))","v":1},7,6,2044,"2044-06-07",31,24431.490524616696,0,0,0,0,{"$f":"IF(OR(D263=\"PG\",D263=0),0,E263*((1+$I$8)^-SUMIF(D$35:D263,\"PP\",J$35:J263)))","v":0.21078634037199626},1958.4047254684492,169.5189373999082,162.45009280822416,7.0688445916840523,85,0,2127.9236628683575,2212.9236628683575,22473.085799148248,{"$error":"#VALUE!"},2212.9236628683575,"2044-06-07",24431.490524616696,1958.4047254684492,162.45009280822416,7.0688445916840523,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL263)","v":0.21078634037199626},635107.01433425723,-3402.7222757136406,4222.9594349881736,183.75762947798108,1003.9947887525141,85,1088.9947887525141,638509.73660997092]
[null,"",230,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G264=8,G264=1),Deudas_fx!$I$24,IF(D264=\"Pg\",0,1)),IF(D264=\"PG\",0,1))","v":1},7,7,2044,"2044-07-07",30,22473.085799148248,0,0,0,0,{"$f":"IF(OR(D264=\"PG\",D264=0),0,E264*((1+$I$8)^-SUMIF(D$35:D264,\"PP\",J$35:J264)))","v":0.20938055303447414},1977.0386881482393,150.88497472011827,144.59251069645026,6.2924640236680016,85,0,2127.9236628683575,2212.9236628683575,20496.047111000007,{"$error":"#VALUE!"},2212.9236628683575,"2044-07-07",22473.085799148248,1977.0386881482393,144.59251069645026,6.2924640236680016,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL264)","v":0.20938055303447414},638509.73660997092,-3282.9788083756675,4108.1908708800465,178.78272624813511,1003.9947887525141,85,1088.9947887525141,641792.71541834658]
[null,"",231,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G265=8,G265=1),Deudas_fx!$I$24,IF(D265=\"Pg\",0,1)),IF(D265=\"PG\",0,1))","v":1},7,8,2044,"2044-08-07",31,20496.047111000007,0,0,0,0,{"$f":"IF(OR(D265=\"PG\",D265=0),0,E265*((1+$I$8)^-SUMIF(D$35:D265,\"PP\",J$35:J265)))","v":0.20793775492493738},1985.7109671814376,142.21269568691983,136.28250605622529,5.9301896306945441,85,0,2127.9236628683575,2212.9236628683575,18510.336143818571,{"$error":"#VALUE!"},2212.9236628683575,"2044-08-07",20496.047111000007,1985.7109671814376,136.28250605622529,5.9301896306945441,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL265)","v":0.20793775492493738},641792.71541834658,-3449.1112973906561,4267.4140604848881,185.69202565828218,1003.9947887525142,85,1088.9947887525141,645241.82671573723]
[null,"",232,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G266=8,G266=1),Deudas_fx!$I$24,IF(D266=\"Pg\",0,1)),IF(D266=\"PG\",0,1))","v":1},7,9,2044,"2044-09-07",31,18510.336143818571,0,0,0,0,{"$f":"IF(OR(D266=\"PG\",D266=0),0,E266*((1+$I$8)^-SUMIF(D$35:D266,\"PP\",J$35:J266)))","v":0.20650489883893008},1999.4889072870883,128.43475558126917,123.07909832373724,5.3556572575319201,85,0,2127.9236628683575,2212.9236628683575,16510.847236531481,{"$error":"#VALUE!"},2212.9236628683575,"2044-09-07",18510.336143818571,1999.4889072870883,123.07909832373724,5.3556572575319201,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL266)","v":0.20650489883893008},645241.82671573723,-3473.0431030051586,4290.3479232306936,186.68996852697904,1003.9947887525141,85,1088.9947887525141,648714.86981874239]
[null,"",233,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G267=8,G267=1),Deudas_fx!$I$24,IF(D267=\"Pg\",0,1)),IF(D267=\"PG\",0,1))","v":1},7,10,2044,"2044-10-07",30,16510.847236531481,0,0,0,0,{"$f":"IF(OR(D267=\"PG\",D267=0),0,E267*((1+$I$8)^-SUMIF(D$35:D267,\"PP\",J$35:J267)))","v":0.20512766551625969},2017.0693373806575,110.85432548769992,106.2312882615398,4.6230372261601156,85,0,2127.9236628683575,2212.9236628683575,14493.777899150824,{"$error":"#VALUE!"},2212.9236628683575,"2044-10-07",16510.847236531481,2017.0693373806575,106.2312882615398,4.6230372261601156,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL267)","v":0.20512766551625969},648714.86981874239,-3351.4963800159308,4173.8510052218962,181.64016354654865,1003.9947887525141,85,1088.9947887525141,652066.36619875836]
[null,"",234,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G268=8,G268=1),Deudas_fx!$I$24,IF(D268=\"Pg\",0,1)),IF(D268=\"PG\",0,1))","v":1},7,11,2044,"2044-11-07",31,14493.777899150824,0,0,0,0,{"$f":"IF(OR(D268=\"PG\",D268=0),0,E268*((1+$I$8)^-SUMIF(D$35:D268,\"PP\",J$35:J268)))","v":0.20371417317548907},2027.3579677095327,100.56569515882489,96.372162086732914,4.1935330720919879,85,0,2127.9236628683575,2212.9236628683575,12466.419931441291,{"$error":"#VALUE!"},2212.9236628683575,"2044-11-07",14493.777899150824,2027.3579677095327,96.372162086732914,4.1935330720919879,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL268)","v":0.20371417317548907},652066.36619875836,-3520.3954608254812,4335.7257142939579,188.66453528403716,1003.9947887525138,85,1088.9947887525138,655586.76165958389]
[null,"",235,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G269=8,G269=1),Deudas_fx!$I$24,IF(D269=\"Pg\",0,1)),IF(D269=\"PG\",0,1))","v":1},7,12,2044,"2044-12-07",30,12466.419931441291,0,0,0,0,{"$f":"IF(OR(D269=\"PG\",D269=0),0,E269*((1+$I$8)^-SUMIF(D$35:D269,\"PP\",J$35:J269)))","v":0.20235555190705914},2044.2237440847434,83.699918783614009,80.209321202862313,3.4905975807516905,85,0,2127.9236628683575,2212.9236628683575,10422.196187356547,{"$error":"#VALUE!"},2212.9236628683575,"2044-12-07",12466.419931441291,2044.2237440847434,80.209321202862313,3.4905975807516905,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL269)","v":0.20235555190705914},655586.76165958389,-3397.6344687480114,4218.0649642385697,183.56429326195567,1003.994788752514,85,1088.9947887525141,658984.39612833189]
[null,"",236,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G270=8,G270=1),Deudas_fx!$I$24,IF(D270=\"Pg\",0,1)),IF(D270=\"PG\",0,1))","v":1},7,1,2045,"2045-01-07",31,10422.196187356547,0,0,0,0,{"$f":"IF(OR(D270=\"PG\",D270=0),0,E270*((1+$I$8)^-SUMIF(D$35:D270,\"PP\",J$35:J270)))","v":0.20096116162814107},2055.608810801763,72.314852066594298,69.29936330309728,3.0154887634970171,85,0,2127.9236628683575,2212.9236628683575,8366.587376554784,{"$error":"#VALUE!"},2212.9236628683575,"2045-01-07",10422.196187356547,2055.608810801763,69.29936330309728,3.0154887634970171,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL270)","v":0.20096116162814107},658984.39612833189,-3568.3965060904197,4381.7251428993031,190.66615194363069,1003.9947887525141,85,1088.9947887525141,662552.79263442231]
[null,"",237,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G271=8,G271=1),Deudas_fx!$I$24,IF(D271=\"Pg\",0,1)),IF(D271=\"PG\",0,1))","v":1},7,2,2045,"2045-02-07",31,8366.587376554784,0,0,0,0,{"$f":"IF(OR(D271=\"PG\",D271=0),0,E271*((1+$I$8)^-SUMIF(D$35:D271,\"PP\",J$35:J271)))","v":0.1995763798043981},2069.8717400719156,58.051922796442007,55.631190182194793,2.4207326142472119,85,0,2127.9236628683575,2212.9236628683575,6296.7156364828679,{"$error":"#VALUE!"},2212.9236628683575,"2045-02-07",8366.587376554784,2069.8717400719156,55.631190182194793,2.4207326142472119,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL271)","v":0.1995763798043981},662552.79263442231,-3593.1559772051478,4405.4521579582843,191.69860799937749,1003.994788752514,85,1088.9947887525141,666145.94861162745]
[null,"",238,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G272=8,G272=1),Deudas_fx!$I$24,IF(D272=\"Pg\",0,1)),IF(D272=\"PG\",0,1))","v":1},7,3,2045,"2045-03-07",28,6296.7156364828679,0,0,0,0,{"$f":"IF(OR(D272=\"PG\",D272=0),0,E272*((1+$I$8)^-SUMIF(D$35:D272,\"PP\",J$35:J272)))","v":0.19833381271484801},2088.4738380908007,39.449824777556707,37.804283091246973,1.6455416863097365,85,0,2127.9236628683575,2212.9236628683575,4208.2417983920677,{"$error":"#VALUE!"},2212.9236628683575,"2045-03-07",6296.7156364828679,2088.4738380908007,37.804283091246973,1.6455416863097365,85,0,2212.9236628683575,null,null,28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL272)","v":0.19833381271484801},666145.94861162745,-3169.5049317599955,3999.4135792779248,174.086141234585,1003.9947887525143,85,1088.9947887525143,669315.45354338747]
[null,"",239,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G273=8,G273=1),Deudas_fx!$I$24,IF(D273=\"Pg\",0,1)),IF(D273=\"PG\",0,1))","v":1},7,4,2045,"2045-04-07",31,4208.2417983920677,0,0,0,0,{"$f":"IF(OR(D273=\"PG\",D273=0),0,E273*((1+$I$8)^-SUMIF(D$35:D273,\"PP\",J$35:J273)))","v":0.19696713540936264},2098.7245979457111,29.199064922646354,27.981480295663008,1.2175846269833448,85,0,2127.9236628683575,2212.9236628683575,2109.5172004463566,{"$error":"#VALUE!"},2212.9236628683575,"2045-04-07",4208.2417983920677,2098.7245979457111,27.981480295663008,1.2175846269833448,85,0,2212.9236628683575,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL273)","v":0.19696713540936264},669315.45354338747,-3640.0789879043346,4450.4185054345062,193.65527122234235,1003.994788752514,85,1088.9947887525141,672955.53253129183]
[null,"",240,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G274=8,G274=1),Deudas_fx!$I$24,IF(D274=\"Pg\",0,1)),IF(D274=\"PG\",0,1))","v":1},7,5,2045,"2045-05-07",30,2109.5172004463566,0,0,0,0,{"$f":"IF(OR(D274=\"PG\",D274=0),0,E274*((1+$I$8)^-SUMIF(D$35:D274,\"PP\",J$35:J274)))","v":0.19565351183974322},2113.7603008669957,14.16336200136195,13.572697185245747,0.59066481611620247,85,0,2127.9236628683575,2212.9236628683575,-4.2431004206391663,{"$error":"#VALUE!"},2212.9236628683575,"2045-05-07",2109.5172004463566,2113.7603008669957,13.572697185245747,0.59066481611620247,85,0,2212.9236628683575,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL274)","v":0.19565351183974322},672955.53253129183,-3514.2489193543679,4329.8161590009204,188.42754910596165,1003.9947887525141,85,1088.9947887525141,676469.78145064623]
[null,"",241,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G275=8,G275=1),Deudas_fx!$I$24,IF(D275=\"Pg\",0,1)),IF(D275=\"PG\",0,1))","v":1},7,6,2045,"2045-06-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D275=\"PG\",D275=0),0,E275*((1+$I$8)^-SUMIF(D$35:D275,\"PP\",J$35:J275)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2045-06-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",242,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G276=8,G276=1),Deudas_fx!$I$24,IF(D276=\"Pg\",0,1)),IF(D276=\"PG\",0,1))","v":1},7,7,2045,"2045-07-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D276=\"PG\",D276=0),0,E276*((1+$I$8)^-SUMIF(D$35:D276,\"PP\",J$35:J276)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2045-07-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",243,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G277=8,G277=1),Deudas_fx!$I$24,IF(D277=\"Pg\",0,1)),IF(D277=\"PG\",0,1))","v":1},7,8,2045,"2045-08-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D277=\"PG\",D277=0),0,E277*((1+$I$8)^-SUMIF(D$35:D277,\"PP\",J$35:J277)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2045-08-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",244,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G278=8,G278=1),Deudas_fx!$I$24,IF(D278=\"Pg\",0,1)),IF(D278=\"PG\",0,1))","v":1},7,9,2045,"2045-09-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D278=\"PG\",D278=0),0,E278*((1+$I$8)^-SUMIF(D$35:D278,\"PP\",J$35:J278)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2045-09-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",245,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G279=8,G279=1),Deudas_fx!$I$24,IF(D279=\"Pg\",0,1)),IF(D279=\"PG\",0,1))","v":1},7,10,2045,"2045-10-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D279=\"PG\",D279=0),0,E279*((1+$I$8)^-SUMIF(D$35:D279,\"PP\",J$35:J279)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2045-10-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",246,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G280=8,G280=1),Deudas_fx!$I$24,IF(D280=\"Pg\",0,1)),IF(D280=\"PG\",0,1))","v":1},7,11,2045,"2045-11-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D280=\"PG\",D280=0),0,E280*((1+$I$8)^-SUMIF(D$35:D280,\"PP\",J$35:J280)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2045-11-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",247,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G281=8,G281=1),Deudas_fx!$I$24,IF(D281=\"Pg\",0,1)),IF(D281=\"PG\",0,1))","v":1},7,12,2045,"2045-12-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D281=\"PG\",D281=0),0,E281*((1+$I$8)^-SUMIF(D$35:D281,\"PP\",J$35:J281)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2045-12-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",248,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G282=8,G282=1),Deudas_fx!$I$24,IF(D282=\"Pg\",0,1)),IF(D282=\"PG\",0,1))","v":1},7,1,2046,"2046-01-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D282=\"PG\",D282=0),0,E282*((1+$I$8)^-SUMIF(D$35:D282,\"PP\",J$35:J282)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2046-01-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",249,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G283=8,G283=1),Deudas_fx!$I$24,IF(D283=\"Pg\",0,1)),IF(D283=\"PG\",0,1))","v":1},7,2,2046,"2046-02-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D283=\"PG\",D283=0),0,E283*((1+$I$8)^-SUMIF(D$35:D283,\"PP\",J$35:J283)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2046-02-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",250,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G284=8,G284=1),Deudas_fx!$I$24,IF(D284=\"Pg\",0,1)),IF(D284=\"PG\",0,1))","v":1},7,3,2046,"2046-03-07",28,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D284=\"PG\",D284=0),0,E284*((1+$I$8)^-SUMIF(D$35:D284,\"PP\",J$35:J284)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2046-03-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",251,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G285=8,G285=1),Deudas_fx!$I$24,IF(D285=\"Pg\",0,1)),IF(D285=\"PG\",0,1))","v":1},7,4,2046,"2046-04-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D285=\"PG\",D285=0),0,E285*((1+$I$8)^-SUMIF(D$35:D285,\"PP\",J$35:J285)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2046-04-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",252,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G286=8,G286=1),Deudas_fx!$I$24,IF(D286=\"Pg\",0,1)),IF(D286=\"PG\",0,1))","v":1},7,5,2046,"2046-05-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D286=\"PG\",D286=0),0,E286*((1+$I$8)^-SUMIF(D$35:D286,\"PP\",J$35:J286)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2046-05-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",253,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G287=8,G287=1),Deudas_fx!$I$24,IF(D287=\"Pg\",0,1)),IF(D287=\"PG\",0,1))","v":1},7,6,2046,"2046-06-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D287=\"PG\",D287=0),0,E287*((1+$I$8)^-SUMIF(D$35:D287,\"PP\",J$35:J287)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2046-06-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",254,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G288=8,G288=1),Deudas_fx!$I$24,IF(D288=\"Pg\",0,1)),IF(D288=\"PG\",0,1))","v":1},7,7,2046,"2046-07-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D288=\"PG\",D288=0),0,E288*((1+$I$8)^-SUMIF(D$35:D288,\"PP\",J$35:J288)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2046-07-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",255,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G289=8,G289=1),Deudas_fx!$I$24,IF(D289=\"Pg\",0,1)),IF(D289=\"PG\",0,1))","v":1},7,8,2046,"2046-08-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D289=\"PG\",D289=0),0,E289*((1+$I$8)^-SUMIF(D$35:D289,\"PP\",J$35:J289)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2046-08-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",256,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G290=8,G290=1),Deudas_fx!$I$24,IF(D290=\"Pg\",0,1)),IF(D290=\"PG\",0,1))","v":1},7,9,2046,"2046-09-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D290=\"PG\",D290=0),0,E290*((1+$I$8)^-SUMIF(D$35:D290,\"PP\",J$35:J290)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2046-09-07",-4.2431004206391663,0,0,0,0,0,0]
[null,{"$f":"IF(D291=\"PG\",\"Periodo de Gracia\",\"\")","v":""},257,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G291=8,G291=1),Deudas_fx!$I$24,IF(D291=\"Pg\",0,1)),IF(D291=\"PG\",0,1))","v":1},7,10,2046,"2046-10-07",30,-4.2431004206391663,{"$f":"IF(D291=\"PG\",((($I$8+1)^J291-1)*K291),0)","v":0},{"$f":"IF(D291=\"PG\",((($I$6+1)^J291-1)*K291),0)","v":0},{"$f":"IF(D291=\"PG\",((($I$7+1)^J291-1)*K291),0)","v":0},{"$f":"IF(D291=\"PG\",(+$I$12),0)","v":0},{"$f":"IF(OR(D291=\"PG\",D291=0),0,E291*((1+$I$8)^-SUMIF(D$35:D291,\"PP\",J$35:J291)))","v":0},{"$f":"+IF(D291=\"PG\",0,X291-SUM(R291,U291,V291))","v":0},{"$f":"S291+T291","v":0},{"$f":"IF(OR(D291=\"PG\",D291=0),0,IF(O275>=0,K291*((1+$I$6)^J291-1),K291*((1+$I$6)^(J291+O275)-1)))","v":0},{"$f":"IF(OR(D291=\"PG\",D291=0),0,IF(O275>=0,K291*((1+$I$7)^30-1)*J291/30,K291*((1+$I$7)^(30+O275)-1)*J291/30))","v":0},{"$f":"IF(OR(D291=\"PG\",D291=0),0,$I$12)","v":0},{"$f":"IF(OR(D291=\"PG\",D291=0),0,$I$11)","v":0},{"$f":"IF(OR(D291=\"PG\",D291=0),0,E291*$N$10)","v":0},{"$f":"IF(OR(D291=\"PG\",D291=0),0,W291+U291+V291)","v":0},{"$f":"+K291+N291+O291+M291-Q291","v":-4.2431004206391663},{"$error":"#VALUE!"},{"$f":"+X291","v":0},{"$f":"+I291","v":"2046-10-07"},{"$f":"+K291","v":-4.2431004206391663},{"$f":"+Q291","v":0},{"$f":"+IF(D291=\"PG\",M291,S291)","v":0},{"$f":"+IF(D291=\"PG\",N291,T291)","v":0},{"$f":"+IF(D291=\"PG\",O291,U291)","v":0},0,{"$f":"+X291","v":0}]
[null,"",{"$f":"+C291+1","v":258},0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G292=8,G292=1),Deudas_fx!$I$24,IF(D292=\"Pg\",0,1)),IF(D292=\"PG\",0,1))","v":1},{"$f":"F291","v":7},{"$f":"IF(G291=12,1,G291+1)","v":11},{"$f":"IF(G291=12,H291+1,H291)","v":2046},{"$f":"DATE(H292,G292,F292)","v":"2046-11-07"},{"$f":"+I292-I291","v":31},{"$f":"+Y291","v":-4.2431004206391663},0,0,0,0,{"$f":"IF(OR(D292=\"PG\",D292=0),0,E292*((1+$I$8)^-SUMIF(D$35:D292,\"PP\",J$35:J292)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$f":"YEAR(I292-$Z$34)-1900","v":{"$error":"#VALUE!"}},0,"2046-11-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",259,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G293=8,G293=1),Deudas_fx!$I$24,IF(D293=\"Pg\",0,1)),IF(D293=\"PG\",0,1))","v":1},7,12,2046,"2046-12-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D293=\"PG\",D293=0),0,E293*((1+$I$8)^-SUMIF(D$35:D293,\"PP\",J$35:J293)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2046-12-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",260,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G294=8,G294=1),Deudas_fx!$I$24,IF(D294=\"Pg\",0,1)),IF(D294=\"PG\",0,1))","v":1},7,1,2047,"2047-01-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D294=\"PG\",D294=0),0,E294*((1+$I$8)^-SUMIF(D$35:D294,\"PP\",J$35:J294)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2047-01-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",261,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G295=8,G295=1),Deudas_fx!$I$24,IF(D295=\"Pg\",0,1)),IF(D295=\"PG\",0,1))","v":1},7,2,2047,"2047-02-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D295=\"PG\",D295=0),0,E295*((1+$I$8)^-SUMIF(D$35:D295,\"PP\",J$35:J295)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2047-02-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",262,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G296=8,G296=1),Deudas_fx!$I$24,IF(D296=\"Pg\",0,1)),IF(D296=\"PG\",0,1))","v":1},7,3,2047,"2047-03-07",28,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D296=\"PG\",D296=0),0,E296*((1+$I$8)^-SUMIF(D$35:D296,\"PP\",J$35:J296)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2047-03-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",263,{"$f":"IF(C297<=$I$4,\"PG\",IF(AND(C297>$I$4,C297<=$I$9),\"PP\",0))","v":0},{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G297=8,G297=1),Deudas_fx!$I$24,IF(D297=\"Pg\",0,1)),IF(D297=\"PG\",0,1))","v":1},7,4,2047,"2047-04-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D297=\"PG\",D297=0),0,E297*((1+$I$8)^-SUMIF(D$35:D297,\"PP\",J$35:J297)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2047-04-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",264,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G298=8,G298=1),Deudas_fx!$I$24,IF(D298=\"Pg\",0,1)),IF(D298=\"PG\",0,1))","v":1},7,5,2047,"2047-05-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D298=\"PG\",D298=0),0,E298*((1+$I$8)^-SUMIF(D$35:D298,\"PP\",J$35:J298)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2047-05-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",265,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G299=8,G299=1),Deudas_fx!$I$24,IF(D299=\"Pg\",0,1)),IF(D299=\"PG\",0,1))","v":1},7,6,2047,"2047-06-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D299=\"PG\",D299=0),0,E299*((1+$I$8)^-SUMIF(D$35:D299,\"PP\",J$35:J299)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2047-06-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",266,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G300=8,G300=1),Deudas_fx!$I$24,IF(D300=\"Pg\",0,1)),IF(D300=\"PG\",0,1))","v":1},7,7,2047,"2047-07-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D300=\"PG\",D300=0),0,E300*((1+$I$8)^-SUMIF(D$35:D300,\"PP\",J$35:J300)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2047-07-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",267,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G301=8,G301=1),Deudas_fx!$I$24,IF(D301=\"Pg\",0,1)),IF(D301=\"PG\",0,1))","v":1},7,8,2047,"2047-08-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D301=\"PG\",D301=0),0,E301*((1+$I$8)^-SUMIF(D$35:D301,\"PP\",J$35:J301)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2047-08-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",268,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G302=8,G302=1),Deudas_fx!$I$24,IF(D302=\"Pg\",0,1)),IF(D302=\"PG\",0,1))","v":1},7,9,2047,"2047-09-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D302=\"PG\",D302=0),0,E302*((1+$I$8)^-SUMIF(D$35:D302,\"PP\",J$35:J302)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2047-09-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",269,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G303=8,G303=1),Deudas_fx!$I$24,IF(D303=\"Pg\",0,1)),IF(D303=\"PG\",0,1))","v":1},7,10,2047,"2047-10-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D303=\"PG\",D303=0),0,E303*((1+$I$8)^-SUMIF(D$35:D303,\"PP\",J$35:J303)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2047-10-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",270,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G304=8,G304=1),Deudas_fx!$I$24,IF(D304=\"Pg\",0,1)),IF(D304=\"PG\",0,1))","v":1},7,11,2047,"2047-11-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D304=\"PG\",D304=0),0,E304*((1+$I$8)^-SUMIF(D$35:D304,\"PP\",J$35:J304)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2047-11-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",271,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G305=8,G305=1),Deudas_fx!$I$24,IF(D305=\"Pg\",0,1)),IF(D305=\"PG\",0,1))","v":1},7,12,2047,"2047-12-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D305=\"PG\",D305=0),0,E305*((1+$I$8)^-SUMIF(D$35:D305,\"PP\",J$35:J305)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2047-12-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",272,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G306=8,G306=1),Deudas_fx!$I$24,IF(D306=\"Pg\",0,1)),IF(D306=\"PG\",0,1))","v":1},7,1,2048,"2048-01-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D306=\"PG\",D306=0),0,E306*((1+$I$8)^-SUMIF(D$35:D306,\"PP\",J$35:J306)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2048-01-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",273,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G307=8,G307=1),Deudas_fx!$I$24,IF(D307=\"Pg\",0,1)),IF(D307=\"PG\",0,1))","v":1},7,2,2048,"2048-02-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D307=\"PG\",D307=0),0,E307*((1+$I$8)^-SUMIF(D$35:D307,\"PP\",J$35:J307)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2048-02-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",274,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G308=8,G308=1),Deudas_fx!$I$24,IF(D308=\"Pg\",0,1)),IF(D308=\"PG\",0,1))","v":1},7,3,2048,"2048-03-07",29,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D308=\"PG\",D308=0),0,E308*((1+$I$8)^-SUMIF(D$35:D308,\"PP\",J$35:J308)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2048-03-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",275,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G309=8,G309=1),Deudas_fx!$I$24,IF(D309=\"Pg\",0,1)),IF(D309=\"PG\",0,1))","v":1},7,4,2048,"2048-04-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D309=\"PG\",D309=0),0,E309*((1+$I$8)^-SUMIF(D$35:D309,\"PP\",J$35:J309)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2048-04-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",276,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G310=8,G310=1),Deudas_fx!$I$24,IF(D310=\"Pg\",0,1)),IF(D310=\"PG\",0,1))","v":1},7,5,2048,"2048-05-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D310=\"PG\",D310=0),0,E310*((1+$I$8)^-SUMIF(D$35:D310,\"PP\",J$35:J310)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2048-05-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",277,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G311=8,G311=1),Deudas_fx!$I$24,IF(D311=\"Pg\",0,1)),IF(D311=\"PG\",0,1))","v":1},7,6,2048,"2048-06-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D311=\"PG\",D311=0),0,E311*((1+$I$8)^-SUMIF(D$35:D311,\"PP\",J$35:J311)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2048-06-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",278,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G312=8,G312=1),Deudas_fx!$I$24,IF(D312=\"Pg\",0,1)),IF(D312=\"PG\",0,1))","v":1},7,7,2048,"2048-07-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D312=\"PG\",D312=0),0,E312*((1+$I$8)^-SUMIF(D$35:D312,\"PP\",J$35:J312)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2048-07-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",279,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G313=8,G313=1),Deudas_fx!$I$24,IF(D313=\"Pg\",0,1)),IF(D313=\"PG\",0,1))","v":1},7,8,2048,"2048-08-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D313=\"PG\",D313=0),0,E313*((1+$I$8)^-SUMIF(D$35:D313,\"PP\",J$35:J313)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2048-08-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",280,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G314=8,G314=1),Deudas_fx!$I$24,IF(D314=\"Pg\",0,1)),IF(D314=\"PG\",0,1))","v":1},7,9,2048,"2048-09-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D314=\"PG\",D314=0),0,E314*((1+$I$8)^-SUMIF(D$35:D314,\"PP\",J$35:J314)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2048-09-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",281,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G315=8,G315=1),Deudas_fx!$I$24,IF(D315=\"Pg\",0,1)),IF(D315=\"PG\",0,1))","v":1},7,10,2048,"2048-10-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D315=\"PG\",D315=0),0,E315*((1+$I$8)^-SUMIF(D$35:D315,\"PP\",J$35:J315)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2048-10-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",282,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G316=8,G316=1),Deudas_fx!$I$24,IF(D316=\"Pg\",0,1)),IF(D316=\"PG\",0,1))","v":1},7,11,2048,"2048-11-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D316=\"PG\",D316=0),0,E316*((1+$I$8)^-SUMIF(D$35:D316,\"PP\",J$35:J316)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2048-11-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",283,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G317=8,G317=1),Deudas_fx!$I$24,IF(D317=\"Pg\",0,1)),IF(D317=\"PG\",0,1))","v":1},7,12,2048,"2048-12-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D317=\"PG\",D317=0),0,E317*((1+$I$8)^-SUMIF(D$35:D317,\"PP\",J$35:J317)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2048-12-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",284,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G318=8,G318=1),Deudas_fx!$I$24,IF(D318=\"Pg\",0,1)),IF(D318=\"PG\",0,1))","v":1},7,1,2049,"2049-01-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D318=\"PG\",D318=0),0,E318*((1+$I$8)^-SUMIF(D$35:D318,\"PP\",J$35:J318)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2049-01-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",285,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G319=8,G319=1),Deudas_fx!$I$24,IF(D319=\"Pg\",0,1)),IF(D319=\"PG\",0,1))","v":1},7,2,2049,"2049-02-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D319=\"PG\",D319=0),0,E319*((1+$I$8)^-SUMIF(D$35:D319,\"PP\",J$35:J319)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2049-02-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",286,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G320=8,G320=1),Deudas_fx!$I$24,IF(D320=\"Pg\",0,1)),IF(D320=\"PG\",0,1))","v":1},7,3,2049,"2049-03-07",28,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D320=\"PG\",D320=0),0,E320*((1+$I$8)^-SUMIF(D$35:D320,\"PP\",J$35:J320)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2049-03-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",287,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G321=8,G321=1),Deudas_fx!$I$24,IF(D321=\"Pg\",0,1)),IF(D321=\"PG\",0,1))","v":1},7,4,2049,"2049-04-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D321=\"PG\",D321=0),0,E321*((1+$I$8)^-SUMIF(D$35:D321,\"PP\",J$35:J321)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2049-04-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",288,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G322=8,G322=1),Deudas_fx!$I$24,IF(D322=\"Pg\",0,1)),IF(D322=\"PG\",0,1))","v":1},7,5,2049,"2049-05-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D322=\"PG\",D322=0),0,E322*((1+$I$8)^-SUMIF(D$35:D322,\"PP\",J$35:J322)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2049-05-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",289,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G323=8,G323=1),Deudas_fx!$I$24,IF(D323=\"Pg\",0,1)),IF(D323=\"PG\",0,1))","v":1},7,6,2049,"2049-06-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D323=\"PG\",D323=0),0,E323*((1+$I$8)^-SUMIF(D$35:D323,\"PP\",J$35:J323)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2049-06-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",290,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G324=8,G324=1),Deudas_fx!$I$24,IF(D324=\"Pg\",0,1)),IF(D324=\"PG\",0,1))","v":1},7,7,2049,"2049-07-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D324=\"PG\",D324=0),0,E324*((1+$I$8)^-SUMIF(D$35:D324,\"PP\",J$35:J324)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2049-07-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",291,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G325=8,G325=1),Deudas_fx!$I$24,IF(D325=\"Pg\",0,1)),IF(D325=\"PG\",0,1))","v":1},7,8,2049,"2049-08-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D325=\"PG\",D325=0),0,E325*((1+$I$8)^-SUMIF(D$35:D325,\"PP\",J$35:J325)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2049-08-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",292,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G326=8,G326=1),Deudas_fx!$I$24,IF(D326=\"Pg\",0,1)),IF(D326=\"PG\",0,1))","v":1},7,9,2049,"2049-09-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D326=\"PG\",D326=0),0,E326*((1+$I$8)^-SUMIF(D$35:D326,\"PP\",J$35:J326)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2049-09-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",293,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G327=8,G327=1),Deudas_fx!$I$24,IF(D327=\"Pg\",0,1)),IF(D327=\"PG\",0,1))","v":1},7,10,2049,"2049-10-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D327=\"PG\",D327=0),0,E327*((1+$I$8)^-SUMIF(D$35:D327,\"PP\",J$35:J327)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2049-10-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",294,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G328=8,G328=1),Deudas_fx!$I$24,IF(D328=\"Pg\",0,1)),IF(D328=\"PG\",0,1))","v":1},7,11,2049,"2049-11-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D328=\"PG\",D328=0),0,E328*((1+$I$8)^-SUMIF(D$35:D328,\"PP\",J$35:J328)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2049-11-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",295,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G329=8,G329=1),Deudas_fx!$I$24,IF(D329=\"Pg\",0,1)),IF(D329=\"PG\",0,1))","v":1},7,12,2049,"2049-12-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D329=\"PG\",D329=0),0,E329*((1+$I$8)^-SUMIF(D$35:D329,\"PP\",J$35:J329)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2049-12-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",296,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G330=8,G330=1),Deudas_fx!$I$24,IF(D330=\"Pg\",0,1)),IF(D330=\"PG\",0,1))","v":1},7,1,2050,"2050-01-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D330=\"PG\",D330=0),0,E330*((1+$I$8)^-SUMIF(D$35:D330,\"PP\",J$35:J330)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2050-01-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",297,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G331=8,G331=1),Deudas_fx!$I$24,IF(D331=\"Pg\",0,1)),IF(D331=\"PG\",0,1))","v":1},7,2,2050,"2050-02-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D331=\"PG\",D331=0),0,E331*((1+$I$8)^-SUMIF(D$35:D331,\"PP\",J$35:J331)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2050-02-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",298,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G332=8,G332=1),Deudas_fx!$I$24,IF(D332=\"Pg\",0,1)),IF(D332=\"PG\",0,1))","v":1},7,3,2050,"2050-03-07",28,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D332=\"PG\",D332=0),0,E332*((1+$I$8)^-SUMIF(D$35:D332,\"PP\",J$35:J332)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2050-03-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"",299,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G333=8,G333=1),Deudas_fx!$I$24,IF(D333=\"Pg\",0,1)),IF(D333=\"PG\",0,1))","v":1},7,4,2050,"2050-04-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D333=\"PG\",D333=0),0,E333*((1+$I$8)^-SUMIF(D$35:D333,\"PP\",J$35:J333)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2050-04-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,300,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G334=8,G334=1),Deudas_fx!$I$24,IF(D334=\"Pg\",0,1)),IF(D334=\"PG\",0,1))","v":1},7,5,2050,"2050-05-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D334=\"PG\",D334=0),0,E334*((1+$I$8)^-SUMIF(D$35:D334,\"PP\",J$35:J334)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2050-05-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,301,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G335=8,G335=1),Deudas_fx!$I$24,IF(D335=\"Pg\",0,1)),IF(D335=\"PG\",0,1))","v":1},7,6,2050,"2050-06-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D335=\"PG\",D335=0),0,E335*((1+$I$8)^-SUMIF(D$35:D335,\"PP\",J$35:J335)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2050-06-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,302,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G336=8,G336=1),Deudas_fx!$I$24,IF(D336=\"Pg\",0,1)),IF(D336=\"PG\",0,1))","v":1},7,7,2050,"2050-07-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D336=\"PG\",D336=0),0,E336*((1+$I$8)^-SUMIF(D$35:D336,\"PP\",J$35:J336)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2050-07-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,303,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G337=8,G337=1),Deudas_fx!$I$24,IF(D337=\"Pg\",0,1)),IF(D337=\"PG\",0,1))","v":1},7,8,2050,"2050-08-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D337=\"PG\",D337=0),0,E337*((1+$I$8)^-SUMIF(D$35:D337,\"PP\",J$35:J337)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2050-08-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,304,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G338=8,G338=1),Deudas_fx!$I$24,IF(D338=\"Pg\",0,1)),IF(D338=\"PG\",0,1))","v":1},7,9,2050,"2050-09-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D338=\"PG\",D338=0),0,E338*((1+$I$8)^-SUMIF(D$35:D338,\"PP\",J$35:J338)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2050-09-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,305,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G339=8,G339=1),Deudas_fx!$I$24,IF(D339=\"Pg\",0,1)),IF(D339=\"PG\",0,1))","v":1},7,10,2050,"2050-10-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D339=\"PG\",D339=0),0,E339*((1+$I$8)^-SUMIF(D$35:D339,\"PP\",J$35:J339)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2050-10-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,306,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G340=8,G340=1),Deudas_fx!$I$24,IF(D340=\"Pg\",0,1)),IF(D340=\"PG\",0,1))","v":1},7,11,2050,"2050-11-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D340=\"PG\",D340=0),0,E340*((1+$I$8)^-SUMIF(D$35:D340,\"PP\",J$35:J340)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2050-11-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,307,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G341=8,G341=1),Deudas_fx!$I$24,IF(D341=\"Pg\",0,1)),IF(D341=\"PG\",0,1))","v":1},7,12,2050,"2050-12-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D341=\"PG\",D341=0),0,E341*((1+$I$8)^-SUMIF(D$35:D341,\"PP\",J$35:J341)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2050-12-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,308,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G342=8,G342=1),Deudas_fx!$I$24,IF(D342=\"Pg\",0,1)),IF(D342=\"PG\",0,1))","v":1},7,1,2051,"2051-01-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D342=\"PG\",D342=0),0,E342*((1+$I$8)^-SUMIF(D$35:D342,\"PP\",J$35:J342)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2051-01-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,309,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G343=8,G343=1),Deudas_fx!$I$24,IF(D343=\"Pg\",0,1)),IF(D343=\"PG\",0,1))","v":1},7,2,2051,"2051-02-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D343=\"PG\",D343=0),0,E343*((1+$I$8)^-SUMIF(D$35:D343,\"PP\",J$35:J343)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2051-02-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,310,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G344=8,G344=1),Deudas_fx!$I$24,IF(D344=\"Pg\",0,1)),IF(D344=\"PG\",0,1))","v":1},7,3,2051,"2051-03-07",28,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D344=\"PG\",D344=0),0,E344*((1+$I$8)^-SUMIF(D$35:D344,\"PP\",J$35:J344)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2051-03-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,311,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G345=8,G345=1),Deudas_fx!$I$24,IF(D345=\"Pg\",0,1)),IF(D345=\"PG\",0,1))","v":1},7,4,2051,"2051-04-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D345=\"PG\",D345=0),0,E345*((1+$I$8)^-SUMIF(D$35:D345,\"PP\",J$35:J345)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2051-04-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,312,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G346=8,G346=1),Deudas_fx!$I$24,IF(D346=\"Pg\",0,1)),IF(D346=\"PG\",0,1))","v":1},7,5,2051,"2051-05-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D346=\"PG\",D346=0),0,E346*((1+$I$8)^-SUMIF(D$35:D346,\"PP\",J$35:J346)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2051-05-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,313,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G347=8,G347=1),Deudas_fx!$I$24,IF(D347=\"Pg\",0,1)),IF(D347=\"PG\",0,1))","v":1},7,6,2051,"2051-06-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D347=\"PG\",D347=0),0,E347*((1+$I$8)^-SUMIF(D$35:D347,\"PP\",J$35:J347)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2051-06-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,314,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G348=8,G348=1),Deudas_fx!$I$24,IF(D348=\"Pg\",0,1)),IF(D348=\"PG\",0,1))","v":1},7,7,2051,"2051-07-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D348=\"PG\",D348=0),0,E348*((1+$I$8)^-SUMIF(D$35:D348,\"PP\",J$35:J348)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2051-07-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,315,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G349=8,G349=1),Deudas_fx!$I$24,IF(D349=\"Pg\",0,1)),IF(D349=\"PG\",0,1))","v":1},7,8,2051,"2051-08-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D349=\"PG\",D349=0),0,E349*((1+$I$8)^-SUMIF(D$35:D349,\"PP\",J$35:J349)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2051-08-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,316,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G350=8,G350=1),Deudas_fx!$I$24,IF(D350=\"Pg\",0,1)),IF(D350=\"PG\",0,1))","v":1},7,9,2051,"2051-09-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D350=\"PG\",D350=0),0,E350*((1+$I$8)^-SUMIF(D$35:D350,\"PP\",J$35:J350)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2051-09-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,317,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G351=8,G351=1),Deudas_fx!$I$24,IF(D351=\"Pg\",0,1)),IF(D351=\"PG\",0,1))","v":1},7,10,2051,"2051-10-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D351=\"PG\",D351=0),0,E351*((1+$I$8)^-SUMIF(D$35:D351,\"PP\",J$35:J351)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2051-10-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,318,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G352=8,G352=1),Deudas_fx!$I$24,IF(D352=\"Pg\",0,1)),IF(D352=\"PG\",0,1))","v":1},7,11,2051,"2051-11-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D352=\"PG\",D352=0),0,E352*((1+$I$8)^-SUMIF(D$35:D352,\"PP\",J$35:J352)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2051-11-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,319,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G353=8,G353=1),Deudas_fx!$I$24,IF(D353=\"Pg\",0,1)),IF(D353=\"PG\",0,1))","v":1},7,12,2051,"2051-12-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D353=\"PG\",D353=0),0,E353*((1+$I$8)^-SUMIF(D$35:D353,\"PP\",J$35:J353)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2051-12-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,320,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G354=8,G354=1),Deudas_fx!$I$24,IF(D354=\"Pg\",0,1)),IF(D354=\"PG\",0,1))","v":1},7,1,2052,"2052-01-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D354=\"PG\",D354=0),0,E354*((1+$I$8)^-SUMIF(D$35:D354,\"PP\",J$35:J354)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2052-01-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,321,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G355=8,G355=1),Deudas_fx!$I$24,IF(D355=\"Pg\",0,1)),IF(D355=\"PG\",0,1))","v":1},7,2,2052,"2052-02-07",31,-4.2431004206391663,{"$f":"IF(D355=\"PG\",((($I$8+1)^J355-1)*K355),0)","v":0},{"$f":"IF(D355=\"PG\",((($I$6+1)^J355-1)*K355),0)","v":0},{"$f":"IF(D355=\"PG\",((($I$7+1)^J355-1)*K355),0)","v":0},{"$f":"IF(D355=\"PG\",(+$I$12),0)","v":0},{"$f":"IF(OR(D355=\"PG\",D355=0),0,E355*((1+$I$8)^-SUMIF(D$35:D355,\"PP\",J$35:J355)))","v":0},{"$f":"+IF(D355=\"PG\",0,X355-SUM(R355,U355,V355))","v":0},{"$f":"S355+T355","v":0},{"$f":"IF(OR(D355=\"PG\",D355=0),0,IF(O339>=0,K355*((1+$I$6)^J355-1),K355*((1+$I$6)^(J355+O339)-1)))","v":0},{"$f":"IF(OR(D355=\"PG\",D355=0),0,IF(O339>=0,K355*((1+$I$7)^30-1)*J355/30,K355*((1+$I$7)^(30+O339)-1)*J355/30))","v":0},{"$f":"IF(OR(D355=\"PG\",D355=0),0,$I$12)","v":0},{"$f":"IF(OR(D355=\"PG\",D355=0),0,$I$11)","v":0},{"$f":"IF(OR(D355=\"PG\",D355=0),0,E355*$N$10)","v":0},{"$f":"IF(OR(D355=\"PG\",D355=0),0,W355+U355+V355)","v":0},{"$f":"+K355+N355+O355+M355-Q355","v":-4.2431004206391663},{"$error":"#VALUE!"},{"$f":"+X355","v":0},{"$f":"+I355","v":"2052-02-07"},{"$f":"+K355","v":-4.2431004206391663},{"$f":"+Q355","v":0},{"$f":"+IF(D355=\"PG\",M355,S355)","v":0},{"$f":"+IF(D355=\"PG\",N355,T355)","v":0},{"$f":"+IF(D355=\"PG\",O355,U355)","v":0},0,{"$f":"+X355","v":0}]
[null,null,{"$f":"+C355+1","v":322},0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G356=8,G356=1),Deudas_fx!$I$24,IF(D356=\"Pg\",0,1)),IF(D356=\"PG\",0,1))","v":1},{"$f":"F355","v":7},{"$f":"IF(G355=12,1,G355+1)","v":3},{"$f":"IF(G355=12,H355+1,H355)","v":2052},{"$f":"DATE(H356,G356,F356)","v":"2052-03-07"},{"$f":"+I356-I355","v":29},{"$f":"+Y355","v":-4.2431004206391663},0,0,0,0,{"$f":"IF(OR(D356=\"PG\",D356=0),0,E356*((1+$I$8)^-SUMIF(D$35:D356,\"PP\",J$35:J356)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$f":"YEAR(I356-$Z$34)-1900","v":{"$error":"#VALUE!"}},0,"2052-03-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,323,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G357=8,G357=1),Deudas_fx!$I$24,IF(D357=\"Pg\",0,1)),IF(D357=\"PG\",0,1))","v":1},7,4,2052,"2052-04-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D357=\"PG\",D357=0),0,E357*((1+$I$8)^-SUMIF(D$35:D357,\"PP\",J$35:J357)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2052-04-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,324,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G358=8,G358=1),Deudas_fx!$I$24,IF(D358=\"Pg\",0,1)),IF(D358=\"PG\",0,1))","v":1},7,5,2052,"2052-05-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D358=\"PG\",D358=0),0,E358*((1+$I$8)^-SUMIF(D$35:D358,\"PP\",J$35:J358)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2052-05-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,325,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G359=8,G359=1),Deudas_fx!$I$24,IF(D359=\"Pg\",0,1)),IF(D359=\"PG\",0,1))","v":1},7,6,2052,"2052-06-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D359=\"PG\",D359=0),0,E359*((1+$I$8)^-SUMIF(D$35:D359,\"PP\",J$35:J359)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2052-06-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,326,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G360=8,G360=1),Deudas_fx!$I$24,IF(D360=\"Pg\",0,1)),IF(D360=\"PG\",0,1))","v":1},7,7,2052,"2052-07-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D360=\"PG\",D360=0),0,E360*((1+$I$8)^-SUMIF(D$35:D360,\"PP\",J$35:J360)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2052-07-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,327,{"$f":"IF(C361<=$I$4,\"PG\",IF(AND(C361>$I$4,C361<=$I$9),\"PP\",0))","v":0},{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G361=8,G361=1),Deudas_fx!$I$24,IF(D361=\"Pg\",0,1)),IF(D361=\"PG\",0,1))","v":1},7,8,2052,"2052-08-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D361=\"PG\",D361=0),0,E361*((1+$I$8)^-SUMIF(D$35:D361,\"PP\",J$35:J361)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2052-08-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,328,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G362=8,G362=1),Deudas_fx!$I$24,IF(D362=\"Pg\",0,1)),IF(D362=\"PG\",0,1))","v":1},7,9,2052,"2052-09-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D362=\"PG\",D362=0),0,E362*((1+$I$8)^-SUMIF(D$35:D362,\"PP\",J$35:J362)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2052-09-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,329,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G363=8,G363=1),Deudas_fx!$I$24,IF(D363=\"Pg\",0,1)),IF(D363=\"PG\",0,1))","v":1},7,10,2052,"2052-10-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D363=\"PG\",D363=0),0,E363*((1+$I$8)^-SUMIF(D$35:D363,\"PP\",J$35:J363)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2052-10-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,330,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G364=8,G364=1),Deudas_fx!$I$24,IF(D364=\"Pg\",0,1)),IF(D364=\"PG\",0,1))","v":1},7,11,2052,"2052-11-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D364=\"PG\",D364=0),0,E364*((1+$I$8)^-SUMIF(D$35:D364,\"PP\",J$35:J364)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2052-11-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,331,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G365=8,G365=1),Deudas_fx!$I$24,IF(D365=\"Pg\",0,1)),IF(D365=\"PG\",0,1))","v":1},7,12,2052,"2052-12-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D365=\"PG\",D365=0),0,E365*((1+$I$8)^-SUMIF(D$35:D365,\"PP\",J$35:J365)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2052-12-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,332,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G366=8,G366=1),Deudas_fx!$I$24,IF(D366=\"Pg\",0,1)),IF(D366=\"PG\",0,1))","v":1},7,1,2053,"2053-01-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D366=\"PG\",D366=0),0,E366*((1+$I$8)^-SUMIF(D$35:D366,\"PP\",J$35:J366)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2053-01-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,333,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G367=8,G367=1),Deudas_fx!$I$24,IF(D367=\"Pg\",0,1)),IF(D367=\"PG\",0,1))","v":1},7,2,2053,"2053-02-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D367=\"PG\",D367=0),0,E367*((1+$I$8)^-SUMIF(D$35:D367,\"PP\",J$35:J367)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2053-02-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,334,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G368=8,G368=1),Deudas_fx!$I$24,IF(D368=\"Pg\",0,1)),IF(D368=\"PG\",0,1))","v":1},7,3,2053,"2053-03-07",28,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D368=\"PG\",D368=0),0,E368*((1+$I$8)^-SUMIF(D$35:D368,\"PP\",J$35:J368)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2053-03-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,335,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G369=8,G369=1),Deudas_fx!$I$24,IF(D369=\"Pg\",0,1)),IF(D369=\"PG\",0,1))","v":1},7,4,2053,"2053-04-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D369=\"PG\",D369=0),0,E369*((1+$I$8)^-SUMIF(D$35:D369,\"PP\",J$35:J369)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2053-04-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,336,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G370=8,G370=1),Deudas_fx!$I$24,IF(D370=\"Pg\",0,1)),IF(D370=\"PG\",0,1))","v":1},7,5,2053,"2053-05-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D370=\"PG\",D370=0),0,E370*((1+$I$8)^-SUMIF(D$35:D370,\"PP\",J$35:J370)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2053-05-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,337,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G371=8,G371=1),Deudas_fx!$I$24,IF(D371=\"Pg\",0,1)),IF(D371=\"PG\",0,1))","v":1},7,6,2053,"2053-06-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D371=\"PG\",D371=0),0,E371*((1+$I$8)^-SUMIF(D$35:D371,\"PP\",J$35:J371)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2053-06-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,338,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G372=8,G372=1),Deudas_fx!$I$24,IF(D372=\"Pg\",0,1)),IF(D372=\"PG\",0,1))","v":1},7,7,2053,"2053-07-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D372=\"PG\",D372=0),0,E372*((1+$I$8)^-SUMIF(D$35:D372,\"PP\",J$35:J372)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2053-07-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,339,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G373=8,G373=1),Deudas_fx!$I$24,IF(D373=\"Pg\",0,1)),IF(D373=\"PG\",0,1))","v":1},7,8,2053,"2053-08-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D373=\"PG\",D373=0),0,E373*((1+$I$8)^-SUMIF(D$35:D373,\"PP\",J$35:J373)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2053-08-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,340,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G374=8,G374=1),Deudas_fx!$I$24,IF(D374=\"Pg\",0,1)),IF(D374=\"PG\",0,1))","v":1},7,9,2053,"2053-09-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D374=\"PG\",D374=0),0,E374*((1+$I$8)^-SUMIF(D$35:D374,\"PP\",J$35:J374)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2053-09-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,341,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G375=8,G375=1),Deudas_fx!$I$24,IF(D375=\"Pg\",0,1)),IF(D375=\"PG\",0,1))","v":1},7,10,2053,"2053-10-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D375=\"PG\",D375=0),0,E375*((1+$I$8)^-SUMIF(D$35:D375,\"PP\",J$35:J375)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2053-10-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,342,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G376=8,G376=1),Deudas_fx!$I$24,IF(D376=\"Pg\",0,1)),IF(D376=\"PG\",0,1))","v":1},7,11,2053,"2053-11-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D376=\"PG\",D376=0),0,E376*((1+$I$8)^-SUMIF(D$35:D376,\"PP\",J$35:J376)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2053-11-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,343,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G377=8,G377=1),Deudas_fx!$I$24,IF(D377=\"Pg\",0,1)),IF(D377=\"PG\",0,1))","v":1},7,12,2053,"2053-12-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D377=\"PG\",D377=0),0,E377*((1+$I$8)^-SUMIF(D$35:D377,\"PP\",J$35:J377)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2053-12-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,344,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G378=8,G378=1),Deudas_fx!$I$24,IF(D378=\"Pg\",0,1)),IF(D378=\"PG\",0,1))","v":1},7,1,2054,"2054-01-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D378=\"PG\",D378=0),0,E378*((1+$I$8)^-SUMIF(D$35:D378,\"PP\",J$35:J378)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2054-01-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,345,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G379=8,G379=1),Deudas_fx!$I$24,IF(D379=\"Pg\",0,1)),IF(D379=\"PG\",0,1))","v":1},7,2,2054,"2054-02-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D379=\"PG\",D379=0),0,E379*((1+$I$8)^-SUMIF(D$35:D379,\"PP\",J$35:J379)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2054-02-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,346,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G380=8,G380=1),Deudas_fx!$I$24,IF(D380=\"Pg\",0,1)),IF(D380=\"PG\",0,1))","v":1},7,3,2054,"2054-03-07",28,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D380=\"PG\",D380=0),0,E380*((1+$I$8)^-SUMIF(D$35:D380,\"PP\",J$35:J380)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2054-03-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,347,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G381=8,G381=1),Deudas_fx!$I$24,IF(D381=\"Pg\",0,1)),IF(D381=\"PG\",0,1))","v":1},7,4,2054,"2054-04-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D381=\"PG\",D381=0),0,E381*((1+$I$8)^-SUMIF(D$35:D381,\"PP\",J$35:J381)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2054-04-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,348,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G382=8,G382=1),Deudas_fx!$I$24,IF(D382=\"Pg\",0,1)),IF(D382=\"PG\",0,1))","v":1},7,5,2054,"2054-05-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D382=\"PG\",D382=0),0,E382*((1+$I$8)^-SUMIF(D$35:D382,\"PP\",J$35:J382)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2054-05-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,349,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G383=8,G383=1),Deudas_fx!$I$24,IF(D383=\"Pg\",0,1)),IF(D383=\"PG\",0,1))","v":1},7,6,2054,"2054-06-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D383=\"PG\",D383=0),0,E383*((1+$I$8)^-SUMIF(D$35:D383,\"PP\",J$35:J383)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2054-06-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,350,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G384=8,G384=1),Deudas_fx!$I$24,IF(D384=\"Pg\",0,1)),IF(D384=\"PG\",0,1))","v":1},7,7,2054,"2054-07-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D384=\"PG\",D384=0),0,E384*((1+$I$8)^-SUMIF(D$35:D384,\"PP\",J$35:J384)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2054-07-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,351,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G385=8,G385=1),Deudas_fx!$I$24,IF(D385=\"Pg\",0,1)),IF(D385=\"PG\",0,1))","v":1},7,8,2054,"2054-08-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D385=\"PG\",D385=0),0,E385*((1+$I$8)^-SUMIF(D$35:D385,\"PP\",J$35:J385)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2054-08-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,352,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G386=8,G386=1),Deudas_fx!$I$24,IF(D386=\"Pg\",0,1)),IF(D386=\"PG\",0,1))","v":1},7,9,2054,"2054-09-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D386=\"PG\",D386=0),0,E386*((1+$I$8)^-SUMIF(D$35:D386,\"PP\",J$35:J386)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2054-09-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,353,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G387=8,G387=1),Deudas_fx!$I$24,IF(D387=\"Pg\",0,1)),IF(D387=\"PG\",0,1))","v":1},7,10,2054,"2054-10-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D387=\"PG\",D387=0),0,E387*((1+$I$8)^-SUMIF(D$35:D387,\"PP\",J$35:J387)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2054-10-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,354,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G388=8,G388=1),Deudas_fx!$I$24,IF(D388=\"Pg\",0,1)),IF(D388=\"PG\",0,1))","v":1},7,11,2054,"2054-11-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D388=\"PG\",D388=0),0,E388*((1+$I$8)^-SUMIF(D$35:D388,\"PP\",J$35:J388)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2054-11-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,355,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G389=8,G389=1),Deudas_fx!$I$24,IF(D389=\"Pg\",0,1)),IF(D389=\"PG\",0,1))","v":1},7,12,2054,"2054-12-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D389=\"PG\",D389=0),0,E389*((1+$I$8)^-SUMIF(D$35:D389,\"PP\",J$35:J389)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2054-12-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,356,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G390=8,G390=1),Deudas_fx!$I$24,IF(D390=\"Pg\",0,1)),IF(D390=\"PG\",0,1))","v":1},7,1,2055,"2055-01-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D390=\"PG\",D390=0),0,E390*((1+$I$8)^-SUMIF(D$35:D390,\"PP\",J$35:J390)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2055-01-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,357,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G391=8,G391=1),Deudas_fx!$I$24,IF(D391=\"Pg\",0,1)),IF(D391=\"PG\",0,1))","v":1},7,2,2055,"2055-02-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D391=\"PG\",D391=0),0,E391*((1+$I$8)^-SUMIF(D$35:D391,\"PP\",J$35:J391)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2055-02-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,358,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G392=8,G392=1),Deudas_fx!$I$24,IF(D392=\"Pg\",0,1)),IF(D392=\"PG\",0,1))","v":1},7,3,2055,"2055-03-07",28,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D392=\"PG\",D392=0),0,E392*((1+$I$8)^-SUMIF(D$35:D392,\"PP\",J$35:J392)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2055-03-07",-4.2431004206391663,0,0,0,0,0,0]
[null,null,359,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G393=8,G393=1),Deudas_fx!$I$24,IF(D393=\"Pg\",0,1)),IF(D393=\"PG\",0,1))","v":1},7,4,2055,"2055-04-07",31,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D393=\"PG\",D393=0),0,E393*((1+$I$8)^-SUMIF(D$35:D393,\"PP\",J$35:J393)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2055-04-07",-4.2431004206391663,0,0,0,0,0,0]
[null,{"$f":"IF(D394=\"PG\",\"Periodo de Gracia\",\"\")","v":""},360,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G394=8,G394=1),Deudas_fx!$I$24,IF(D394=\"Pg\",0,1)),IF(D394=\"PG\",0,1))","v":1},7,5,2055,"2055-05-07",30,-4.2431004206391663,0,0,0,0,{"$f":"IF(OR(D394=\"PG\",D394=0),0,E394*((1+$I$8)^-SUMIF(D$35:D394,\"PP\",J$35:J394)))","v":0},0,0,0,0,0,0,0,0,-4.2431004206391663,{"$error":"#VALUE!"},0,"2055-05-07",-4.2431004206391663,0,0,0,0,0,0]
[null,"TOTALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q35:Q394)","v":250590.83142050978},260110.84766789604,249263.86211627358,10846.9855516225,20400,0,510701.67908840242,531101.67908840231,null,null,null,null,null,250590.83142050978,{"$f":"+S395","v":249263.86211627358},{"$f":"+T395","v":10846.9855516225},{"$f":"+U395","v":20400},0,531101.67908840231]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FACTOR",{"$f":"SUM(P35:P394)","v":117.76107982290499}]

{"sheet":"Cronograma HIPO (2)","index":18,"n_rows":379,"n_cols":51,"rows_kept":379,"cut":false,"hidden":true,"merged":[[13,1,13,24]]}
[]
[null,"Fechadefault",null,{"$f":"Resolucion!D27","v":"2025-05-28"},null,null,"Fecha Desembolso",null,{"$f":"Resolucion!D26","v":"2025-04-29"},null,null,null,null,"Dias de PG natural",{"$f":"+I18-I2-IF(I18-I2<30,0,30)","v":29}]
[null,"FechaPersonalizada",null,{"$f":"IF(Deudas_fx!O89=\"\",\"\",IF(DAY(TODAY())>Deudas_fx!O89,DATE(YEAR(TODAY()),MONTH(TODAY())+2,Deudas_fx!O89),DATE(YEAR(TODAY()),MONTH(TODAY())+1,Deudas_fx!O89)))","v":""},null,null,"Fechas de pago",null,{"$f":"VALUE(DAY(Deudas_fx!O89))","v":0},null,null,null,null,"int.+s.d. PG",{"$f":"+(($I$8+1)^O2-1)*I5","v":2500.9354537868826}]
[null,"    Usuario: Tom Davye Agurto Alban",null,null,null,null,"Periodo de Gracia (meses)",null,{"$f":"Resolucion!D28","v":0},null,null,null,null,"s.inm. PG",{"$f":"+$I$12/30*O2","v":82.166666666666671}]
[null,null,null,null,null,null,"Saldo Capital",null,{"$f":"Resolucion!AB22","v":385381.57203966012}]
[null,null,null,null,null,null,"Tasa Interés Capital",null,{"$f":"Deudas_fx!I124","v":2.1380352253852486E-4},null,null,null,null,{"$f":"((1+I6)^30-1)*100000","v":643.40301100052068},null,null,null,{"$f":"+(1+I6)^30-1","v":6.4340301100052066E-3},{"$f":"+(1+R6)^12-1","v":8.0000000000023164E-2},{"$f":"+(1+S6)^(1/360)-1","v":2.1380352253852486E-4},"tit",{"$f":"IF(W6<>\"\",YEAR(TODAY())-IF(YEAR(W6)>0,YEAR(W6),0),\"\")","v":{"$error":"#VALUE!"}},{"$f":"Deudas!C12","v":"27/07/1989"}]
[null,null,null,null,null,null,"Seg. Desg",null,{"$f":"Deudas_fx!I125","v":9.3320704539490151E-6},null,null,null,null,{"$f":"((1+I7)^30-1)*100000","v":27.999999999583913},null,null,null,{"$f":"+(1+I7)^30-1","v":2.7999999999583913E-4},null,null,"cony",{"$f":"IF(W7<>\"\",YEAR(TODAY())-IF(YEAR(W7)>0,YEAR(W7),0),\"\")","v":""},{"$f":"IF(Deudas!F12<>\"\",Deudas!F12,\"\")","v":""}]
[null,null,null,null,null,null,"Tasa Diaria Total",null,{"$f":"(1+N8)^(1/30)-1","v":2.2307792451403685E-4},null,null,null,null,{"$f":"Deudas_fx!J131","v":6.7140301100034301E-3},null,null,null,{"$f":"+R6+R7","v":6.7140301100010458E-3},null,null,"cod",{"$f":"IF(W8<>\"\",YEAR(TODAY())-IF(YEAR(W8)>0,YEAR(W8),0),\"\")","v":""},{"$f":"IF(Deudas!I12<>\"\",Deudas!I12,\"\")","v":""}]
[null,null,null,null,null,null,"Plazo",null,{"$f":"Resolucion!D19","v":240},null,null,null,null,{"$f":"SUM(P18:P377)","v":118.03568021997133},null,null,null,{"$f":"+(1+R8)^12-1","v":8.3611123700132017E-2},null,null,null,{"$f":"MAX(V6:V8)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,"Saldo Capitalizado",null,{"$f":"VLOOKUP(J10,D18:K377,8,FALSE)","v":387964.67416011367},"PP",null,null,null,{"$f":"+$I$10/N9","v":3286.8423635726299},null,null,null,{"$f":"+(1+R9)^(0.00277777777777778)-1","v":2.2307792451403685E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"100000.00","133005.55",null,"7944.62","6000.00"]
[null,null,null,null,null,null,"Com.Adm.",null,{"$f":"Resolucion!D23","v":0},null,null,null,null,{"$f":"+$K$18-Q378","v":-4.9053644746891223}]
[null,null,null,null,null,null,"Seguro Inmueble",null,{"$f":"Deudas_fx!I128","v":85},null,null,null,null,{"$f":"+N11/(1+N8)^I9","v":-0.98446932771405471},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P30:P377)","v":106.54882489859907},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO13/AO17","v":2629.2056450208902}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX28/Y12","v":3544.7602949903712},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO14/(1+AM18)^240","v":310340.07674822921},1003.9939950945546,1003.9949379459798,1003.9947887525142]
[null,"Simulación de Cronograma de Préstamo Hipotecario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costo Efectivo",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW257","v":1374138.3785812408},133010.90436795034,7944.8683706146994,6000,0,240959.98886210614,246959.98886210614]
[null,null,"Los importes son referenciales, podrán variar dependiendo de la fecha de desembolso y debido a cambios en el Tarifario del Banco ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(AA16+1)^12-1","v":8.9603850712242306E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ18:AQ257)","v":-986173.70442112687},{"$f":"SUM(AR18:AR257)","v":1175958.8647234407},{"$f":"SUM(AS18:AS257)","v":51173.588998290375},{"$f":"SUM(AU18:AU257)","v":20400},null,{"$f":"SUM(AT18:AT257)","v":240958.74930060425},{"$f":"SUM(AV18:AV257)","v":261358.74930060428}]
[null,"Periodo","No. Cuota","Periodo","Cuota Ext.","Dia","Mes","Año","Vcto.",null,"Saldo Inicial","Int.+SG PG","Interés PG","Seg. Desg PG","Seg. Inm PG","Factor","Amortización","Interés Total","Interés","Seg. Desgrav.","Seg. Inmueb.","Comis. Admin.","Cuota_Int","Cuota","Saldo Final",null,{"$f":"IRR(AA17:AA377,0.01)","v":7.1768133051295369E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K18/AO17","v":3286.8423635726299}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(V9,$V$6:$W$8,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"-I5","v":-385381.57203966012},"FECHA VCTO.","SALDO","AMORTIZ.","INTERES","SEG.DESG.","SEG.BIEN","COMISION","IMP.CUOTA",null,null,null,null,null,{"$f":"SUM(AO18:AO257)","v":118.03568021997133}]
[null,{"$f":"IF(D18=\"PG\",\"Periodo de Gracia\",\"\")","v":""},1,{"$f":"IF(C18<=$I$4,\"PG\",IF(AND(C18>$I$4,C18<=$I$9),\"PP\",\"PG\"))","v":"PP"},{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G18=8,G18=1),Resolucion!$D$25,IF(D18=\"Pg\",0,1)),IF(D18=\"PG\",0,1))","v":1},{"$f":"DAY(I18)","v":28},{"$f":"MONTH(I18)","v":5},{"$f":"YEAR(I18)","v":2025},{"$f":"IF(Deudas_fx!O89=\"\",D2,D3)","v":"2025-05-28"},{"$f":"+I18-I2","v":29},{"$f":"IF(O2>=0,+I5+O3+O4,I5)","v":387964.67416011367},{"$f":"IF(D18=\"PG\",((($I$8+1)^J18-1)*K18),0)","v":0},{"$f":"IF(D18=\"PG\",((($I$6+1)^J18-1)*K18),0)","v":0},{"$f":"IF(D18=\"PG\",((($I$7+1)^J18-1)*K18),0)","v":0},{"$f":"IF(D18=\"PG\",(+$I$12),0)","v":0},{"$f":"IF(OR(D18=\"PG\",D18=0),0,E18*((1+$I$8)^-SUMIF(D$18:D18,\"PP\",J$18:J18)))","v":0.99355233761391226},{"$f":"+IF(D18=\"PG\",0,X18-SUM(R18,U18,V18))","v":769.12092362233852},{"$f":"S18+T18","v":2517.7214399502914},{"$f":"IF(OR(D18=\"PG\",D18=0),0,IF(O2>=0,K18*((1+$I$6)^J18-1),K18*((1+$I$6)^(J18+O2)-1)))","v":2412.7123348125142},{"$f":"IF(OR(D18=\"PG\",D18=0),0,IF(O2>=0,K18*((1+$I$7)^30-1)*J18/30,K18*((1+$I$7)^(30+O2)-1)*J18/30))","v":105.00910513777697},{"$f":"IF(OR(D18=\"PG\",D18=0),0,$I$12)","v":85},{"$f":"IF(OR(D18=\"PG\",D18=0),0,$I$11)","v":0},{"$f":"IF(OR(D18=\"PG\",D18=0),0,E18*$N$10)","v":3286.8423635726299},{"$f":"IF(OR(D18=\"PG\",D18=0),0,W18+U18+V18)","v":3371.8423635726299},{"$f":"+K18+N18+O18+M18-Q18","v":387195.55323649134},{"$f":"YEAR(I18-$Z$17)-1900","v":{"$error":"#VALUE!"}},{"$f":"+X18","v":3371.8423635726299},{"$f":"+I18","v":"2025-05-28"},{"$f":"+K18","v":387964.67416011367},{"$f":"+Q18","v":769.12092362233852},{"$f":"+IF(D18=\"PG\",M18,S18)","v":2412.7123348125142},{"$f":"+IF(D18=\"PG\",N18,T18)","v":105.00910513777697},{"$f":"+IF(D18=\"PG\",O18,U18)","v":85},0,{"$f":"+X18","v":3371.8423635726299},null,null,{"$f":"+J18","v":29},{"$f":"+(1+$S$6)^(AL18/360)-1","v":6.2188969653893533E-3},{"$f":"+$R$7*AL18/30","v":2.706666666626445E-4},{"$f":"1/(1+$R$10)^SUM($AL$18:AL18)","v":0.99355233761391226},{"$f":"+K18","v":387964.67416011367},{"$f":"+$AR$13-AR18-AS18","v":-1513.726651197863},{"$f":"+AP18*AM18","v":2412.7123348126001},{"$f":"+AP18*AN18","v":105.00910513777697},{"$f":"+AQ18+AR18+AS18","v":1003.9947887525141},{"$f":"+U18","v":85},{"$f":"+AT18+AU18","v":1088.9947887525141},{"$f":"+AP18-AQ18","v":389478.40081131156}]
[null,"",{"$f":"+C18+1","v":2},"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G19=8,G19=1),Resolucion!$D$25,IF(D19=\"Pg\",0,1)),IF(D19=\"PG\",0,1))","v":1},{"$f":"F18","v":28},{"$f":"IF(G18=12,1,G18+1)","v":6},{"$f":"IF(G18=12,H18+1,H18)","v":2025},{"$f":"DATE(H19,G19,F19)","v":"2025-06-28"},{"$f":"+I19-I18","v":31},{"$f":"+Y18","v":387195.55323649134},0,0,0,0,{"$f":"IF(OR(D19=\"PG\",D19=0),0,E19*((1+$I$8)^-SUMIF(D$18:D19,\"PP\",J$18:J19)))","v":0.98670597383437264},600.26952903823803,2686.5728345343919,2574.5442544662983,112.02858006809339,85,0,3286.8423635726299,3371.8423635726299,386595.28370745311,{"$f":"YEAR(I19-$Z$17)-1900","v":{"$error":"#VALUE!"}},3371.8423635726299,"2025-06-28",387195.55323649134,600.26952903823803,2574.5442544662983,112.02858006809339,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL19)","v":0.98670597383437264},{"$f":"+AW18","v":389478.40081131156},-1698.4176808929467,2589.7233856790626,112.68908396639823,1003.9947887525142,85,1088.9947887525141,391176.81849220447]
[null,"",3,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G20=8,G20=1),Resolucion!$D$25,IF(D20=\"Pg\",0,1)),IF(D20=\"PG\",0,1))","v":1},28,7,2025,"2025-07-28",30,386595.28370745311,0,0,0,0,{"$f":"IF(OR(D20=\"PG\",D20=0),0,E20*((1+$I$8)^-SUMIF(D$18:D20,\"PP\",J$18:J20)))","v":0.98012538250466008},691.22998837639307,2595.6123751962368,2487.3656957597586,108.24667943647832,85,0,3286.8423635726299,3371.8423635726299,385904.05371907674,{"$error":"#VALUE!"},3371.8423635726299,"2025-07-28",386595.28370745311,691.22998837639307,2487.3656957597586,108.24667943647832,85,0,3371.8423635726299,null,76929.103336201748,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL20)","v":0.98012538250466008},391176.81849220447,-1622.3781489385606,2516.8434285148851,109.52950917618962,1003.9947887525142,85,1088.9947887525141,392799.19664114306]
[null,"",4,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G21=8,G21=1),Resolucion!$D$25,IF(D21=\"Pg\",0,1)),IF(D21=\"PG\",0,1))","v":1},28,8,2025,"2025-08-28",31,385904.05371907674,0,0,0,0,{"$f":"IF(OR(D21=\"PG\",D21=0),0,E21*((1+$I$8)^-SUMIF(D$18:D21,\"PP\",J$18:J21)))","v":0.97337154109726887},609.23065343726057,2677.6117101353693,2565.9568039276423,111.65490620772698,85,0,3286.8423635726299,3371.8423635726299,385294.82306563947,{"$error":"#VALUE!"},3371.8423635726299,"2025-08-28",385904.05371907674,609.23065343726057,2565.9568039276423,111.65490620772698,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL21)","v":0.97337154109726887},392799.19664114306,-1721.4591641715817,2611.8040520309473,113.64990089314853,1003.9947887525141,85,1088.9947887525141,394520.65580531466]
[null,"",5,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G22=8,G22=1),Resolucion!$D$25,IF(D22=\"Pg\",0,1)),IF(D22=\"PG\",0,1))","v":1},28,9,2025,"2025-09-28",31,385294.82306563947,0,0,0,0,{"$f":"IF(OR(D22=\"PG\",D22=0),0,E22*((1+$I$8)^-SUMIF(D$18:D22,\"PP\",J$18:J22)))","v":0.9666642390149176},613.45782626971913,2673.3845373029108,2561.905901830909,111.47863547200176,85,0,3286.8423635726299,3371.8423635726299,384681.36523936974,{"$error":"#VALUE!"},3371.8423635726299,"2025-09-28",385294.82306563947,613.45782626971913,2561.905901830909,111.47863547200176,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL22)","v":0.9666642390149176},394520.65580531466,-1733.4035818891036,2623.2503942303097,114.14797641130811,1003.9947887525142,85,1088.9947887525141,396254.05938720377]
[null,"",6,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G23=8,G23=1),Resolucion!$D$25,IF(D23=\"Pg\",0,1)),IF(D23=\"PG\",0,1))","v":1},28,10,2025,"2025-10-28",30,384681.36523936974,0,0,0,0,{"$f":"IF(OR(D23=\"PG\",D23=0),0,E23*((1+$I$8)^-SUMIF(D$18:D23,\"PP\",J$18:J23)))","v":0.96021731107620778},704.08009459919185,2582.762268973438,2475.0514867080151,107.71078226542292,85,0,3286.8423635726299,3371.8423635726299,383977.28514477058,{"$error":"#VALUE!"},3371.8423635726299,"2025-10-28",384681.36523936974,704.08009459919185,2475.0514867080151,107.71078226542292,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL23)","v":0.96021731107620778},396254.05938720377,-1656.4668971833148,2549.5105493090605,110.95113662676829,1003.994788752514,85,1088.9947887525141,397910.5262843871]
[null,"",7,{"$f":"IF(C24<=$I$4,\"PG\",IF(AND(C24>$I$4,C24<=$I$9),\"PP\",0))","v":"PP"},{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G24=8,G24=1),Resolucion!$D$25,IF(D24=\"Pg\",0,1)),IF(D24=\"PG\",0,1))","v":1},28,11,2025,"2025-11-28",31,383977.28514477058,0,0,0,0,{"$f":"IF(OR(D24=\"PG\",D24=0),0,E24*((1+$I$8)^-SUMIF(D$18:D24,\"PP\",J$18:J24)))","v":0.95360065207379707},622.59961923993296,2664.2427443326969,2553.1453164991276,111.09742783356934,85,0,3286.8423635726299,3371.8423635726299,383354.68552553066,{"$error":"#VALUE!"},3371.8423635726299,"2025-11-28",383977.28514477058,622.59961923993296,2553.1453164991276,111.09742783356934,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL24)","v":0.95360065207379707},397910.5262843871,-1756.9243425629841,2645.7903523789264,115.12877893657183,1003.9947887525142,85,1088.9947887525141,399667.45062695007]
[null,"",8,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G25=8,G25=1),Resolucion!$D$25,IF(D25=\"Pg\",0,1)),IF(D25=\"PG\",0,1))","v":1},28,12,2025,"2025-12-28",30,383354.68552553066,0,0,0,0,{"$f":"IF(OR(D25=\"PG\",D25=0),0,E25*((1+$I$8)^-SUMIF(D$18:D25,\"PP\",J$18:J25)))","v":0.94724084849557511},712.987462144235,2573.8549014283949,2466.5155894828413,107.33931194555349,85,0,3286.8423635726299,3371.8423635726299,382641.69806338643,{"$error":"#VALUE!"},3371.8423635726299,"2025-12-28",383354.68552553066,712.987462144235,2466.5155894828413,107.33931194555349,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL25)","v":0.94724084849557511},399667.45062695007,-1679.3845087441853,2571.4724113228162,111.90688617388305,1003.9947887525141,85,1088.9947887525141,401346.83513569424]
[null,"",9,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G26=8,G26=1),Resolucion!$D$25,IF(D26=\"Pg\",0,1)),IF(D26=\"PG\",0,1))","v":1},28,1,2026,"2026-01-28",31,382641.69806338643,0,0,0,0,{"$f":"IF(OR(D26=\"PG\",D26=0),0,E26*((1+$I$8)^-SUMIF(D$18:D26,\"PP\",J$18:J26)))","v":0.94071360761442047},631.8666470789899,2654.97571649364,2544.2647185222786,110.71099797136129,85,0,3286.8423635726299,3371.8423635726299,382009.83141630742,{"$error":"#VALUE!"},3371.8423635726299,"2026-01-28",382641.69806338643,631.8666470789899,2544.2647185222786,110.71099797136129,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL26)","v":0.94071360761442047},401346.83513569424,-1780.7673178601544,2668.6390889817999,116.12301763086859,1003.9947887525141,85,1088.9947887525141,403127.6024535544]
[null,"",10,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G27=8,G27=1),Resolucion!$D$25,IF(D27=\"Pg\",0,1)),IF(D27=\"PG\",0,1))","v":1},28,2,2026,"2026-02-28",31,382009.83141630742,0,0,0,0,{"$f":"IF(OR(D27=\"PG\",D27=0),0,E27*((1+$I$8)^-SUMIF(D$18:D27,\"PP\",J$18:J27)))","v":0.93423134460092017},636.25088071726714,2650.5914828553628,2540.0633049672201,110.52817788814247,85,0,3286.8423635726299,3371.8423635726299,381373.58053559018,{"$error":"#VALUE!"},3371.8423635726299,"2026-02-28",382009.83141630742,636.25088071726714,2540.0633049672201,110.52817788814247,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL27)","v":0.93423134460092017},403127.6024535544,-1793.123247727633,2680.4797835053187,116.63825297482846,1003.9947887525141,85,1088.9947887525141,404920.72570128203]
[null,"",11,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G28=8,G28=1),Resolucion!$D$25,IF(D28=\"Pg\",0,1)),IF(D28=\"PG\",0,1))","v":1},28,3,2026,"2026-03-28",28,381373.58053559018,0,0,0,0,{"$f":"IF(OR(D28=\"PG\",D28=0),0,E28*((1+$I$8)^-SUMIF(D$18:D28,\"PP\",J$18:J28)))","v":0.92841479895576462},897.48229151415262,2389.3600720584773,2289.694443013324,99.665629045153167,85,0,3286.8423635726299,3371.8423635726299,380476.09824407601,{"$error":"#VALUE!"},3371.8423635726299,"2026-03-28",381373.58053559018,897.48229151415262,2289.694443013324,99.665629045153167,85,0,3371.8423635726299,null,{"$f":"SUM(AK33:AK137)","v":74.816530566291561},28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL28)","v":0.92841479895576462},404920.72570128203,-1532.8915183190315,2431.0670240898498,105.81928298169588,1003.9947887525142,85,1088.9947887525141,406453.61721960106,{"$f":"K33","v":377690.04397843545},{"$f":"AX28/AK28","v":5048.2164986758016}]
[null,"",12,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G29=8,G29=1),Resolucion!$D$25,IF(D29=\"Pg\",0,1)),IF(D29=\"PG\",0,1))","v":1},28,4,2026,"2026-04-28",31,380476.09824407601,0,0,0,0,{"$f":"IF(OR(D29=\"PG\",D29=0),0,E29*((1+$I$8)^-SUMIF(D$18:D29,\"PP\",J$18:J29)))","v":0.92201728449042264},646.89275364555579,2639.9496099270741,2529.8651921700907,110.08441775698344,85,0,3286.8423635726299,3371.8423635726299,379829.20549043047,{"$error":"#VALUE!"},3371.8423635726299,"2026-04-28",380476.09824407601,646.89275364555579,2529.8651921700907,110.08441775698344,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL29)","v":0.92201728449042264},406453.61721960106,-1816.2009428174413,2702.5951516561649,117.60057991379033,1003.994788752514,85,1088.9947887525141,408269.81816241849]
[null,"",13,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G30=8,G30=1),Resolucion!$D$25,IF(D30=\"Pg\",0,1)),IF(D30=\"PG\",0,1))","v":1},28,5,2026,"2026-05-28",30,379829.20549043047,0,0,0,0,{"$f":"IF(OR(D30=\"PG\",D30=0),0,E30*((1+$I$8)^-SUMIF(D$18:D30,\"PP\",J$18:J30)))","v":0.91586811836691717},736.6576412521049,2550.184722320525,2443.8325447847847,106.35217753574011,85,0,3286.8423635726299,3371.8423635726299,379092.54784917837,{"$error":"#VALUE!"},3371.8423635726299,"2026-05-28",379829.20549043047,736.6576412521049,2443.8325447847847,106.35217753574011,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL30)","v":0.91586811836691717},408269.81816241849,-1737.1410633946157,2626.8203030633513,114.31554908377842,1003.9947887525141,85,1088.9947887525141,410006.9592258131]
[null,"",14,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G31=8,G31=1),Resolucion!$D$25,IF(D31=\"Pg\",0,1)),IF(D31=\"PG\",0,1))","v":1},28,6,2026,"2026-06-28",31,379092.54784917837,0,0,0,0,{"$f":"IF(OR(D31=\"PG\",D31=0),0,E31*((1+$I$8)^-SUMIF(D$18:D31,\"PP\",J$18:J31)))","v":0.90955706048396667},656.49257697790472,2630.3497865947252,2520.6656760853261,109.68411050939902,85,0,3286.8423635726299,3371.8423635726299,378436.05527220049,{"$error":"#VALUE!"},3371.8423635726299,"2026-06-28",379092.54784917837,656.49257697790472,2520.6656760853261,109.68411050939902,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL31)","v":0.90955706048396667},410006.9592258131,-1840.8559576436792,2726.2220661952874,118.62868020090573,1003.994788752514,85,1088.9947887525141,411847.81518345675]
[null,"",15,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G32=8,G32=1),Resolucion!$D$25,IF(D32=\"Pg\",0,1)),IF(D32=\"PG\",0,1))","v":1},28,7,2026,"2026-07-28",30,378436.05527220049,0,0,0,0,{"$f":"IF(OR(D32=\"PG\",D32=0),0,E32*((1+$I$8)^-SUMIF(D$18:D32,\"PP\",J$18:J32)))","v":0.9034909947411599},746.0112937650556,2540.8310698075743,2434.8689743329328,105.96209547464152,85,0,3286.8423635726299,3371.8423635726299,377690.04397843545,{"$error":"#VALUE!"},3371.8423635726299,"2026-07-28",378436.05527220049,746.0112937650556,2434.8689743329328,105.96209547464152,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL32)","v":0.9034909947411599},411847.81518345675,-1761.1638431273602,2649.8412436302201,115.31738824965424,1003.9947887525141,85,1088.9947887525141,413608.97902658413]
[null,"",16,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G33=8,G33=1),Resolucion!$D$25,IF(D33=\"Pg\",0,1)),IF(D33=\"PG\",0,1))","v":1},28,8,2026,"2026-08-28",31,377690.04397843545,0,0,0,0,{"$f":"IF(OR(D33=\"PG\",D33=0),0,E33*((1+$I$8)^-SUMIF(D$18:D33,\"PP\",J$18:J33)))","v":0.89726522505861717},666.22390980952378,2620.6184537631061,2511.3401343736359,109.27831938947007,85,0,3286.8423635726299,3371.8423635726299,377023.82006862591,{"$error":"#VALUE!"},3371.8423635726299,"2026-08-28",377690.04397843545,666.22390980952378,2511.3401343736359,109.27831938947007,85,0,3371.8423635726299,null,{"$f":"IF(OR(D33=\"PG\",D33=0),0,E33*((1+$I$8)^-SUMIF(D$33:D33,\"PP\",J$33:J33)))","v":0.99310920671176561},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL33)","v":0.89726522505861717},413608.97902658413,-1865.8487254203687,2750.1726495763028,119.67086459658,1003.9947887525141,85,1088.9947887525141,415474.82775200449]
[null,"",17,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G34=8,G34=1),Resolucion!$D$25,IF(D34=\"Pg\",0,1)),IF(D34=\"PG\",0,1))","v":1},28,9,2026,"2026-09-28",31,377023.82006862591,0,0,0,0,{"$f":"IF(OR(D34=\"PG\",D34=0),0,E34*((1+$I$8)^-SUMIF(D$18:D34,\"PP\",J$18:J34)))","v":0.89108235586801732},670.8465327783324,2615.9958307942975,2506.910272189396,109.08555860490141,85,0,3286.8423635726299,3371.8423635726299,376352.97353584756,{"$error":"#VALUE!"},3371.8423635726299,"2026-09-28",377023.82006862591,670.8465327783324,2506.910272189396,109.08555860490141,85,0,3371.8423635726299,null,{"$f":"IF(OR(D34=\"PG\",D34=0),0,E34*((1+$I$8)^-SUMIF(D$33:D34,\"PP\",J$33:J34)))","v":0.98626589645567231},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL34)","v":0.89108235586801732},415474.82775200449,-1878.7949962573255,2762.5790681820458,120.2107168277936,1003.994788752514,85,1088.9947887525141,417353.62274826184]
[null,"",18,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G35=8,G35=1),Resolucion!$D$25,IF(D35=\"Pg\",0,1)),IF(D35=\"PG\",0,1))","v":1},28,10,2026,"2026-10-28",30,376352.97353584756,0,0,0,0,{"$f":"IF(OR(D35=\"PG\",D35=0),0,E35*((1+$I$8)^-SUMIF(D$18:D35,\"PP\",J$18:J35)))","v":0.88513950259603613},759.99716726452289,2526.845196308107,2421.4663637196359,105.37883258847137,85,0,3286.8423635726299,3371.8423635726299,375592.97636858304,{"$error":"#VALUE!"},3371.8423635726299,"2026-10-28",376352.97353584756,759.99716726452289,2421.4663637196359,105.37883258847137,85,0,3371.8423635726299,null,{"$f":"IF(OR(D35=\"PG\",D35=0),0,E35*((1+$I$8)^-SUMIF(D$33:D35,\"PP\",J$33:J35)))","v":0.97968824011313882},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL35)","v":0.88513950259603613},417353.62274826184,-1798.1300008973333,2685.2657752820705,116.85901436777677,1003.9947887525141,85,1088.9947887525141,419151.75274915918]
[null,"",19,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G36=8,G36=1),Resolucion!$D$25,IF(D36=\"Pg\",0,1)),IF(D36=\"PG\",0,1))","v":1},28,11,2026,"2026-11-28",31,375592.97636858304,0,0,0,0,{"$f":"IF(OR(D36=\"PG\",D36=0),0,E36*((1+$I$8)^-SUMIF(D$18:D36,\"PP\",J$18:J36)))","v":0.87904018925239613},680.77450272237775,2606.0678608502521,2497.3962930225571,108.67156782769514,85,0,3286.8423635726299,3371.8423635726299,374912.20186586067,{"$error":"#VALUE!"},3371.8423635726299,"2026-11-28",375592.97636858304,680.77450272237775,2497.3962930225571,108.67156782769514,85,0,3371.8423635726299,null,{"$f":"IF(OR(D36=\"PG\",D36=0),0,E36*((1+$I$8)^-SUMIF(D$33:D36,\"PP\",J$33:J36)))","v":0.97293741096360498},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL36)","v":0.87904018925239613},419151.75274915918,-1904.3074969288987,2787.0277118877916,121.27457379362122,1003.9947887525142,85,1088.9947887525141,421056.06024608808]
[null,"",20,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G37=8,G37=1),Resolucion!$D$25,IF(D37=\"Pg\",0,1)),IF(D37=\"PG\",0,1))","v":1},28,12,2026,"2026-12-28",30,374912.20186586067,0,0,0,0,{"$f":"IF(OR(D37=\"PG\",D37=0),0,E37*((1+$I$8)^-SUMIF(D$18:D37,\"PP\",J$18:J37)))","v":0.8731776482307948},769.67055163845089,2517.171811934179,2412.196395413298,104.97541652088103,85,0,3286.8423635726299,3371.8423635726299,374142.5313142222,{"$error":"#VALUE!"},3371.8423635726299,"2026-12-28",374912.20186586067,769.67055163845089,2412.196395413298,104.97541652088103,85,0,3371.8423635726299,null,{"$f":"IF(OR(D37=\"PG\",D37=0),0,E37*((1+$I$8)^-SUMIF(D$33:D37,\"PP\",J$33:J37)))","v":0.96644864565689503},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL37)","v":0.8731776482307948},421056.06024608808,-1822.9882777381358,2709.0873696234971,117.89569686715271,1003.9947887525141,85,1088.9947887525141,422879.04852382623]
[null,"",21,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G38=8,G38=1),Resolucion!$D$25,IF(D38=\"Pg\",0,1)),IF(D38=\"PG\",0,1))","v":1},28,1,2027,"2027-01-28",31,374142.5313142222,0,0,0,0,{"$f":"IF(OR(D38=\"PG\",D38=0),0,E38*((1+$I$8)^-SUMIF(D$18:D38,\"PP\",J$18:J38)))","v":0.86716076155292987},690.83847749806591,2596.003886074564,2487.7519803492578,108.25190572530632,85,0,3286.8423635726299,3371.8423635726299,373451.69283672411,{"$error":"#VALUE!"},3371.8423635726299,"2027-01-28",374142.5313142222,690.83847749806591,2487.7519803492578,108.25190572530632,85,0,3371.8423635726299,null,{"$f":"IF(OR(D38=\"PG\",D38=0),0,E38*((1+$I$8)^-SUMIF(D$33:D38,\"PP\",J$33:J38)))","v":0.9597890478159794},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL38)","v":0.86716076155292987},422879.04852382623,-1930.1694973852398,2811.8112814333449,122.35300470440886,1003.994788752514,85,1088.9947887525141,424809.21802121145]
[null,"",22,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G39=8,G39=1),Resolucion!$D$25,IF(D39=\"Pg\",0,1)),IF(D39=\"PG\",0,1))","v":1},28,2,2027,"2027-02-28",31,373451.69283672411,0,0,0,0,{"$f":"IF(OR(D39=\"PG\",D39=0),0,E39*((1+$I$8)^-SUMIF(D$18:D39,\"PP\",J$18:J39)))","v":0.86118533599740055},695.63188969297289,2591.210473879657,2483.1584507538373,108.05202312581984,85,0,3286.8423635726299,3371.8423635726299,372756.06094703113,{"$error":"#VALUE!"},3371.8423635726299,"2027-02-28",373451.69283672411,695.63188969297289,2483.1584507538373,108.05202312581984,85,0,3371.8423635726299,null,{"$f":"IF(OR(D39=\"PG\",D39=0),0,E39*((1+$I$8)^-SUMIF(D$33:D39,\"PP\",J$33:J39)))","v":0.95317533988716829},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL39)","v":0.86118533599740055},424809.21802121145,-1943.5620606375219,2824.6453823110587,122.91146707897735,1003.9947887525142,85,1088.9947887525141,426752.78008184896]
[null,"",23,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G40=8,G40=1),Resolucion!$D$25,IF(D40=\"Pg\",0,1)),IF(D40=\"PG\",0,1))","v":1},28,3,2027,"2027-03-28",28,372756.06094703113,0,0,0,0,{"$f":"IF(OR(D40=\"PG\",D40=0),0,E40*((1+$I$8)^-SUMIF(D$18:D40,\"PP\",J$18:J40)))","v":0.85582357646672746},951.47228525249238,2335.3700783201375,2237.9564943940941,97.413583926043216,85,0,3286.8423635726299,3371.8423635726299,371804.58866177866,{"$error":"#VALUE!"},3371.8423635726299,"2027-03-28",372756.06094703113,951.47228525249238,2237.9564943940941,97.413583926043216,85,0,3371.8423635726299,null,{"$f":"IF(OR(D40=\"PG\",D40=0),0,E40*((1+$I$8)^-SUMIF(D$33:D40,\"PP\",J$33:J40)))","v":0.94724084849557511},28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL40)","v":0.85582357646672746},426752.78008184896,-1669.6724640643488,2562.1425262904636,111.52472652639925,1003.9947887525141,85,1088.9947887525141,428422.45254591329]
[null,"",24,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G41=8,G41=1),Resolucion!$D$25,IF(D41=\"Pg\",0,1)),IF(D41=\"PG\",0,1))","v":1},28,4,2027,"2027-04-28",31,371804.58866177866,0,0,0,0,{"$f":"IF(OR(D41=\"PG\",D41=0),0,E41*((1+$I$8)^-SUMIF(D$18:D41,\"PP\",J$18:J41)))","v":0.84992627311009783},707.06039215140345,2579.7819714212264,2472.2065104366839,107.57546098454269,85,0,3286.8423635726299,3371.8423635726299,371097.52826962725,{"$error":"#VALUE!"},3371.8423635726299,"2027-04-28",371804.58866177866,707.06039215140345,2472.2065104366839,107.57546098454269,85,0,3371.8423635726299,null,{"$f":"IF(OR(D41=\"PG\",D41=0),0,E41*((1+$I$8)^-SUMIF(D$33:D41,\"PP\",J$33:J41)))","v":0.94071360761442047},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL41)","v":0.84992627311009783},428422.45254591329,-1968.6326422537752,2848.6705347381803,123.95689626810888,1003.994788752514,85,1088.9947887525141,430391.08518816705]
[null,"",25,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G42=8,G42=1),Resolucion!$D$25,IF(D42=\"Pg\",0,1)),IF(D42=\"PG\",0,1))","v":1},28,5,2027,"2027-05-28",30,371097.52826962725,0,0,0,0,{"$f":"IF(OR(D42=\"PG\",D42=0),0,E42*((1+$I$8)^-SUMIF(D$18:D42,\"PP\",J$18:J42)))","v":0.84425790014789859},795.28238502338809,2491.5599785492418,2387.6526706352902,103.90730791395154,85,0,3286.8423635726299,3371.8423635726299,370302.24588460388,{"$error":"#VALUE!"},3371.8423635726299,"2027-05-28",371097.52826962725,795.28238502338809,2387.6526706352902,103.90730791395154,85,0,3371.8423635726299,null,{"$f":"IF(OR(D42=\"PG\",D42=0),0,E42*((1+$I$8)^-SUMIF(D$33:D42,\"PP\",J$33:J42)))","v":0.93443975099028953},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL42)","v":0.84425790014789859},430391.08518816705,-1885.6639162768645,2769.1492011784826,120.50950385089598,1003.9947887525141,85,1088.9947887525141,432276.74910444394]
[null,"",26,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G43=8,G43=1),Resolucion!$D$25,IF(D43=\"Pg\",0,1)),IF(D43=\"PG\",0,1))","v":1},28,6,2027,"2027-06-28",31,370302.24588460388,0,0,0,0,{"$f":"IF(OR(D43=\"PG\",D43=0),0,E43*((1+$I$8)^-SUMIF(D$18:D43,\"PP\",J$18:J43)))","v":0.83844029347602067},717.48446148685753,2569.3579020857724,2462.2171189447527,107.14078314101992,85,0,3286.8423635726299,3371.8423635726299,369584.76142311702,{"$error":"#VALUE!"},3371.8423635726299,"2027-06-28",370302.24588460388,717.48446148685753,2462.2171189447527,107.14078314101992,85,0,3371.8423635726299,null,{"$f":"IF(OR(D43=\"PG\",D43=0),0,E43*((1+$I$8)^-SUMIF(D$33:D43,\"PP\",J$33:J43)))","v":0.92800071982590671},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL43)","v":0.83844029347602067},432276.74910444394,-1995.375843057177,2874.2985590706639,125.07207273902718,1003.9947887525141,85,1088.9947887525141,434272.12494750111]
[null,"",27,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G44=8,G44=1),Resolucion!$D$25,IF(D44=\"Pg\",0,1)),IF(D44=\"PG\",0,1))","v":1},28,7,2027,"2027-07-28",30,369584.76142311702,0,0,0,0,{"$f":"IF(OR(D44=\"PG\",D44=0),0,E44*((1+$I$8)^-SUMIF(D$18:D44,\"PP\",J$18:J44)))","v":0.8328485234127575},805.43914718026917,2481.4032163923607,2377.9194831954255,103.48373319693498,85,0,3286.8423635726299,3371.8423635726299,368779.32227593672,{"$error":"#VALUE!"},3371.8423635726299,"2027-07-28",369584.76142311702,805.43914718026917,2377.9194831954255,103.48373319693498,85,0,3371.8423635726299,null,{"$f":"IF(OR(D44=\"PG\",D44=0),0,E44*((1+$I$8)^-SUMIF(D$33:D44,\"PP\",J$33:J44)))","v":0.92181164866104659},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL44)","v":0.8328485234127575},434272.12494750111,-1911.7213340791448,2794.1199278481654,121.59619498349336,1003.994788752514,85,1088.9947887525141,436183.84628158028]
[null,"",28,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G45=8,G45=1),Resolucion!$D$25,IF(D45=\"Pg\",0,1)),IF(D45=\"PG\",0,1))","v":1},28,8,2027,"2027-08-28",31,368779.32227593672,0,0,0,0,{"$f":"IF(OR(D45=\"PG\",D45=0),0,E45*((1+$I$8)^-SUMIF(D$18:D45,\"PP\",J$18:J45)))","v":0.82710953639750895},728.05133179803897,2558.7910317745909,2452.0908811976719,106.70015057691877,85,0,3286.8423635726299,3371.8423635726299,368051.2709441387,{"$error":"#VALUE!"},3371.8423635726299,"2027-08-28",368779.32227593672,728.05133179803897,2452.0908811976719,106.70015057691877,85,0,3371.8423635726299,null,{"$f":"IF(OR(D45=\"PG\",D45=0),0,E45*((1+$I$8)^-SUMIF(D$33:D45,\"PP\",J$33:J45)))","v":0.91545963513943673},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL45)","v":0.82710953639750895},436183.84628158028,-2022.4854032012454,2900.277665764831,126.20252618892849,1003.9947887525141,85,1088.9947887525141,438206.33168478153]
[null,"",29,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G46=8,G46=1),Resolucion!$D$25,IF(D46=\"Pg\",0,1)),IF(D46=\"PG\",0,1))","v":1},28,9,2027,"2027-09-28",31,368051.2709441387,0,0,0,0,{"$f":"IF(OR(D46=\"PG\",D46=0),0,E46*((1+$I$8)^-SUMIF(D$18:D46,\"PP\",J$18:J46)))","v":0.82141009555546629},733.10294696718483,2553.7394166054451,2447.2499155471901,106.489501058255,85,0,3286.8423635726299,3371.8423635726299,367318.16799717152,{"$error":"#VALUE!"},3371.8423635726299,"2027-09-28",368051.2709441387,733.10294696718483,2447.2499155471901,106.489501058255,85,0,3371.8423635726299,null,{"$f":"IF(OR(D46=\"PG\",D46=0),0,E46*((1+$I$8)^-SUMIF(D$33:D46,\"PP\",J$33:J46)))","v":0.90915139202996842},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL46)","v":0.82141009555546629},438206.33168478153,-2036.5185042972287,2913.7255944174967,126.78769863224603,1003.9947887525141,85,1088.9947887525141,440242.85018907877]
[null,"",30,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G47=8,G47=1),Resolucion!$D$25,IF(D47=\"Pg\",0,1)),IF(D47=\"PG\",0,1))","v":1},28,10,2027,"2027-10-28",30,367318.16799717152,0,0,0,0,{"$f":"IF(OR(D47=\"PG\",D47=0),0,E47*((1+$I$8)^-SUMIF(D$18:D47,\"PP\",J$18:J47)))","v":0.81593190418307082},820.65712368919776,2466.1852398834321,2363.3361528457526,102.84908703767967,85,0,3286.8423635726299,3371.8423635726299,366497.51087348233,{"$error":"#VALUE!"},3371.8423635726299,"2027-10-28",367318.16799717152,820.65712368919776,2363.3361528457526,102.84908703767967,85,0,3371.8423635726299,null,{"$f":"IF(OR(D47=\"PG\",D47=0),0,E47*((1+$I$8)^-SUMIF(D$33:D47,\"PP\",J$33:J47)))","v":0.90308803179253172},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL47)","v":0.81593190418307082},440242.85018907877,-1951.8089631296402,2832.5357538310441,123.26799805111027,1003.9947887525141,85,1088.9947887525141,442194.65915220842]
[null,"",31,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G48=8,G48=1),Resolucion!$D$25,IF(D48=\"Pg\",0,1)),IF(D48=\"PG\",0,1))","v":1},28,11,2027,"2027-11-28",31,366497.51087348233,0,0,0,0,{"$f":"IF(OR(D48=\"PG\",D48=0),0,E48*((1+$I$8)^-SUMIF(D$18:D48,\"PP\",J$18:J48)))","v":0.81030948609406983},743.8837773830237,2542.9585861896062,2436.9186397117878,106.03994647781845,85,0,3286.8423635726299,3371.8423635726299,365753.62709609931,{"$error":"#VALUE!"},3371.8423635726299,"2027-11-28",366497.51087348233,743.8837773830237,2436.9186397117878,106.03994647781845,85,0,3371.8423635726299,null,{"$f":"IF(OR(D48=\"PG\",D48=0),0,E48*((1+$I$8)^-SUMIF(D$33:D48,\"PP\",J$33:J48)))","v":0.89686503884437108},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL48)","v":0.81030948609406983},442194.65915220842,-2064.1916842696028,2940.2448183093124,127.94165471280439,1003.9947887525141,85,1088.9947887525141,444258.850836478]
[null,"",32,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G49=8,G49=1),Resolucion!$D$25,IF(D49=\"Pg\",0,1)),IF(D49=\"PG\",0,1))","v":1},28,12,2027,"2027-12-28",30,365753.62709609931,0,0,0,0,{"$f":"IF(OR(D49=\"PG\",D49=0),0,E49*((1+$I$8)^-SUMIF(D$18:D49,\"PP\",J$18:J49)))","v":0.80490532748960453},831.16149840732487,2455.680865165305,2353.2698495799191,102.41101558538595,85,0,3286.8423635726299,3371.8423635726299,364922.465597692,{"$error":"#VALUE!"},3371.8423635726299,"2027-12-28",365753.62709609931,831.16149840732487,2353.2698495799191,102.41101558538595,85,0,3371.8423635726299,null,{"$f":"IF(OR(D49=\"PG\",D49=0),0,E49*((1+$I$8)^-SUMIF(D$33:D49,\"PP\",J$33:J49)))","v":0.89088361939921812},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL49)","v":0.80490532748960453},444258.850836478,-1978.7725123980624,2858.3748229182111,124.39247823236533,1003.994788752514,85,1088.9947887525141,446237.62334887608]
[null,"",33,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G50=8,G50=1),Resolucion!$D$25,IF(D50=\"Pg\",0,1)),IF(D50=\"PG\",0,1))","v":1},28,1,2028,"2028-01-28",31,364922.465597692,0,0,0,0,{"$f":"IF(OR(D50=\"PG\",D50=0),0,E50*((1+$I$8)^-SUMIF(D$18:D50,\"PP\",J$18:J50)))","v":0.79935889126127468},754.81229610109813,2532.0300674715318,2426.4458340935021,105.58423337802988,85,0,3286.8423635726299,3371.8423635726299,364167.65330159088,{"$error":"#VALUE!"},3371.8423635726299,"2028-01-28",364922.465597692,754.81229610109813,2426.4458340935021,105.58423337802988,85,0,3371.8423635726299,null,{"$f":"IF(OR(D50=\"PG\",D50=0),0,E50*((1+$I$8)^-SUMIF(D$33:D50,\"PP\",J$33:J50)))","v":0.88474472453406405},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL50)","v":0.79935889126127468},446237.62334887608,-2092.2439635144742,2967.1273332466321,129.11141902035618,1003.9947887525141,85,1088.9947887525141,448329.86731239053]
[null,"",34,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G51=8,G51=1),Resolucion!$D$25,IF(D51=\"Pg\",0,1)),IF(D51=\"PG\",0,1))","v":1},28,2,2028,"2028-02-28",31,364167.65330159088,0,0,0,0,{"$f":"IF(OR(D51=\"PG\",D51=0),0,E51*((1+$I$8)^-SUMIF(D$18:D51,\"PP\",J$18:J51)))","v":0.79385067437848122},760.04959336065394,2526.7927702119759,2421.4269291916148,105.36584102036119,85,0,3286.8423635726299,3371.8423635726299,363407.60370823025,{"$error":"#VALUE!"},3371.8423635726299,"2028-02-28",364167.65330159088,760.04959336065394,2421.4269291916148,105.36584102036119,85,0,3371.8423635726299,null,{"$f":"IF(OR(D51=\"PG\",D51=0),0,E51*((1+$I$8)^-SUMIF(D$33:D51,\"PP\",J$33:J51)))","v":0.87864813152444388},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL51)","v":0.79385067437848122},448329.86731239053,-2106.7610873518015,2981.039101163858,129.71677494045738,1003.994788752514,85,1088.9947887525141,450436.62839974236]
[null,"",35,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G52=8,G52=1),Resolucion!$D$25,IF(D52=\"Pg\",0,1)),IF(D52=\"PG\",0,1))","v":1},28,3,2028,"2028-03-28",29,363407.60370823025,0,0,0,0,{"$f":"IF(OR(D52=\"PG\",D52=0),0,E52*((1+$I$8)^-SUMIF(D$18:D52,\"PP\",J$18:J52)))","v":0.78873219324512089},928.48559493661514,2358.3567686360147,2259.9944439004489,98.362324735565977,85,0,3286.8423635726299,3371.8423635726299,362479.11811329366,{"$error":"#VALUE!"},3371.8423635726299,"2028-03-28",363407.60370823025,928.48559493661514,2259.9944439004489,98.362324735565977,85,0,3371.8423635726299,null,{"$f":"IF(OR(D52=\"PG\",D52=0),0,E52*((1+$I$8)^-SUMIF(D$33:D52,\"PP\",J$33:J52)))","v":0.87298290501620757},29,6.2188969653893533E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL52)","v":0.78873219324512089},450436.62839974236,-1919.142373454574,2801.2189814553694,121.91818075171854,1003.994788752514,85,1088.9947887525141,452355.77077319694]
[null,"",36,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G53=8,G53=1),Resolucion!$D$25,IF(D53=\"Pg\",0,1)),IF(D53=\"PG\",0,1))","v":1},28,4,2028,"2028-04-28",31,362479.11811329366,0,0,0,0,{"$f":"IF(OR(D53=\"PG\",D53=0),0,E53*((1+$I$8)^-SUMIF(D$18:D53,\"PP\",J$18:J53)))","v":0.78329720274169301},771.76556666953138,2515.0767969030985,2410.1995053972109,104.8772915058878,85,0,3286.8423635726299,3371.8423635726299,361707.35254662414,{"$error":"#VALUE!"},3371.8423635726299,"2028-04-28",362479.11811329366,771.76556666953138,2410.1995053972109,104.8772915058878,85,0,3371.8423635726299,null,{"$f":"IF(OR(D53=\"PG\",D53=0),0,E53*((1+$I$8)^-SUMIF(D$33:D53,\"PP\",J$33:J53)))","v":0.86696736027357857},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL53)","v":0.78329720274169301},452355.77077319694,-2134.694989954382,3007.8081756984625,130.88160300843339,1003.9947887525138,85,1088.9947887525138,454490.4657631513]
[null,"",37,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G54=8,G54=1),Resolucion!$D$25,IF(D54=\"Pg\",0,1)),IF(D54=\"PG\",0,1))","v":1},28,5,2028,"2028-05-28",30,361707.35254662414,0,0,0,0,{"$f":"IF(OR(D54=\"PG\",D54=0),0,E54*((1+$I$8)^-SUMIF(D$18:D54,\"PP\",J$18:J54)))","v":0.77807319587679147},858.32830756583189,2428.514056006798,2327.2359972952481,101.27805871154975,85,0,3286.8423635726299,3371.8423635726299,360849.02423905832,{"$error":"#VALUE!"},3371.8423635726299,"2028-05-28",361707.35254662414,858.32830756583189,2327.2359972952481,101.27805871154975,85,0,3371.8423635726299,null,{"$f":"IF(OR(D54=\"PG\",D54=0),0,E54*((1+$I$8)^-SUMIF(D$33:D54,\"PP\",J$33:J54)))","v":0.86118533599740055},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL54)","v":0.77807319587679147},454490.4657631513,-2047.4678830896833,2924.205341430406,127.25733041179129,1003.994788752514,85,1088.9947887525141,456537.93364624097]
[null,"",38,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G55=8,G55=1),Resolucion!$D$25,IF(D55=\"Pg\",0,1)),IF(D55=\"PG\",0,1))","v":1},28,6,2028,"2028-06-28",31,360849.02423905832,0,0,0,0,{"$f":"IF(OR(D55=\"PG\",D55=0),0,E55*((1+$I$8)^-SUMIF(D$18:D55,\"PP\",J$18:J55)))","v":0.77271165432088862},783.07604243211517,2503.7663211405147,2399.3606701288986,104.40565101161604,85,0,3286.8423635726299,3371.8423635726299,360065.94819662621,{"$error":"#VALUE!"},3371.8423635726299,"2028-06-28",360849.02423905832,783.07604243211517,2399.3606701288986,104.40565101161604,85,0,3371.8423635726299,null,{"$f":"IF(OR(D55=\"PG\",D55=0),0,E55*((1+$I$8)^-SUMIF(D$33:D55,\"PP\",J$33:J55)))","v":0.85525108586418375},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL55)","v":0.77271165432088862},456537.93364624097,-2163.7131051429515,3035.6162517624493,132.09164213301614,1003.9947887525141,85,1088.9947887525141,458701.6467513839]
[null,"",39,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G56=8,G56=1),Resolucion!$D$25,IF(D56=\"Pg\",0,1)),IF(D56=\"PG\",0,1))","v":1},28,7,2028,"2028-07-28",30,360065.94819662621,0,0,0,0,{"$f":"IF(OR(D56=\"PG\",D56=0),0,E56*((1+$I$8)^-SUMIF(D$18:D56,\"PP\",J$18:J56)))","v":0.76755824515176019},869.34874579440475,2417.4936177782251,2316.675152284668,100.81846549355716,85,0,3286.8423635726299,3371.8423635726299,359196.59945083183,{"$error":"#VALUE!"},3371.8423635726299,"2028-07-28",360065.94819662621,869.34874579440475,2316.675152284668,100.81846549355716,85,0,3371.8423635726299,null,{"$f":"IF(OR(D56=\"PG\",D56=0),0,E56*((1+$I$8)^-SUMIF(D$33:D56,\"PP\",J$33:J56)))","v":0.84954720038095899},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL56)","v":0.76755824515176019},458701.6467513839,-2075.7418790433412,2951.3002067073762,128.43646108847889,1003.9947887525138,85,1088.9947887525138,460777.38863042725]
[null,"",40,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G57=8,G57=1),Resolucion!$D$25,IF(D57=\"Pg\",0,1)),IF(D57=\"PG\",0,1))","v":1},28,8,2028,"2028-08-28",31,359196.59945083183,0,0,0,0,{"$f":"IF(OR(D57=\"PG\",D57=0),0,E57*((1+$I$8)^-SUMIF(D$18:D57,\"PP\",J$18:J57)))","v":0.76226915994773947},794.54146219237009,2492.3009013802598,2388.3733519406969,103.92754943956294,85,0,3286.8423635726299,3371.8423635726299,358402.05798863946,{"$error":"#VALUE!"},3371.8423635726299,"2028-08-28",359196.59945083183,794.54146219237009,2388.3733519406969,103.92754943956294,85,0,3371.8423635726299,null,{"$f":"IF(OR(D57=\"PG\",D57=0),0,E57*((1+$I$8)^-SUMIF(D$33:D57,\"PP\",J$33:J57)))","v":0.84369314623453551},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL57)","v":0.76226915994773947},460777.38863042725,-2193.1287440844185,3063.8052750618435,133.31825777508914,1003.9947887525142,85,1088.9947887525141,462970.51737451169]
[null,"",41,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G58=8,G58=1),Resolucion!$D$25,IF(D58=\"Pg\",0,1)),IF(D58=\"PG\",0,1))","v":1},28,9,2028,"2028-09-28",31,358402.05798863946,0,0,0,0,{"$f":"IF(OR(D58=\"PG\",D58=0),0,E58*((1+$I$8)^-SUMIF(D$18:D58,\"PP\",J$18:J58)))","v":0.75701652073654335},800.05442196268405,2486.7879416099458,2383.090279500107,103.69766210983872,85,0,3286.8423635726299,3371.8423635726299,357602.00356667675,{"$error":"#VALUE!"},3371.8423635726299,"2028-09-28",358402.05798863946,800.05442196268405,2383.090279500107,103.69766210983872,85,0,3371.8423635726299,null,{"$f":"IF(OR(D58=\"PG\",D58=0),0,E58*((1+$I$8)^-SUMIF(D$33:D58,\"PP\",J$33:J58)))","v":0.83787943116513319},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL58)","v":0.75701652073654335},462970.51737451169,-2208.3458612678255,3078.3878469953047,133.95280302503483,1003.9947887525141,85,1088.9947887525141,465178.86323577951]
[null,"",42,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G59=8,G59=1),Resolucion!$D$25,IF(D59=\"Pg\",0,1)),IF(D59=\"PG\",0,1))","v":1},28,10,2028,"2028-10-28",30,357602.00356667675,0,0,0,0,{"$f":"IF(OR(D59=\"PG\",D59=0),0,E59*((1+$I$8)^-SUMIF(D$18:D59,\"PP\",J$18:J59)))","v":0.75196778637705708},885.89174422926089,2400.950619343369,2300.8220583461875,100.12856099718155,85,0,3286.8423635726299,3371.8423635726299,356716.11182244751,{"$error":"#VALUE!"},3371.8423635726299,"2028-10-28",357602.00356667675,885.89174422926089,2300.8220583461875,100.12856099718155,85,0,3371.8423635726299,null,{"$f":"IF(OR(D59=\"PG\",D59=0),0,E59*((1+$I$8)^-SUMIF(D$33:D59,\"PP\",J$33:J59)))","v":0.83229140163426596},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL59)","v":0.75196778637705708},465178.86323577951,-2119.2301055485682,2992.9748125969995,130.2500817040827,1003.9947887525141,85,1088.9947887525141,467298.09334132809]
[null,"",43,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G60=8,G60=1),Resolucion!$D$25,IF(D60=\"Pg\",0,1)),IF(D60=\"PG\",0,1))","v":1},28,11,2028,"2028-11-28",31,356716.11182244751,0,0,0,0,{"$f":"IF(OR(D60=\"PG\",D60=0),0,E60*((1+$I$8)^-SUMIF(D$18:D60,\"PP\",J$18:J60)))","v":0.7467861318017216},811.75243123143264,2475.0899323411973,2371.8800706554362,103.20986168576108,85,0,3286.8423635726299,3371.8423635726299,355904.35939121607,{"$error":"#VALUE!"},3371.8423635726299,"2028-11-28",356716.11182244751,811.75243123143264,2371.8800706554362,103.20986168576108,85,0,3371.8423635726299,null,{"$f":"IF(OR(D60=\"PG\",D60=0),0,E60*((1+$I$8)^-SUMIF(D$33:D60,\"PP\",J$33:J60)))","v":0.82655625363002927},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL60)","v":0.7467861318017216},467298.09334132809,-2238.372931399831,3107.1628051475968,135.20491500474841,1003.9947887525142,85,1088.9947887525141,469536.46627272794]
[null,"",44,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G61=8,G61=1),Resolucion!$D$25,IF(D61=\"Pg\",0,1)),IF(D61=\"PG\",0,1))","v":1},28,12,2028,"2028-12-28",30,355904.35939121607,0,0,0,0,{"$f":"IF(OR(D61=\"PG\",D61=0),0,E61*((1+$I$8)^-SUMIF(D$18:D61,\"PP\",J$18:J61)))","v":0.7418056264897015},897.28977833937188,2389.552585233258,2289.8993646051986,99.653220628059628,85,0,3286.8423635726299,3371.8423635726299,355007.06961287669,{"$error":"#VALUE!"},3371.8423635726299,"2028-12-28",355904.35939121607,897.28977833937188,2289.8993646051986,99.653220628059628,85,0,3371.8423635726299,null,{"$f":"IF(OR(D61=\"PG\",D61=0),0,E61*((1+$I$8)^-SUMIF(D$33:D61,\"PP\",J$33:J61)))","v":0.82104374122978463},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL61)","v":0.7418056264897015},469536.46627272794,-2148.4871835460717,3021.0117617441756,131.47021055441013,1003.9947887525141,85,1088.9947887525141,471684.953456274]
[null,"",45,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G62=8,G62=1),Resolucion!$D$25,IF(D62=\"Pg\",0,1)),IF(D62=\"PG\",0,1))","v":1},28,1,2029,"2029-01-28",31,355007.06961287669,0,0,0,0,{"$f":"IF(OR(D62=\"PG\",D62=0),0,E62*((1+$I$8)^-SUMIF(D$18:D62,\"PP\",J$18:J62)))","v":0.73669399725751172},823.61069338069137,2463.2316701919385,2360.5162913854724,102.71537880646595,85,0,3286.8423635726299,3371.8423635726299,354183.45891949598,{"$error":"#VALUE!"},3371.8423635726299,"2029-01-28",355007.06961287669,823.61069338069137,2360.5162913854724,102.71537880646595,85,0,3371.8423635726299,null,{"$f":"IF(OR(D62=\"PG\",D62=0),0,E62*((1+$I$8)^-SUMIF(D$33:D62,\"PP\",J$33:J62)))","v":0.81538609852837174},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL62)","v":0.73669399725751172},471684.953456274,-2268.8113471181996,3136.33195600606,136.47417986465391,1003.9947887525143,85,1088.9947887525143,473953.76480339217]
[null,"",46,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G63=8,G63=1),Resolucion!$D$25,IF(D63=\"Pg\",0,1)),IF(D63=\"PG\",0,1))","v":1},28,2,2029,"2029-02-28",31,354183.45891949598,0,0,0,0,{"$f":"IF(OR(D63=\"PG\",D63=0),0,E63*((1+$I$8)^-SUMIF(D$18:D63,\"PP\",J$18:J63)))","v":0.73161759120572711},829.32535124949482,2457.5170123231351,2355.0399315439504,102.47708077918467,85,0,3286.8423635726299,3371.8423635726299,353354.1335682465,{"$error":"#VALUE!"},3371.8423635726299,"2029-02-28",354183.45891949598,829.32535124949482,2355.0399315439504,102.47708077918467,85,0,3371.8423635726299,null,{"$f":"IF(OR(D63=\"PG\",D63=0),0,E63*((1+$I$8)^-SUMIF(D$33:D63,\"PP\",J$33:J63)))","v":0.80976744147331281},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL63)","v":0.73161759120572711},473953.76480339217,-2284.5535912656374,3151.4177574037412,137.13062261441033,1003.9947887525142,85,1088.9947887525141,476238.31839465781]
[null,"",47,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G64=8,G64=1),Resolucion!$D$25,IF(D64=\"Pg\",0,1)),IF(D64=\"PG\",0,1))","v":1},28,3,2029,"2029-03-28",28,353354.1335682465,0,0,0,0,{"$f":"IF(OR(D64=\"PG\",D64=0),0,E64*((1+$I$8)^-SUMIF(D$18:D64,\"PP\",J$18:J64)))","v":0.72706252340732791},1073.0281374820624,2213.8142260905674,2121.4710125194379,92.343213571129525,85,0,3286.8423635726299,3371.8423635726299,352281.10543076444,{"$error":"#VALUE!"},3371.8423635726299,"2029-03-28",353354.1335682465,1073.0281374820624,2121.4710125194379,92.343213571129525,85,0,3371.8423635726299,null,{"$f":"IF(OR(D64=\"PG\",D64=0),0,E64*((1+$I$8)^-SUMIF(D$33:D64,\"PP\",J$33:J64)))","v":0.80472581092590023},28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL64)","v":0.72706252340732791},476238.31839465781,-1979.7064449785337,2859.2442865257599,124.45694720528778,1003.994788752514,85,1088.9947887525141,478218.02483963635]
[null,"",48,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G65=8,G65=1),Resolucion!$D$25,IF(D65=\"Pg\",0,1)),IF(D65=\"PG\",0,1))","v":1},28,4,2029,"2029-04-28",31,352281.10543076444,0,0,0,0,{"$f":"IF(OR(D65=\"PG\",D65=0),0,E65*((1+$I$8)^-SUMIF(D$18:D65,\"PP\",J$18:J65)))","v":0.72205248585090609},842.52491194121149,2444.3174516314184,2342.3907851282984,101.92666650311986,85,0,3286.8423635726299,3371.8423635726299,351438.58051882323,{"$error":"#VALUE!"},3371.8423635726299,"2029-04-28",352281.10543076444,842.52491194121149,2342.3907851282984,101.92666650311986,85,0,3371.8423635726299,null,{"$f":"IF(OR(D65=\"PG\",D65=0),0,E65*((1+$I$8)^-SUMIF(D$33:D65,\"PP\",J$33:J65)))","v":0.79918061170910304},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL65)","v":0.72205248585090609},478218.02483963635,-2314.1413411171111,3179.7717146847467,138.36441518487865,1003.9947887525143,85,1088.9947887525143,480532.16618075344]
[null,"",49,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G66=8,G66=1),Resolucion!$D$25,IF(D66=\"Pg\",0,1)),IF(D66=\"PG\",0,1))","v":1},28,5,2029,"2029-05-28",30,351438.58051882323,0,0,0,0,{"$f":"IF(OR(D66=\"PG\",D66=0),0,E66*((1+$I$8)^-SUMIF(D$18:D66,\"PP\",J$18:J66)))","v":0.71723693547015477},927.27315215322369,2359.5692114194062,2261.1664088755979,98.402802543808221,85,0,3286.8423635726299,3371.8423635726299,350511.30736666999,{"$error":"#VALUE!"},3371.8423635726299,"2029-05-28",351438.58051882323,927.27315215322369,2261.1664088755979,98.402802543808221,85,0,3371.8423635726299,null,{"$f":"IF(OR(D66=\"PG\",D66=0),0,E66*((1+$I$8)^-SUMIF(D$33:D66,\"PP\",J$33:J66)))","v":0.79385067437848122},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL66)","v":0.71723693547015477},480532.16618075344,-2222.3126438090908,3091.7584260329932,134.54900652861153,1003.9947887525138,85,1088.9947887525138,482754.47882456251]
[null,"",50,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G67=8,G67=1),Resolucion!$D$25,IF(D67=\"Pg\",0,1)),IF(D67=\"PG\",0,1))","v":1},28,6,2029,"2029-06-28",31,350511.30736666999,0,0,0,0,{"$f":"IF(OR(D67=\"PG\",D67=0),0,E67*((1+$I$8)^-SUMIF(D$18:D67,\"PP\",J$18:J67)))","v":0.71229460400914291},854.80473117432075,2432.0376323983091,2330.623027468393,101.41460492991614,85,0,3286.8423635726299,3371.8423635726299,349656.50263549568,{"$error":"#VALUE!"},3371.8423635726299,"2029-06-28",350511.30736666999,854.80473117432075,2330.623027468393,101.41460492991614,85,0,3371.8423635726299,null,{"$f":"IF(OR(D67=\"PG\",D67=0),0,E67*((1+$I$8)^-SUMIF(D$33:D67,\"PP\",J$33:J67)))","v":0.78838041347961352},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL67)","v":0.71229460400914291},482754.47882456251,-2345.6177202726694,3209.9355464873524,139.67696253783112,1003.9947887525141,85,1088.9947887525141,485100.09654483519]
[null,"",51,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G68=8,G68=1),Resolucion!$D$25,IF(D68=\"Pg\",0,1)),IF(D68=\"PG\",0,1))","v":1},28,7,2029,"2029-07-28",30,349656.50263549568,0,0,0,0,{"$f":"IF(OR(D68=\"PG\",D68=0),0,E68*((1+$I$8)^-SUMIF(D$18:D68,\"PP\",J$18:J68)))","v":0.7075441314067239},939.23807672025214,2347.6042868523778,2249.700466115894,97.903820736483922,85,0,3286.8423635726299,3371.8423635726299,348717.26455877541,{"$error":"#VALUE!"},3371.8423635726299,"2029-07-28",349656.50263549568,939.23807672025214,2249.700466115894,97.903820736483922,85,0,3371.8423635726299,null,{"$f":"IF(OR(D68=\"PG\",D68=0),0,E68*((1+$I$8)^-SUMIF(D$33:D68,\"PP\",J$33:J68)))","v":0.78312250539854833},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL68)","v":0.7075441314067239},485100.09654483519,-2252.9818658139238,3121.1486275359025,135.82802703053542,1003.9947887525141,85,1088.9947887525141,487353.07841064909]
[null,"",52,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G69=8,G69=1),Resolucion!$D$25,IF(D69=\"Pg\",0,1)),IF(D69=\"PG\",0,1))","v":1},28,8,2029,"2029-08-28",31,348717.26455877541,0,0,0,0,{"$f":"IF(OR(D69=\"PG\",D69=0),0,E69*((1+$I$8)^-SUMIF(D$18:D69,\"PP\",J$18:J69)))","v":0.70266859105489676},867.25277359472921,2419.5895899779007,2318.6940614337277,100.89552854417302,85,0,3286.8423635726299,3371.8423635726299,347850.01178518066,{"$error":"#VALUE!"},3371.8423635726299,"2029-08-28",348717.26455877541,867.25277359472921,2318.6940614337277,100.89552854417302,85,0,3371.8423635726299,null,{"$f":"IF(OR(D69=\"PG\",D69=0),0,E69*((1+$I$8)^-SUMIF(D$33:D69,\"PP\",J$33:J69)))","v":0.77772617009448286},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL69)","v":0.70266859105489676},487353.07841064909,-2377.5252993282984,3240.5125973960935,141.00749068471907,1003.9947887525142,85,1088.9947887525141,489730.60370997741]
[null,"",53,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G70=8,G70=1),Resolucion!$D$25,IF(D70=\"Pg\",0,1)),IF(D70=\"PG\",0,1))","v":1},28,9,2029,"2029-09-28",31,347850.01178518066,0,0,0,0,{"$f":"IF(OR(D70=\"PG\",D70=0),0,E70*((1+$I$8)^-SUMIF(D$18:D70,\"PP\",J$18:J70)))","v":0.69782664704380259},873.27024389555936,2413.5721196770705,2312.9275162687204,100.64460340834999,85,0,3286.8423635726299,3371.8423635726299,346976.74154128513,{"$error":"#VALUE!"},3371.8423635726299,"2029-09-28",347850.01178518066,873.27024389555936,2312.9275162687204,100.64460340834999,85,0,3371.8423635726299,null,{"$f":"IF(OR(D70=\"PG\",D70=0),0,E70*((1+$I$8)^-SUMIF(D$33:D70,\"PP\",J$33:J70)))","v":0.77236701982151146},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL70)","v":0.69782664704380259},489730.60370997741,-2394.0218598626398,3256.3212606105062,141.69538800464784,1003.9947887525143,85,1088.9947887525143,492124.62556984008]
[null,"",54,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G71=8,G71=1),Resolucion!$D$25,IF(D71=\"Pg\",0,1)),IF(D71=\"PG\",0,1))","v":1},28,10,2029,"2029-10-28",30,346976.74154128513,0,0,0,0,{"$f":"IF(OR(D71=\"PG\",D71=0),0,E71*((1+$I$8)^-SUMIF(D$18:D71,\"PP\",J$18:J71)))","v":0.69317266490023266},957.23007339439073,2329.6122901782392,2232.458802548123,97.153487630116118,85,0,3286.8423635726299,3371.8423635726299,346019.51146789076,{"$error":"#VALUE!"},3371.8423635726299,"2029-10-28",346976.74154128513,957.23007339439073,2232.458802548123,97.153487630116118,85,0,3371.8423635726299,null,{"$f":"IF(OR(D71=\"PG\",D71=0),0,E71*((1+$I$8)^-SUMIF(D$33:D71,\"PP\",J$33:J71)))","v":0.76721590910689597},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL71)","v":0.69317266490023266},492124.62556984008,-2300.1447651963827,3166.3446587913891,137.79489515750757,1003.994788752514,85,1088.9947887525141,494424.77033503645]
[null,"",55,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G72=8,G72=1),Resolucion!$D$25,IF(D72=\"Pg\",0,1)),IF(D72=\"PG\",0,1))","v":1},28,11,2029,"2029-11-28",31,346019.51146789076,0,0,0,0,{"$f":"IF(OR(D72=\"PG\",D72=0),0,E72*((1+$I$8)^-SUMIF(D$18:D72,\"PP\",J$18:J72)))","v":0.68839615535335075},885.97124829742052,2400.8711152752094,2300.7561366253208,100.11497864988866,85,0,3286.8423635726299,3371.8423635726299,345133.54021959333,{"$error":"#VALUE!"},3371.8423635726299,"2029-11-28",346019.51146789076,885.97124829742052,2300.7561366253208,100.11497864988866,85,0,3371.8423635726299,null,{"$f":"IF(OR(D72=\"PG\",D72=0),0,E72*((1+$I$8)^-SUMIF(D$33:D72,\"PP\",J$33:J72)))","v":0.7619291828697955},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL72)","v":0.68839615535335075},494424.77033503645,-2426.5925348878231,3287.533756758859,143.05356688147808,1003.994788752514,85,1088.9947887525141,496851.36286992428]
[null,"",56,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G73=8,G73=1),Resolucion!$D$25,IF(D73=\"Pg\",0,1)),IF(D73=\"PG\",0,1))","v":1},28,12,2029,"2029-12-28",30,345133.54021959333,0,0,0,0,{"$f":"IF(OR(D73=\"PG\",D73=0),0,E73*((1+$I$8)^-SUMIF(D$18:D73,\"PP\",J$18:J73)))","v":0.6838050675405124},969.6053825670233,2317.2369810056066,2220.5995897455564,96.63739126005008,85,0,3286.8423635726299,3371.8423635726299,344163.93483702629,{"$error":"#VALUE!"},3371.8423635726299,"2029-12-28",345133.54021959333,969.6053825670233,2220.5995897455564,96.63739126005008,85,0,3371.8423635726299,null,{"$f":"IF(OR(D73=\"PG\",D73=0),0,E73*((1+$I$8)^-SUMIF(D$33:D73,\"PP\",J$33:J73)))","v":0.7568476847258615},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL73)","v":0.6838050675405124},496851.36286992428,-2331.880221751213,3196.7566289022157,139.11838160151146,1003.9947887525142,85,1088.9947887525141,499183.24309167551]
[null,"",57,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G74=8,G74=1),Resolucion!$D$25,IF(D74=\"Pg\",0,1)),IF(D74=\"PG\",0,1))","v":1},28,1,2030,"2030-01-28",31,344163.93483702629,0,0,0,0,{"$f":"IF(OR(D74=\"PG\",D74=0),0,E74*((1+$I$8)^-SUMIF(D$18:D74,\"PP\",J$18:J74)))","v":0.67909310817064361},898.8462457688729,2387.996117803757,2288.4180193257239,99.578098478033183,85,0,3286.8423635726299,3371.8423635726299,343265.0885912574,{"$error":"#VALUE!"},3371.8423635726299,"2030-01-28",344163.93483702629,898.8462457688729,2288.4180193257239,99.578098478033183,85,0,3371.8423635726299,null,{"$f":"IF(OR(D74=\"PG\",D74=0),0,E74*((1+$I$8)^-SUMIF(D$33:D74,\"PP\",J$33:J74)))","v":0.75163240377973695},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL74)","v":0.67909310817064361},499183.24309167551,-2459.6094007453971,3319.1738378321993,144.43035166571184,1003.9947887525141,85,1088.9947887525141,501642.85249242093]
[null,"",58,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G75=8,G75=1),Resolucion!$D$25,IF(D75=\"Pg\",0,1)),IF(D75=\"PG\",0,1))","v":1},28,2,2030,"2030-02-28",31,343265.0885912574,0,0,0,0,{"$f":"IF(OR(D75=\"PG\",D75=0),0,E75*((1+$I$8)^-SUMIF(D$18:D75,\"PP\",J$18:J75)))","v":0.67441361793877508},905.08292872176571,2381.7594348508642,2282.4414025532697,99.318032297594584,85,0,3286.8423635726299,3371.8423635726299,342360.00566253561,{"$error":"#VALUE!"},3371.8423635726299,"2030-02-28",343265.0885912574,905.08292872176571,2282.4414025532697,99.318032297594584,85,0,3371.8423635726299,null,{"$f":"IF(OR(D75=\"PG\",D75=0),0,E75*((1+$I$8)^-SUMIF(D$33:D75,\"PP\",J$33:J75)))","v":0.74645306025655189},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL75)","v":0.67441361793877508},501642.85249242093,-2476.675505312905,3335.5282954131021,145.14199865231694,1003.9947887525141,85,1088.9947887525141,504119.52799773385]
[null,"",59,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G76=8,G76=1),Resolucion!$D$25,IF(D76=\"Pg\",0,1)),IF(D76=\"PG\",0,1))","v":1},28,3,2030,"2030-03-28",28,342360.00566253561,0,0,0,0,{"$f":"IF(OR(D76=\"PG\",D76=0),0,E76*((1+$I$8)^-SUMIF(D$18:D76,\"PP\",J$18:J76)))","v":0.67021470338176992},1141.9079225162495,2144.9344410563804,2055.4643595779007,89.470081478479742,85,0,3286.8423635726299,3371.8423635726299,341218.09774001938,{"$error":"#VALUE!"},3371.8423635726299,"2030-03-28",342360.00566253561,1141.9079225162495,2055.4643595779007,89.470081478479742,85,0,3371.8423635726299,null,{"$f":"IF(OR(D76=\"PG\",D76=0),0,E76*((1+$I$8)^-SUMIF(D$33:D76,\"PP\",J$33:J76)))","v":0.7418056264897015},28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL76)","v":0.67021470338176992},504119.52799773385,-2154.386214071942,3026.6377661763395,131.74323664811672,1003.9947887525142,85,1088.9947887525141,506273.91421180579]
[null,"",60,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G77=8,G77=1),Resolucion!$D$25,IF(D77=\"Pg\",0,1)),IF(D77=\"PG\",0,1))","v":1},28,4,2030,"2030-04-28",31,341218.09774001938,0,0,0,0,{"$f":"IF(OR(D77=\"PG\",D77=0),0,E77*((1+$I$8)^-SUMIF(D$18:D77,\"PP\",J$18:J77)))","v":0.66559639240203072},919.28606191249582,2367.5563016601341,2268.8305320488221,98.725769611311847,85,0,3286.8423635726299,3371.8423635726299,340298.8116781069,{"$error":"#VALUE!"},3371.8423635726299,"2030-04-28",341218.09774001938,919.28606191249582,2268.8305320488221,98.725769611311847,85,0,3371.8423635726299,null,{"$f":"IF(OR(D77=\"PG\",D77=0),0,E77*((1+$I$8)^-SUMIF(D$33:D77,\"PP\",J$33:J77)))","v":0.73669399725751172},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL77)","v":0.66559639240203072},506273.91421180579,-2508.8083242627972,3366.3211938388722,146.48191917643905,1003.9947887525141,85,1088.9947887525141,508782.72253606858]
[null,"",61,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G78=8,G78=1),Resolucion!$D$25,IF(D78=\"Pg\",0,1)),IF(D78=\"PG\",0,1))","v":1},28,5,2030,"2030-05-28",30,340298.8116781069,0,0,0,0,{"$f":"IF(OR(D78=\"PG\",D78=0),0,E78*((1+$I$8)^-SUMIF(D$18:D78,\"PP\",J$18:J78)))","v":0.66115736196633978},1002.0658955682447,2284.7764680043852,2189.4928007359313,95.28366726845401,85,0,3286.8423635726299,3371.8423635726299,339296.74578253867,{"$error":"#VALUE!"},3371.8423635726299,"2030-05-28",340298.8116781069,1002.0658955682447,2189.4928007359313,95.28366726845401,85,0,3371.8423635726299,null,{"$f":"IF(OR(D78=\"PG\",D78=0),0,E78*((1+$I$8)^-SUMIF(D$33:D78,\"PP\",J$33:J78)))","v":0.73178079893951142},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL78)","v":0.66115736196633978},508782.72253606858,-2411.9877298029583,3273.52335624749,142.45916230798224,1003.9947887525141,85,1088.9947887525141,511194.71026587154]
[null,"",62,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G79=8,G79=1),Resolucion!$D$25,IF(D79=\"Pg\",0,1)),IF(D79=\"PG\",0,1))","v":1},28,6,2030,"2030-06-28",31,339296.74578253867,0,0,0,0,{"$f":"IF(OR(D79=\"PG\",D79=0),0,E79*((1+$I$8)^-SUMIF(D$18:D79,\"PP\",J$18:J79)))","v":0.65660146325403546},932.61744428866314,2354.2249192839668,2256.0550608390113,98.169858444955693,85,0,3286.8423635726299,3371.8423635726299,338364.12833824998,{"$error":"#VALUE!"},3371.8423635726299,"2030-06-28",339296.74578253867,932.61744428866314,2256.0550608390113,98.169858444955693,85,0,3371.8423635726299,null,{"$f":"IF(OR(D79=\"PG\",D79=0),0,E79*((1+$I$8)^-SUMIF(D$33:D79,\"PP\",J$33:J79)))","v":0.72673824872172033},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL79)","v":0.65660146325403546},511194.71026587154,-2542.9514772319699,3399.0405964830898,147.90566950139424,1003.9947887525141,85,1088.9947887525141,513737.66174310353]
[null,"",63,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G80=8,G80=1),Resolucion!$D$25,IF(D80=\"Pg\",0,1)),IF(D80=\"PG\",0,1))","v":1},28,7,2030,"2030-07-28",30,338364.12833824998,0,0,0,0,{"$f":"IF(OR(D80=\"PG\",D80=0),0,E80*((1+$I$8)^-SUMIF(D$18:D80,\"PP\",J$18:J80)))","v":0.65222242227248017},1015.0554177653617,2271.7869458072682,2177.0449898739662,94.741955933302108,85,0,3286.8423635726299,3371.8423635726299,337349.07292048464,{"$error":"#VALUE!"},3371.8423635726299,"2030-07-28",338364.12833824998,1015.0554177653617,2177.0449898739662,94.741955933302108,85,0,3371.8423635726299,null,{"$f":"IF(OR(D80=\"PG\",D80=0),0,E80*((1+$I$8)^-SUMIF(D$33:D80,\"PP\",J$33:J80)))","v":0.72189144780500503},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL80)","v":0.65222242227248017},513737.66174310353,-2445.2553408322151,3305.4035842987978,143.8465452859314,1003.9947887525141,85,1088.9947887525141,516182.91708393575]
[null,"",64,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G81=8,G81=1),Resolucion!$D$25,IF(D81=\"Pg\",0,1)),IF(D81=\"PG\",0,1))","v":1},28,8,2030,"2030-08-28",31,337349.07292048464,0,0,0,0,{"$f":"IF(OR(D81=\"PG\",D81=0),0,E81*((1+$I$8)^-SUMIF(D$18:D81,\"PP\",J$18:J81)))","v":0.64772809238264895},946.13145538206572,2340.7109081905642,2243.1045764270211,97.606331763543096,85,0,3286.8423635726299,3371.8423635726299,336402.9414651026,{"$error":"#VALUE!"},3371.8423635726299,"2030-08-28",337349.07292048464,946.13145538206572,2243.1045764270211,97.606331763543096,85,0,3371.8423635726299,null,{"$f":"IF(OR(D81=\"PG\",D81=0),0,E81*((1+$I$8)^-SUMIF(D$33:D81,\"PP\",J$33:J81)))","v":0.71691704306163684},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL81)","v":0.64772809238264895},516182.91708393575,-2577.5623626577781,3432.2082274028926,149.34892400739938,1003.9947887525138,85,1088.9947887525138,518760.47944659356]
[null,{"$f":"IF(D82=\"PG\",\"Periodo de Gracia\",\"\")","v":""},65,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G82=8,G82=1),Resolucion!$D$25,IF(D82=\"Pg\",0,1)),IF(D82=\"PG\",0,1))","v":1},28,9,2030,"2030-09-28",31,336402.9414651026,{"$f":"IF(D82=\"PG\",((($I$8+1)^J82-1)*K82),0)","v":0},{"$f":"IF(D82=\"PG\",((($I$6+1)^J82-1)*K82),0)","v":0},{"$f":"IF(D82=\"PG\",((($I$7+1)^J82-1)*K82),0)","v":0},{"$f":"IF(D82=\"PG\",(+$I$12),0)","v":0},{"$f":"IF(OR(D82=\"PG\",D82=0),0,E82*((1+$I$8)^-SUMIF(D$18:D82,\"PP\",J$18:J82)))","v":0.64326473199105794},{"$f":"+IF(D82=\"PG\",0,X82-SUM(R82,U82,V82))","v":952.6962287754609},{"$f":"S82+T82","v":2334.146134797169},{"$f":"IF(OR(D82=\"PG\",D82=0),0,IF(O66>=0,K82*((1+$I$6)^J82-1),K82*((1+$I$6)^(J82+O66)-1)))","v":2236.813550401379},{"$f":"IF(OR(D82=\"PG\",D82=0),0,IF(O66>=0,K82*((1+$I$7)^30-1)*J82/30,K82*((1+$I$7)^(30+O66)-1)*J82/30))","v":97.332584395789979},{"$f":"IF(OR(D82=\"PG\",D82=0),0,$I$12)","v":85},{"$f":"IF(OR(D82=\"PG\",D82=0),0,$I$11)","v":0},{"$f":"IF(OR(D82=\"PG\",D82=0),0,E82*$N$10)","v":3286.8423635726299},{"$f":"IF(OR(D82=\"PG\",D82=0),0,W82+U82+V82)","v":3371.8423635726299},{"$f":"+K82+N82+O82+M82-Q82","v":335450.24523632711},{"$error":"#VALUE!"},{"$f":"+X82","v":3371.8423635726299},{"$f":"+I82","v":"2030-09-28"},{"$f":"+K82","v":336402.9414651026},{"$f":"+Q82","v":952.6962287754609},{"$f":"+IF(D82=\"PG\",M82,S82)","v":2236.813550401379},{"$f":"+IF(D82=\"PG\",N82,T82)","v":97.332584395789979},{"$f":"+IF(D82=\"PG\",O82,U82)","v":85},0,{"$f":"+X82","v":3371.8423635726299},null,{"$f":"IF(OR(D82=\"PG\",D82=0),0,E82*((1+$I$8)^-SUMIF(D$33:D82,\"PP\",J$33:J82)))","v":0.71197691591308665},{"$f":"+J82","v":31},{"$f":"+(1+$S$6)^(AL82/360)-1","v":6.6492092508454448E-3},{"$f":"+$R$7*AL82/30","v":2.8933333332903377E-4},{"$f":"1/(1+$R$10)^SUM($AL$18:AL82)","v":0.64326473199105794},518760.47944659356,{"$f":"+$AR$13-AR82-AS82","v":-2595.446888874445},{"$f":"+AP82*AM82","v":3449.3469789093083},{"$f":"+AP82*AN82","v":150.09469871765063},{"$f":"+AQ82+AR82+AS82","v":1003.994788752514},{"$f":"+U82","v":85},{"$f":"+AT82+AU82","v":1088.9947887525141},{"$f":"+AP82-AQ82","v":521355.92633546802}]
[null,"",{"$f":"+C82+1","v":66},"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G83=8,G83=1),Resolucion!$D$25,IF(D83=\"Pg\",0,1)),IF(D83=\"PG\",0,1))","v":1},{"$f":"F82","v":28},{"$f":"IF(G82=12,1,G82+1)","v":10},{"$f":"IF(G82=12,H82+1,H82)","v":2030},{"$f":"DATE(H83,G83,F83)","v":"2030-10-28"},{"$f":"+I83-I82","v":30},{"$f":"+Y82","v":335450.24523632711},0,0,0,0,{"$f":"IF(OR(D83=\"PG\",D83=0),0,E83*((1+$I$8)^-SUMIF(D$18:D83,\"PP\",J$18:J83)))","v":0.63897463703845481},1034.6193166486946,2252.2230469239353,2158.2969782591595,93.926068664775826,85,0,3286.8423635726299,3371.8423635726299,334415.62591967842,{"$f":"YEAR(I83-$Z$17)-1900","v":{"$error":"#VALUE!"}},3371.8423635726299,"2030-10-28",335450.24523632711,1034.6193166486946,2158.2969782591595,93.926068664775826,85,0,3371.8423635726299,null,{"$f":"IF(OR(D83=\"PG\",D83=0),0,E83*((1+$I$8)^-SUMIF(D$33:D83,\"PP\",J$33:J83)))","v":0.70722856205281137},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL83)","v":0.63897463703845481},{"$f":"+AW82","v":521355.92633546802},-2496.4045986913056,3354.4197280720578,145.97965937176176,1003.9947887525138,85,1088.9947887525138,523852.33093415934]
[null,"",67,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G84=8,G84=1),Resolucion!$D$25,IF(D84=\"Pg\",0,1)),IF(D84=\"PG\",0,1))","v":1},28,11,2030,"2030-11-28",31,334415.62591967842,0,0,0,0,{"$f":"IF(OR(D84=\"PG\",D84=0),0,E84*((1+$I$8)^-SUMIF(D$18:D84,\"PP\",J$18:J84)))","v":0.63457159489819814},966.48530231557834,2320.3570612570516,2223.5994734923956,96.757587764655781,85,0,3286.8423635726299,3371.8423635726299,333449.14061736286,{"$error":"#VALUE!"},3371.8423635726299,"2030-11-28",334415.62591967842,966.48530231557834,2223.5994734923956,96.757587764655781,85,0,3371.8423635726299,null,{"$f":"IF(OR(D84=\"PG\",D84=0),0,E84*((1+$I$8)^-SUMIF(D$33:D84,\"PP\",J$33:J84)))","v":0.7023551962241702},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL84)","v":0.63457159489819814},523852.33093415934,-2630.7769172532121,3483.2037649243616,151.56794108136444,1003.994788752514,85,1088.9947887525141,526483.1078514125]
[null,"",68,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G85=8,G85=1),Resolucion!$D$25,IF(D85=\"Pg\",0,1)),IF(D85=\"PG\",0,1))","v":1},28,12,2030,"2030-12-28",30,333449.14061736286,0,0,0,0,{"$f":"IF(OR(D85=\"PG\",D85=0),0,E85*((1+$I$8)^-SUMIF(D$18:D85,\"PP\",J$18:J85)))","v":0.63033947667229795},1048.0547933136827,2238.7875702589472,2145.4218108874729,93.365759371474169,85,0,3286.8423635726299,3371.8423635726299,332401.08582404919,{"$error":"#VALUE!"},3371.8423635726299,"2030-12-28",333449.14061736286,1048.0547933136827,2145.4218108874729,93.365759371474169,85,0,3371.8423635726299,null,{"$f":"IF(OR(D85=\"PG\",D85=0),0,E85*((1+$I$8)^-SUMIF(D$33:D85,\"PP\",J$33:J85)))","v":0.69767101204244253},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL85)","v":0.63033947667229795},526483.1078514125,-2530.8286497687973,3387.4081683251065,147.41527019620489,1003.9947887525142,85,1088.9947887525141,529013.93650118134]
[null,"",69,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G86=8,G86=1),Resolucion!$D$25,IF(D86=\"Pg\",0,1)),IF(D86=\"PG\",0,1))","v":1},28,1,2031,"2031-01-28",31,332401.08582404919,0,0,0,0,{"$f":"IF(OR(D86=\"PG\",D86=0),0,E86*((1+$I$8)^-SUMIF(D$18:D86,\"PP\",J$18:J86)))","v":0.62599593763713546},980.46327455662913,2306.3790890160008,2210.2043748523383,96.174714163662401,85,0,3286.8423635726299,3371.8423635726299,331420.62254949257,{"$error":"#VALUE!"},3371.8423635726299,"2031-01-28",332401.08582404919,980.46327455662913,2210.2043748523383,96.174714163662401,85,0,3371.8423635726299,null,{"$f":"IF(OR(D86=\"PG\",D86=0),0,E86*((1+$I$8)^-SUMIF(D$33:D86,\"PP\",J$33:J86)))","v":0.69286350531526475},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL86)","v":0.62599593763713546},529013.93650118134,-2666.5909372827059,3517.5243604098196,153.06136562540061,1003.9947887525143,85,1088.9947887525143,531680.52743846399]
[null,"",70,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G87=8,G87=1),Resolucion!$D$25,IF(D87=\"Pg\",0,1)),IF(D87=\"PG\",0,1))","v":1},28,2,2031,"2031-02-28",31,331420.62254949257,0,0,0,0,{"$f":"IF(OR(D87=\"PG\",D87=0),0,E87*((1+$I$8)^-SUMIF(D$18:D87,\"PP\",J$18:J87)))","v":0.62168232903160348},987.26626073935904,2299.5761028332709,2203.6850693770425,95.891033456228215,85,0,3286.8423635726299,3371.8423635726299,330433.35628875322,{"$error":"#VALUE!"},3371.8423635726299,"2031-02-28",331420.62254949257,987.26626073935904,2203.6850693770425,95.891033456228215,85,0,3371.8423635726299,null,{"$f":"IF(OR(D87=\"PG\",D87=0),0,E87*((1+$I$8)^-SUMIF(D$33:D87,\"PP\",J$33:J87)))","v":0.68808912612317585},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL87)","v":0.62168232903160348},531680.52743846399,-2685.0931920556154,3535.2550815382201,153.83289926990957,1003.9947887525143,85,1088.9947887525143,534365.62063051958]
[null,"",71,{"$f":"IF(C88<=$I$4,\"PG\",IF(AND(C88>$I$4,C88<=$I$9),\"PP\",0))","v":"PP"},{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G88=8,G88=1),Resolucion!$D$25,IF(D88=\"Pg\",0,1)),IF(D88=\"PG\",0,1))","v":1},28,3,2031,"2031-03-28",28,330433.35628875322,0,0,0,0,{"$f":"IF(OR(D88=\"PG\",D88=0),0,E88*((1+$I$8)^-SUMIF(D$18:D88,\"PP\",J$18:J88)))","v":0.61781172068122359},1216.630088029488,2070.2122755431419,1983.8590251009641,86.353250442177611,85,0,3286.8423635726299,3371.8423635726299,329216.72620072373,{"$error":"#VALUE!"},3371.8423635726299,"2031-03-28",330433.35628875322,1216.630088029488,1983.8590251009641,86.353250442177611,85,0,3371.8423635726299,null,{"$f":"IF(OR(D88=\"PG\",D88=0),0,E88*((1+$I$8)^-SUMIF(D$33:D88,\"PP\",J$33:J88)))","v":0.6838050675405124},28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL88)","v":0.61781172068122359},534365.62063051958,-2343.8823138570087,3208.2295537534887,139.64754885603392,1003.994788752514,85,1088.9947887525141,536709.50294437655]
[null,"",72,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G89=8,G89=1),Resolucion!$D$25,IF(D89=\"Pg\",0,1)),IF(D89=\"PG\",0,1))","v":1},28,4,2031,"2031-04-28",31,329216.72620072373,0,0,0,0,{"$f":"IF(OR(D89=\"PG\",D89=0),0,E89*((1+$I$8)^-SUMIF(D$18:D89,\"PP\",J$18:J89)))","v":0.61355450782296095},1002.5580894063987,2284.2842741662312,2189.0309013869041,95.25337277932725,85,0,3286.8423635726299,3371.8423635726299,328214.16811131733,{"$error":"#VALUE!"},3371.8423635726299,"2031-04-28",329216.72620072373,1002.5580894063987,2189.0309013869041,95.25337277932725,85,0,3371.8423635726299,null,{"$f":"IF(OR(D89=\"PG\",D89=0),0,E89*((1+$I$8)^-SUMIF(D$33:D89,\"PP\",J$33:J89)))","v":0.67909310817064361},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL89)","v":0.61355450782296095},536709.50294437655,-2719.98695275816,3568.6937919944089,155.28794951626534,1003.9947887525143,85,1088.9947887525143,539429.48989713471]
[null,"",73,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G90=8,G90=1),Resolucion!$D$25,IF(D90=\"Pg\",0,1)),IF(D90=\"PG\",0,1))","v":1},28,5,2031,"2031-05-28",30,328214.16811131733,0,0,0,0,{"$f":"IF(OR(D90=\"PG\",D90=0),0,E90*((1+$I$8)^-SUMIF(D$18:D90,\"PP\",J$18:J90)))","v":0.60946255785858006},1083.2025563443003,2203.6398072283296,2111.7398401585265,91.899967069803196,85,0,3286.8423635726299,3371.8423635726299,327130.96555497305,{"$error":"#VALUE!"},3371.8423635726299,"2031-05-28",328214.16811131733,1083.2025563443003,2111.7398401585265,91.899967069803196,85,0,3371.8423635726299,null,{"$f":"IF(OR(D90=\"PG\",D90=0),0,E90*((1+$I$8)^-SUMIF(D$33:D90,\"PP\",J$33:J90)))","v":0.67456406472892882},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL90)","v":0.60946255785858006},539429.48989713471,-2617.7510486393535,3470.7055802229143,151.04025716895322,1003.994788752514,85,1088.9947887525141,542047.24094577401]
[null,"",74,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G91=8,G91=1),Resolucion!$D$25,IF(D91=\"Pg\",0,1)),IF(D91=\"PG\",0,1))","v":1},28,6,2031,"2031-06-28",31,327130.96555497305,0,0,0,0,{"$f":"IF(OR(D91=\"PG\",D91=0),0,E91*((1+$I$8)^-SUMIF(D$18:D91,\"PP\",J$18:J91)))","v":0.60526287735545803},1017.0302284673348,2269.8121351052951,2175.1622424061293,94.64989269916569,85,0,3286.8423635726299,3371.8423635726299,326113.93532650574,{"$error":"#VALUE!"},3371.8423635726299,"2031-06-28",327130.96555497305,1017.0302284673348,2175.1622424061293,94.64989269916569,85,0,3371.8423635726299,null,{"$f":"IF(OR(D91=\"PG\",D91=0),0,E91*((1+$I$8)^-SUMIF(D$33:D91,\"PP\",J$33:J91)))","v":0.66991578319921063},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL91)","v":0.60526287735545803},542047.24094577401,-2757.0230751840231,3604.1855288918905,156.83233504464673,1003.9947887525141,85,1088.9947887525141,544804.26402095798]
[null,"",75,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G92=8,G92=1),Resolucion!$D$25,IF(D92=\"Pg\",0,1)),IF(D92=\"PG\",0,1))","v":1},28,7,2031,"2031-07-28",30,326113.93532650574,0,0,0,0,{"$f":"IF(OR(D92=\"PG\",D92=0),0,E92*((1+$I$8)^-SUMIF(D$18:D92,\"PP\",J$18:J92)))","v":0.60122622636869638},1097.3035824995363,2189.5387810730936,2098.2268791830288,91.311901890064689,85,0,3286.8423635726299,3371.8423635726299,325016.63174400618,{"$error":"#VALUE!"},3371.8423635726299,"2031-07-28",326113.93532650574,1097.3035824995363,2098.2268791830288,91.311901890064689,85,0,3371.8423635726299,null,{"$f":"IF(OR(D92=\"PG\",D92=0),0,E92*((1+$I$8)^-SUMIF(D$33:D92,\"PP\",J$33:J92)))","v":0.66544794565544163},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL92)","v":0.60122622636869638},544804.26402095798,-2653.8374439411573,3505.28703877007,152.54519392360137,1003.9947887525141,85,1088.9947887525141,547458.10146489914]
[null,"",76,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G93=8,G93=1),Resolucion!$D$25,IF(D93=\"Pg\",0,1)),IF(D93=\"PG\",0,1))","v":1},28,8,2031,"2031-08-28",31,325016.63174400618,0,0,0,0,{"$f":"IF(OR(D93=\"PG\",D93=0),0,E93*((1+$I$8)^-SUMIF(D$18:D93,\"PP\",J$18:J93)))","v":0.59708330072332438},1031.7006236518882,2255.1417399207417,2161.1035944708733,94.038145449868367,85,0,3286.8423635726299,3371.8423635726299,323984.93112035427,{"$error":"#VALUE!"},3371.8423635726299,"2031-08-28",325016.63174400618,1031.7006236518882,2161.1035944708733,94.038145449868367,85,0,3371.8423635726299,null,{"$f":"IF(OR(D93=\"PG\",D93=0),0,E93*((1+$I$8)^-SUMIF(D$33:D93,\"PP\",J$33:J93)))","v":0.66086248141784987},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL93)","v":0.59708330072332438},547458.10146489914,-2794.5665613130013,3640.1634727106916,158.39787735482366,1003.994788752514,85,1088.9947887525141,550252.66802621214]
[null,"",77,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G94=8,G94=1),Resolucion!$D$25,IF(D94=\"Pg\",0,1)),IF(D94=\"PG\",0,1))","v":1},28,9,2031,"2031-09-28",31,323984.93112035427,0,0,0,0,{"$f":"IF(OR(D94=\"PG\",D94=0),0,E94*((1+$I$8)^-SUMIF(D$18:D94,\"PP\",J$18:J94)))","v":0.59296892312218341},1038.8591223632161,2247.9832412094138,2154.2436011399841,93.739640069429498,85,0,3286.8423635726299,3371.8423635726299,322946.07199799106,{"$error":"#VALUE!"},3371.8423635726299,"2031-09-28",323984.93112035427,1038.8591223632161,2154.2436011399841,93.739640069429498,85,0,3371.8423635726299,null,{"$f":"IF(OR(D94=\"PG\",D94=0),0,E94*((1+$I$8)^-SUMIF(D$33:D94,\"PP\",J$33:J94)))","v":0.65630861466644974},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL94)","v":0.59296892312218341},550252.66802621214,-2813.9567804029816,3658.7451305422774,159.20643861321821,1003.994788752514,85,1088.9947887525141,553066.62480661517]
[null,"",78,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G95=8,G95=1),Resolucion!$D$25,IF(D95=\"Pg\",0,1)),IF(D95=\"PG\",0,1))","v":1},28,10,2031,"2031-10-28",30,322946.07199799106,0,0,0,0,{"$f":"IF(OR(D95=\"PG\",D95=0),0,E95*((1+$I$8)^-SUMIF(D$18:D95,\"PP\",J$18:J95)))","v":0.58901426362101172},1118.5727122715521,2168.2696513010778,2077.844751142984,90.424900158093763,85,0,3286.8423635726299,3371.8423635726299,321827.49928571953,{"$error":"#VALUE!"},3371.8423635726299,"2031-10-28",322946.07199799106,1118.5727122715521,2077.844751142984,90.424900158093763,85,0,3371.8423635726299,null,{"$f":"IF(OR(D95=\"PG\",D95=0),0,E95*((1+$I$8)^-SUMIF(D$33:D95,\"PP\",J$33:J95)))","v":0.65193152676608335},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL95)","v":0.58901426362101172},553066.62480661517,-2709.3111830357516,3558.4473168447148,154.85865494355102,1003.9947887525143,85,1088.9947887525143,555775.9359896509]
[null,"",79,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G96=8,G96=1),Resolucion!$D$25,IF(D96=\"Pg\",0,1)),IF(D96=\"PG\",0,1))","v":1},28,11,2031,"2031-11-28",31,321827.49928571953,0,0,0,0,{"$f":"IF(OR(D96=\"PG\",D96=0),0,E96*((1+$I$8)^-SUMIF(D$18:D96,\"PP\",J$18:J96)))","v":0.58495548808657771},1053.8285550202831,2233.0138085523467,2139.8983854270623,93.115423125284465,85,0,3286.8423635726299,3371.8423635726299,320773.67073069926,{"$error":"#VALUE!"},3371.8423635726299,"2031-11-28",321827.49928571953,1053.8285550202831,2139.8983854270623,93.115423125284465,85,0,3371.8423635726299,null,{"$f":"IF(OR(D96=\"PG\",D96=0),0,E96*((1+$I$8)^-SUMIF(D$33:D96,\"PP\",J$33:J96)))","v":0.64743920137705546},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL96)","v":0.58495548808657771},555775.9359896509,-2852.2802103711078,3695.4704949796724,160.8045041439494,1003.994788752514,85,1088.9947887525141,558628.21620002203]
[null,"",80,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G97=8,G97=1),Resolucion!$D$25,IF(D97=\"Pg\",0,1)),IF(D97=\"PG\",0,1))","v":1},28,12,2031,"2031-12-28",30,320773.67073069926,0,0,0,0,{"$f":"IF(OR(D97=\"PG\",D97=0),0,E97*((1+$I$8)^-SUMIF(D$18:D97,\"PP\",J$18:J97)))","v":0.58105427220743244},1133.1582797911537,2153.6840837814761,2063.8674559782148,89.816627803261099,85,0,3286.8423635726299,3371.8423635726299,319640.51245090814,{"$error":"#VALUE!"},3371.8423635726299,"2031-12-28",320773.67073069926,1133.1582797911537,2063.8674559782148,89.816627803261099,85,0,3371.8423635726299,null,{"$f":"IF(OR(D97=\"PG\",D97=0),0,E97*((1+$I$8)^-SUMIF(D$33:D97,\"PP\",J$33:J97)))","v":0.64312126583386475},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL97)","v":0.58105427220743244},558628.21620002203,-2746.6518751106078,3594.2307633294399,156.41590053368179,1003.994788752514,85,1088.9947887525141,561374.8680751326]
[null,"",81,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G98=8,G98=1),Resolucion!$D$25,IF(D98=\"Pg\",0,1)),IF(D98=\"PG\",0,1))","v":1},28,1,2032,"2032-01-28",31,319640.51245090814,0,0,0,0,{"$f":"IF(OR(D98=\"PG\",D98=0),0,E98*((1+$I$8)^-SUMIF(D$18:D98,\"PP\",J$18:J98)))","v":0.57705034732840543},1069.0030563046512,2217.8393072679787,2125.3566523335571,92.482654934421774,85,0,3286.8423635726299,3371.8423635726299,318571.50939460349,{"$error":"#VALUE!"},3371.8423635726299,"2032-01-28",319640.51245090814,1069.0030563046512,2125.3566523335571,92.482654934421774,85,0,3371.8423635726299,null,{"$f":"IF(OR(D98=\"PG\",D98=0),0,E98*((1+$I$8)^-SUMIF(D$33:D98,\"PP\",J$33:J98)))","v":0.63868965013173584},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL98)","v":0.57705034732840543},561374.8680751326,-2891.1286390721234,3732.6989659973128,162.42446182732471,1003.9947887525141,85,1088.9947887525141,564265.99671420478]
[null,"",82,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G99=8,G99=1),Resolucion!$D$25,IF(D99=\"Pg\",0,1)),IF(D99=\"PG\",0,1))","v":1},28,2,2032,"2032-02-28",31,318571.50939460349,0,0,0,0,{"$f":"IF(OR(D99=\"PG\",D99=0),0,E99*((1+$I$8)^-SUMIF(D$18:D99,\"PP\",J$18:J99)))","v":0.57307401266806168},1076.4203795334338,2210.4219840391961,2118.248627322394,92.173356716802218,85,0,3286.8423635726299,3371.8423635726299,317495.08901507006,{"$error":"#VALUE!"},3371.8423635726299,"2032-02-28",318571.50939460349,1076.4203795334338,2118.248627322394,92.173356716802218,85,0,3371.8423635726299,null,{"$f":"IF(OR(D99=\"PG\",D99=0),0,E99*((1+$I$8)^-SUMIF(D$33:D99,\"PP\",J$33:J99)))","v":0.63428857177734344},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL99)","v":0.57307401266806168},564265.99671420478,-2911.1888582506522,3751.9226852896159,163.2609617135505,1003.9947887525142,85,1088.9947887525141,567177.1855724554]
[null,"",83,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G100=8,G100=1),Resolucion!$D$25,IF(D100=\"Pg\",0,1)),IF(D100=\"PG\",0,1))","v":1},28,3,2032,"2032-03-28",29,317495.08901507006,0,0,0,0,{"$f":"IF(OR(D100=\"PG\",D100=0),0,E100*((1+$I$8)^-SUMIF(D$18:D100,\"PP\",J$18:J100)))","v":0.56937902491213732},1226.4377805453901,2060.4045830272398,1974.4692456017713,85.935337425468603,85,0,3286.8423635726299,3371.8423635726299,316268.65123452467,{"$error":"#VALUE!"},3371.8423635726299,"2032-03-28",317495.08901507006,1226.4377805453901,1974.4692456017713,85.935337425468603,85,0,3371.8423635726299,null,{"$f":"IF(OR(D100=\"PG\",D100=0),0,E100*((1+$I$8)^-SUMIF(D$33:D100,\"PP\",J$33:J100)))","v":0.63019889321116951},29,6.2188969653893533E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL100)","v":0.56937902491213732},567177.1855724554,-2676.7376476680997,3527.2164781946171,153.51595822599666,1003.9947887525141,85,1088.9947887525141,569853.92322012351]
[null,"",84,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G101=8,G101=1),Resolucion!$D$25,IF(D101=\"Pg\",0,1)),IF(D101=\"PG\",0,1))","v":1},28,4,2032,"2032-04-28",31,316268.65123452467,0,0,0,0,{"$f":"IF(OR(D101=\"PG\",D101=0),0,E101*((1+$I$8)^-SUMIF(D$18:D101,\"PP\",J$18:J101)))","v":0.56545555174881135},1092.3988589424539,2194.443504630176,2102.9364415410132,91.507063089162642,85,0,3286.8423635726299,3371.8423635726299,315176.25237558223,{"$error":"#VALUE!"},3371.8423635726299,"2032-04-28",316268.65123452467,1092.3988589424539,2102.9364415410132,91.507063089162642,85,0,3371.8423635726299,null,{"$f":"IF(OR(D101=\"PG\",D101=0),0,E101*((1+$I$8)^-SUMIF(D$33:D101,\"PP\",J$33:J101)))","v":0.62585632290757698},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL101)","v":0.56545555174881135},569853.92322012351,-2949.9609242692068,3789.0779779058153,164.87773511590561,1003.9947887525141,85,1088.9947887525141,572803.88414439268]
[null,"",85,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G102=8,G102=1),Resolucion!$D$25,IF(D102=\"Pg\",0,1)),IF(D102=\"PG\",0,1))","v":1},28,5,2032,"2032-05-28",30,315176.25237558223,0,0,0,0,{"$f":"IF(OR(D102=\"PG\",D102=0),0,E102*((1+$I$8)^-SUMIF(D$18:D102,\"PP\",J$18:J102)))","v":0.56168438586976444},1170.739515165682,2116.1028484069479,2027.8534977430961,88.249350663851615,85,0,3286.8423635726299,3371.8423635726299,314005.51286041655,{"$error":"#VALUE!"},3371.8423635726299,"2032-05-28",315176.25237558223,1170.739515165682,2027.8534977430961,88.249350663851615,85,0,3371.8423635726299,null,{"$f":"IF(OR(D102=\"PG\",D102=0),0,E102*((1+$I$8)^-SUMIF(D$33:D102,\"PP\",J$33:J102)))","v":0.62168232903160348},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL102)","v":0.56168438586976444},572803.88414439268,-2841.827736518489,3685.4374377129566,160.38508755804659,1003.9947887525142,85,1088.9947887525141,575645.71188091114]
[null,"",86,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G103=8,G103=1),Resolucion!$D$25,IF(D103=\"Pg\",0,1)),IF(D103=\"PG\",0,1))","v":1},28,6,2032,"2032-06-28",31,314005.51286041655,0,0,0,0,{"$f":"IF(OR(D103=\"PG\",D103=0),0,E103*((1+$I$8)^-SUMIF(D$18:D103,\"PP\",J$18:J103)))","v":0.55781393487350694},1108.1017409250826,2178.7406226475473,2087.8883609279501,90.852261719597109,85,0,3286.8423635726299,3371.8423635726299,312897.41111949144,{"$error":"#VALUE!"},3371.8423635726299,"2032-06-28",314005.51286041655,1108.1017409250826,2087.8883609279501,90.852261719597109,85,0,3371.8423635726299,null,{"$f":"IF(OR(D103=\"PG\",D103=0),0,E103*((1+$I$8)^-SUMIF(D$33:D103,\"PP\",J$33:J103)))","v":0.61739844461129856},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL103)","v":0.55781393487350694},575645.71188091114,-2990.1474965306206,3827.5887926480659,166.55349263506861,1003.9947887525138,85,1088.9947887525138,578635.85937744181]
[null,"",87,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G104=8,G104=1),Resolucion!$D$25,IF(D104=\"Pg\",0,1)),IF(D104=\"PG\",0,1))","v":1},28,7,2032,"2032-07-28",30,312897.41111949144,0,0,0,0,{"$f":"IF(OR(D104=\"PG\",D104=0),0,E104*((1+$I$8)^-SUMIF(D$18:D104,\"PP\",J$18:J104)))","v":0.55409373286727348},1186.0397239749886,2100.8026395976412,2013.1913644854858,87.611275112155681,85,0,3286.8423635726299,3371.8423635726299,311711.37139551644,{"$error":"#VALUE!"},3371.8423635726299,"2032-07-28",312897.41111949144,1186.0397239749886,2013.1913644854858,87.611275112155681,85,0,3371.8423635726299,null,{"$f":"IF(OR(D104=\"PG\",D104=0),0,E104*((1+$I$8)^-SUMIF(D$33:D104,\"PP\",J$33:J104)))","v":0.61328085846169944},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL104)","v":0.55409373286727348},578635.85937744181,-2880.9837938339615,3722.9605419631994,162.01804062327608,1003.994788752514,85,1088.9947887525141,581516.8431712758]
[null,"",88,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G105=8,G105=1),Resolucion!$D$25,IF(D105=\"Pg\",0,1)),IF(D105=\"PG\",0,1))","v":1},28,8,2032,"2032-08-28",31,311711.37139551644,0,0,0,0,{"$f":"IF(OR(D105=\"PG\",D105=0),0,E105*((1+$I$8)^-SUMIF(D$18:D105,\"PP\",J$18:J105)))","v":0.55027558749177885},1124.0197391734123,2162.8226243992176,2072.6341342767882,90.188490122429201,85,0,3286.8423635726299,3371.8423635726299,310587.35165634303,{"$error":"#VALUE!"},3371.8423635726299,"2032-08-28",311711.37139551644,1124.0197391734123,2072.6341342767882,90.188490122429201,85,0,3371.8423635726299,null,{"$f":"IF(OR(D105=\"PG\",D105=0),0,E105*((1+$I$8)^-SUMIF(D$33:D105,\"PP\",J$33:J105)))","v":0.60905486683840893},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL105)","v":0.55027558749177885},581516.8431712758,-3030.884591006095,3866.627173136887,168.25220662172219,1003.9947887525142,85,1088.9947887525141,584547.72776228189]
[null,"",89,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G106=8,G106=1),Resolucion!$D$25,IF(D106=\"Pg\",0,1)),IF(D106=\"PG\",0,1))","v":1},28,9,2032,"2032-09-28",31,310587.35165634303,0,0,0,0,{"$f":"IF(OR(D106=\"PG\",D106=0),0,E106*((1+$I$8)^-SUMIF(D$18:D106,\"PP\",J$18:J106)))","v":0.54648375216681111},1131.8187979991203,2155.0235655735096,2065.1602918289432,89.863273744566513,85,0,3286.8423635726299,3371.8423635726299,309455.53285834391,{"$error":"#VALUE!"},3371.8423635726299,"2032-09-28",310587.35165634303,1131.8187979991203,2065.1602918289432,89.863273744566513,85,0,3371.8423635726299,null,{"$f":"IF(OR(D106=\"PG\",D106=0),0,E106*((1+$I$8)^-SUMIF(D$33:D106,\"PP\",J$33:J106)))","v":0.60485799564983245},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL106)","v":0.54648375216681111},584547.72776228189,-3051.9145128085088,3886.7801589976493,169.12914256337359,1003.9947887525141,85,1088.9947887525141,587599.64227509045]
[null,"",90,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G107=8,G107=1),Resolucion!$D$25,IF(D107=\"Pg\",0,1)),IF(D107=\"PG\",0,1))","v":1},28,10,2032,"2032-10-28",30,309455.53285834391,0,0,0,0,{"$f":"IF(OR(D107=\"PG\",D107=0),0,E107*((1+$I$8)^-SUMIF(D$18:D107,\"PP\",J$18:J107)))","v":0.5428391140104587},1209.1485982552908,2077.6937653173391,1991.0462161182902,86.647549199048697,85,0,3286.8423635726299,3371.8423635726299,308246.38426008861,{"$error":"#VALUE!"},3371.8423635726299,"2032-10-28",309455.53285834391,1209.1485982552908,1991.0462161182902,86.647549199048697,85,0,3371.8423635726299,null,{"$f":"IF(OR(D107=\"PG\",D107=0),0,E107*((1+$I$8)^-SUMIF(D$33:D107,\"PP\",J$33:J107)))","v":0.60082404492141717},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL107)","v":0.5428391140104587},587599.64227509045,-2941.1669021082862,3780.63379102622,164.52789983458041,1003.9947887525143,85,1088.9947887525143,590540.80917719868]
[null,"",91,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G108=8,G108=1),Resolucion!$D$25,IF(D108=\"Pg\",0,1)),IF(D108=\"PG\",0,1))","v":1},28,11,2032,"2032-11-28",31,308246.38426008861,0,0,0,0,{"$f":"IF(OR(D108=\"PG\",D108=0),0,E108*((1+$I$8)^-SUMIF(D$18:D108,\"PP\",J$18:J108)))","v":0.53909852188704432},1148.0616999661952,2138.7806636064347,2049.5947097618409,89.185953844593641,85,0,3286.8423635726299,3371.8423635726299,307098.32256012241,{"$error":"#VALUE!"},3371.8423635726299,"2032-11-28",308246.38426008861,1148.0616999661952,2049.5947097618409,89.185953844593641,85,0,3371.8423635726299,null,{"$f":"IF(OR(D108=\"PG\",D108=0),0,E108*((1+$I$8)^-SUMIF(D$33:D108,\"PP\",J$33:J108)))","v":0.59668389062526295},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL108)","v":0.53909852188704432},590540.80917719868,-3093.4977634163338,3926.6294113827839,170.86314078606375,1003.9947887525138,85,1088.9947887525138,593634.30694061506]
[null,"",92,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G109=8,G109=1),Resolucion!$D$25,IF(D109=\"Pg\",0,1)),IF(D109=\"PG\",0,1))","v":1},28,12,2032,"2032-12-28",30,307098.32256012241,0,0,0,0,{"$f":"IF(OR(D109=\"PG\",D109=0),0,E109*((1+$I$8)^-SUMIF(D$18:D109,\"PP\",J$18:J109)))","v":0.53550313769654967},1224.9749791731547,2061.8673843994752,1975.8798540839189,85.987530315556484,85,0,3286.8423635726299,3371.8423635726299,305873.34758094925,{"$error":"#VALUE!"},3371.8423635726299,"2032-12-28",307098.32256012241,1224.9749791731547,1975.8798540839189,85.987530315556484,85,0,3371.8423635726299,null,{"$f":"IF(OR(D109=\"PG\",D109=0),0,E109*((1+$I$8)^-SUMIF(D$33:D109,\"PP\",J$33:J109)))","v":0.59270445506760738},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL109)","v":0.53550313769654967},593634.30694061506,-2981.683822376378,3819.4610051879899,166.21760594090219,1003.9947887525142,85,1088.9947887525141,596615.99076299148]
[null,"",93,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G110=8,G110=1),Resolucion!$D$25,IF(D110=\"Pg\",0,1)),IF(D110=\"PG\",0,1))","v":1},28,1,2033,"2033-01-28",31,305873.34758094925,0,0,0,0,{"$f":"IF(OR(D110=\"PG\",D110=0),0,E110*((1+$I$8)^-SUMIF(D$18:D110,\"PP\",J$18:J110)))","v":0.53181309626948192},1164.5271160182119,2122.315247554418,2033.8158923223118,88.499355232106183,85,0,3286.8423635726299,3371.8423635726299,304708.82046493102,{"$error":"#VALUE!"},3371.8423635726299,"2033-01-28",305873.34758094925,1164.5271160182119,2033.8158923223118,88.499355232106183,85,0,3371.8423635726299,null,{"$f":"IF(OR(D110=\"PG\",D110=0),0,E110*((1+$I$8)^-SUMIF(D$33:D110,\"PP\",J$33:J110)))","v":0.5886202511867209},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL110)","v":0.53181309626948192},596615.99076299148,-3135.6506695559497,3967.0245649836033,172.62089332486036,1003.9947887525141,85,1088.9947887525141,599751.64143254748]
[null,"",94,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G111=8,G111=1),Resolucion!$D$25,IF(D111=\"Pg\",0,1)),IF(D111=\"PG\",0,1))","v":1},28,2,2033,"2033-02-28",31,304708.82046493102,0,0,0,0,{"$f":"IF(OR(D111=\"PG\",D111=0),0,E111*((1+$I$8)^-SUMIF(D$18:D111,\"PP\",J$18:J111)))","v":0.5281484821551129},1172.6072370031302,2114.2351265694997,2026.0727078496232,88.162418719876584,85,0,3286.8423635726299,3371.8423635726299,303536.21322792792,{"$error":"#VALUE!"},3371.8423635726299,"2033-02-28",304708.82046493102,1172.6072370031302,2026.0727078496232,88.162418719876584,85,0,3371.8423635726299,null,{"$f":"IF(OR(D111=\"PG\",D111=0),0,E111*((1+$I$8)^-SUMIF(D$33:D111,\"PP\",J$33:J111)))","v":0.58456419071052468},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL111)","v":0.5281484821551129},599751.64143254748,-3157.4075152557589,3987.8741624230347,173.52814158523839,1003.9947887525142,85,1088.9947887525141,602909.04894780321]
[null,"",95,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G112=8,G112=1),Resolucion!$D$25,IF(D112=\"Pg\",0,1)),IF(D112=\"PG\",0,1))","v":1},28,3,2033,"2033-03-28",28,303536.21322792792,0,0,0,0,{"$f":"IF(OR(D112=\"PG\",D112=0),0,E112*((1+$I$8)^-SUMIF(D$18:D112,\"PP\",J$18:J112)))","v":0.52486021766727653},1385.1445393759238,1901.6978241967061,1822.3736938076529,79.324130389053067,85,0,3286.8423635726299,3371.8423635726299,302151.06868855201,{"$error":"#VALUE!"},3371.8423635726299,"2033-03-28",303536.21322792792,1385.1445393759238,1822.3736938076529,79.324130389053067,85,0,3371.8423635726299,null,{"$f":"IF(OR(D112=\"PG\",D112=0),0,E112*((1+$I$8)^-SUMIF(D$33:D112,\"PP\",J$33:J112)))","v":0.58092468073535497},28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL112)","v":0.52486021766727653},602909.04894780321,-2773.3167036050322,3619.7512609015284,157.56023145601785,1003.9947887525141,85,1088.9947887525141,605682.36565140821]
[null,"",96,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G113=8,G113=1),Resolucion!$D$25,IF(D113=\"Pg\",0,1)),IF(D113=\"PG\",0,1))","v":1},28,4,2033,"2033-04-28",31,302151.06868855201,0,0,0,0,{"$f":"IF(OR(D113=\"PG\",D113=0),0,E113*((1+$I$8)^-SUMIF(D$18:D113,\"PP\",J$18:J113)))","v":0.52124351440211369},1190.3543066232837,2096.4880569493462,2009.0656810767575,87.422375872588603,85,0,3286.8423635726299,3371.8423635726299,300960.71438192873,{"$error":"#VALUE!"},3371.8423635726299,"2033-04-28",302151.06868855201,1190.3543066232837,2009.0656810767575,87.422375872588603,85,0,3371.8423635726299,null,{"$f":"IF(OR(D113=\"PG\",D113=0),0,E113*((1+$I$8)^-SUMIF(D$33:D113,\"PP\",J$33:J113)))","v":0.57692164884437402},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL113)","v":0.52124351440211369},605682.36565140821,-3198.5580978033195,4027.3087887632969,175.24409779253659,1003.9947887525141,85,1088.9947887525141,608880.92374921148]
[null,"",97,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G114=8,G114=1),Resolucion!$D$25,IF(D114=\"Pg\",0,1)),IF(D114=\"PG\",0,1))","v":1},28,5,2033,"2033-05-28",30,300960.71438192873,0,0,0,0,{"$f":"IF(OR(D114=\"PG\",D114=0),0,E114*((1+$I$8)^-SUMIF(D$18:D114,\"PP\",J$18:J114)))","v":0.51776720976577517},1266.1830652849353,2020.6592982876944,1936.3902982620066,84.269000025687788,85,0,3286.8423635726299,3371.8423635726299,299694.53131664381,{"$error":"#VALUE!"},3371.8423635726299,"2033-05-28",300960.71438192873,1266.1830652849353,1936.3902982620066,84.269000025687788,85,0,3371.8423635726299,null,{"$f":"IF(OR(D114=\"PG\",D114=0),0,E114*((1+$I$8)^-SUMIF(D$33:D114,\"PP\",J$33:J114)))","v":0.57307401266806168},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL114)","v":0.51776720976577517},608880.92374921148,-3084.0500667049428,3917.558196810211,170.48665864724575,1003.9947887525141,85,1088.9947887525141,611964.97381591646]
[null,"",98,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G115=8,G115=1),Resolucion!$D$25,IF(D115=\"Pg\",0,1)),IF(D115=\"PG\",0,1))","v":1},28,6,2033,"2033-06-28",31,299694.53131664381,0,0,0,0,{"$f":"IF(OR(D115=\"PG\",D115=0),0,E115*((1+$I$8)^-SUMIF(D$18:D115,\"PP\",J$18:J115)))","v":0.51419938295185319},1207.399095787885,2079.4432677847449,1992.7316500584179,86.711617726327049,85,0,3286.8423635726299,3371.8423635726299,298487.13222085591,{"$error":"#VALUE!"},3371.8423635726299,"2033-06-28",299694.53131664381,1207.399095787885,1992.7316500584179,86.711617726327049,85,0,3371.8423635726299,null,{"$f":"IF(OR(D115=\"PG\",D115=0),0,E115*((1+$I$8)^-SUMIF(D$33:D115,\"PP\",J$33:J115)))","v":0.56912507810790702},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL115)","v":0.51419938295185319},611964.97381591646,-3242.1502420924417,4069.0831650901819,177.06186575477398,1003.9947887525142,85,1088.9947887525141,615207.12405800889]
[null,"",99,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G116=8,G116=1),Resolucion!$D$25,IF(D116=\"Pg\",0,1)),IF(D116=\"PG\",0,1))","v":1},28,7,2033,"2033-07-28",30,298487.13222085591,0,0,0,0,{"$f":"IF(OR(D116=\"PG\",D116=0),0,E116*((1+$I$8)^-SUMIF(D$18:D116,\"PP\",J$18:J116)))","v":0.51077005740713477},1282.79077039394,2004.0515931786899,1920.4751961580923,83.576397020597696,85,0,3286.8423635726299,3371.8423635726299,297204.341450462,{"$error":"#VALUE!"},3371.8423635726299,"2033-07-28",298487.13222085591,1282.79077039394,1920.4751961580923,83.576397020597696,85,0,3371.8423635726299,null,{"$f":"IF(OR(D116=\"PG\",D116=0),0,E116*((1+$I$8)^-SUMIF(D$33:D116,\"PP\",J$33:J116)))","v":0.565329439230841},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL116)","v":0.51077005740713477},615207.12405800889,-3126.5243660601063,3958.2611600789378,172.25799473368269,1003.9947887525142,85,1088.9947887525141,618333.64842406905]
[null,"",100,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G117=8,G117=1),Resolucion!$D$25,IF(D117=\"Pg\",0,1)),IF(D117=\"PG\",0,1))","v":1},28,8,2033,"2033-08-28",31,297204.341450462,0,0,0,0,{"$f":"IF(OR(D117=\"PG\",D117=0),0,E117*((1+$I$8)^-SUMIF(D$18:D117,\"PP\",J$18:J117)))","v":0.50725044652372264},1224.6773842170674,2062.1649793555625,1976.1738565638402,85.991122791722489,85,0,3286.8423635726299,3371.8423635726299,295979.66406624491,{"$error":"#VALUE!"},3371.8423635726299,"2033-08-28",297204.341450462,1224.6773842170674,1976.1738565638402,85.991122791722489,85,0,3371.8423635726299,null,{"$f":"IF(OR(D117=\"PG\",D117=0),0,E117*((1+$I$8)^-SUMIF(D$33:D117,\"PP\",J$33:J117)))","v":0.56143387092534802},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL117)","v":0.50725044652372264},618333.64842406905,-3286.3395620658594,4111.4298152103347,178.90453560803874,1003.9947887525141,85,1088.9947887525141,621619.98798613495]
[null,"",101,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G118=8,G118=1),Resolucion!$D$25,IF(D118=\"Pg\",0,1)),IF(D118=\"PG\",0,1))","v":1},28,9,2033,"2033-09-28",31,295979.66406624491,0,0,0,0,{"$f":"IF(OR(D118=\"PG\",D118=0),0,E118*((1+$I$8)^-SUMIF(D$18:D118,\"PP\",J$18:J118)))","v":0.50375508855136297},1233.1748603993328,2053.6675031732971,1968.0307203714026,85.636782801894284,85,0,3286.8423635726299,3371.8423635726299,294746.48920584557,{"$error":"#VALUE!"},3371.8423635726299,"2033-09-28",295979.66406624491,1233.1748603993328,1968.0307203714026,85.636782801894284,85,0,3371.8423635726299,null,{"$f":"IF(OR(D118=\"PG\",D118=0),0,E118*((1+$I$8)^-SUMIF(D$33:D118,\"PP\",J$33:J118)))","v":0.55756514617578812},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL118)","v":0.50375508855136297},621619.98798613495,-3309.1419690633106,4133.2813746278425,179.85538318798234,1003.9947887525143,85,1088.9947887525143,624929.12995519827]
[null,"",102,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G119=8,G119=1),Resolucion!$D$25,IF(D119=\"Pg\",0,1)),IF(D119=\"PG\",0,1))","v":1},28,10,2033,"2033-10-28",30,294746.48920584557,0,0,0,0,{"$f":"IF(OR(D119=\"PG\",D119=0),0,E119*((1+$I$8)^-SUMIF(D$18:D119,\"PP\",J$18:J119)))","v":0.50039541864368275},1307.9055602274843,1978.9368033451453,1896.4077863687351,82.529016976410361,85,0,3286.8423635726299,3371.8423635726299,293438.58364561811,{"$error":"#VALUE!"},3371.8423635726299,"2033-10-28",294746.48920584557,1307.9055602274843,1896.4077863687351,82.529016976410361,85,0,3371.8423635726299,null,{"$f":"IF(OR(D119=\"PG\",D119=0),0,E119*((1+$I$8)^-SUMIF(D$33:D119,\"PP\",J$33:J119)))","v":0.55384660340421044},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL119)","v":0.50039541864368275},624929.12995519827,-3191.7982063834434,4020.8128387511024,174.98015638485526,1003.9947887525143,85,1088.9947887525143,628120.92816158175]
[null,"",103,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G120=8,G120=1),Resolucion!$D$25,IF(D120=\"Pg\",0,1)),IF(D120=\"PG\",0,1))","v":1},28,11,2033,"2033-11-28",31,293438.58364561811,0,0,0,0,{"$f":"IF(OR(D120=\"PG\",D120=0),0,E120*((1+$I$8)^-SUMIF(D$18:D120,\"PP\",J$18:J120)))","v":0.49694729725142966},1250.8062551076641,2036.036108464966,1951.1345449314288,84.9015635335372,85,0,3286.8423635726299,3371.8423635726299,292187.77739051043,{"$error":"#VALUE!"},3371.8423635726299,"2033-11-28",293438.58364561811,1250.8062551076641,1951.1345449314288,84.9015635335372,85,0,3371.8423635726299,null,{"$f":"IF(OR(D120=\"PG\",D120=0),0,E120*((1+$I$8)^-SUMIF(D$33:D120,\"PP\",J$33:J120)))","v":0.55003016094676138},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL120)","v":0.49694729725142966},628120.92816158175,-3354.2490193078193,4176.5074861816165,181.73632187871701,1003.9947887525143,85,1088.9947887525143,631475.17718088953]
[null,"",104,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G121=8,G121=1),Resolucion!$D$25,IF(D121=\"Pg\",0,1)),IF(D121=\"PG\",0,1))","v":1},28,12,2033,"2033-12-28",30,292187.77739051043,0,0,0,0,{"$f":"IF(OR(D121=\"PG\",D121=0),0,E121*((1+$I$8)^-SUMIF(D$18:D121,\"PP\",J$18:J121)))","v":0.49363303022321992},1325.0848283984601,1961.7575351741698,1879.9449575060426,81.812577668127162,85,0,3286.8423635726299,3371.8423635726299,290862.69256211194,{"$error":"#VALUE!"},3371.8423635726299,"2033-12-28",292187.77739051043,1325.0848283984601,1879.9449575060426,81.812577668127162,85,0,3371.8423635726299,null,{"$f":"IF(OR(D121=\"PG\",D121=0),0,E121*((1+$I$8)^-SUMIF(D$33:D121,\"PP\",J$33:J121)))","v":0.54636187089461841},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL121)","v":0.49363303022321992},631475.17718088953,-3235.7485645582237,4062.9303037027162,176.81304960802157,1003.9947887525141,85,1088.9947887525141,634710.92574544775]
[null,"",105,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G122=8,G122=1),Resolucion!$D$25,IF(D122=\"Pg\",0,1)),IF(D122=\"PG\",0,1))","v":1},28,1,2034,"2034-01-28",31,290862.69256211194,0,0,0,0,{"$f":"IF(OR(D122=\"PG\",D122=0),0,E122*((1+$I$8)^-SUMIF(D$18:D122,\"PP\",J$18:J122)))","v":0.49023150705170693},1268.6791850827667,2018.1631784898632,1934.0069061098093,84.156272380053821,85,0,3286.8423635726299,3371.8423635726299,289594.01337702916,{"$error":"#VALUE!"},3371.8423635726299,"2034-01-28",290862.69256211194,1268.6791850827667,1934.0069061098093,84.156272380053821,85,0,3371.8423635726299,null,{"$f":"IF(OR(D122=\"PG\",D122=0),0,E122*((1+$I$8)^-SUMIF(D$33:D122,\"PP\",J$33:J122)))","v":0.54259700418171053},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL122)","v":0.49023150705170693},634710.92574544775,-3399.9739981730804,4220.3257590793073,183.64302784628723,1003.9947887525141,85,1088.9947887525141,638110.89974362077]
[null,"",106,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G123=8,G123=1),Resolucion!$D$25,IF(D123=\"Pg\",0,1)),IF(D123=\"PG\",0,1))","v":1},28,2,2034,"2034-02-28",31,289594.01337702916,0,0,0,0,{"$f":"IF(OR(D123=\"PG\",D123=0),0,E123*((1+$I$8)^-SUMIF(D$18:D123,\"PP\",J$18:J123)))","v":0.48685342307323393},1277.4819696341197,2009.3603939385102,1925.5711927360016,83.789201202508636,85,0,3286.8423635726299,3371.8423635726299,288316.53140739503,{"$error":"#VALUE!"},3371.8423635726299,"2034-02-28",289594.01337702916,1277.4819696341197,1925.5711927360016,83.789201202508636,85,0,3371.8423635726299,null,{"$f":"IF(OR(D123=\"PG\",D123=0),0,E123*((1+$I$8)^-SUMIF(D$33:D123,\"PP\",J$33:J123)))","v":0.53885808038707939},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL123)","v":0.48685342307323393},638110.89974362077,-3423.5648625444896,4242.9328976405932,184.62675365641067,1003.9947887525142,85,1088.9947887525141,641534.4646061653]
[null,"",107,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G124=8,G124=1),Resolucion!$D$25,IF(D124=\"Pg\",0,1)),IF(D124=\"PG\",0,1))","v":1},28,3,2034,"2034-03-28",28,288316.53140739503,0,0,0,0,{"$f":"IF(OR(D124=\"PG\",D124=0),0,E124*((1+$I$8)^-SUMIF(D$18:D124,\"PP\",J$18:J124)))","v":0.48382226256446792},1480.4980245343484,1806.3443390382815,1730.997618831602,75.346720206679564,85,0,3286.8423635726299,3371.8423635726299,286836.03338286065,{"$error":"#VALUE!"},3371.8423635726299,"2034-03-28",288316.53140739503,1480.4980245343484,1730.997618831602,75.346720206679564,85,0,3371.8423635726299,null,{"$f":"IF(OR(D124=\"PG\",D124=0),0,E124*((1+$I$8)^-SUMIF(D$33:D124,\"PP\",J$33:J124)))","v":0.53550313769654967},28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL124)","v":0.48382226256446792},641534.4646061653,-3015.3104615657776,3851.6509102370387,167.65434008125314,1003.9947887525143,85,1088.9947887525143,644549.77506773104]
[null,"",108,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G125=8,G125=1),Resolucion!$D$25,IF(D125=\"Pg\",0,1)),IF(D125=\"PG\",0,1))","v":1},28,4,2034,"2034-04-28",31,286836.03338286065,0,0,0,0,{"$f":"IF(OR(D125=\"PG\",D125=0),0,E125*((1+$I$8)^-SUMIF(D$18:D125,\"PP\",J$18:J125)))","v":0.48048834336489038},1296.6183312699591,1990.2240323026708,1907.2328066451298,82.991225657541065,85,0,3286.8423635726299,3371.8423635726299,285539.41505159071,{"$error":"#VALUE!"},3371.8423635726299,"2034-04-28",286836.03338286065,1296.6183312699591,1907.2328066451298,82.991225657541065,85,0,3371.8423635726299,null,{"$f":"IF(OR(D125=\"PG\",D125=0),0,E125*((1+$I$8)^-SUMIF(D$33:D125,\"PP\",J$33:J125)))","v":0.53181309626948192},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL125)","v":0.48048834336489038},644549.77506773104,-3468.2412731750196,4285.7463270107082,186.48973491682557,1003.9947887525142,85,1088.9947887525141,648018.01634090603]
[null,"",109,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G126=8,G126=1),Resolucion!$D$25,IF(D126=\"Pg\",0,1)),IF(D126=\"PG\",0,1))","v":1},28,5,2034,"2034-05-28",30,285539.41505159071,0,0,0,0,{"$f":"IF(OR(D126=\"PG\",D126=0),0,E126*((1+$I$8)^-SUMIF(D$18:D126,\"PP\",J$18:J126)))","v":0.47728384525681905},1369.7221333241641,1917.1202302484658,1837.1691940352084,79.951036213257311,85,0,3286.8423635726299,3371.8423635726299,284169.69291826652,{"$error":"#VALUE!"},3371.8423635726299,"2034-05-28",285539.41505159071,1369.7221333241641,1837.1691940352084,79.951036213257311,85,0,3371.8423635726299,null,{"$f":"IF(OR(D126=\"PG\",D126=0),0,E126*((1+$I$8)^-SUMIF(D$33:D126,\"PP\",J$33:J126)))","v":0.52826630042234746},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL126)","v":0.47728384525681905},648018.01634090603,-3346.8176847834789,4169.3674289632354,181.44504457275738,1003.994788752514,85,1088.9947887525141,651364.83402568952]
[null,"",110,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G127=8,G127=1),Resolucion!$D$25,IF(D127=\"Pg\",0,1)),IF(D127=\"PG\",0,1))","v":1},28,6,2034,"2034-06-28",31,284169.69291826652,0,0,0,0,{"$f":"IF(OR(D127=\"PG\",D127=0),0,E127*((1+$I$8)^-SUMIF(D$18:D127,\"PP\",J$18:J127)))","v":0.47399498093934067},1315.118848127453,1971.7235154451769,1889.503750962047,82.219764483129964,85,0,3286.8423635726299,3371.8423635726299,282854.57407013909,{"$error":"#VALUE!"},3371.8423635726299,"2034-06-28",284169.69291826652,1315.118848127453,1889.503750962047,82.219764483129964,85,0,3371.8423635726299,null,{"$f":"IF(OR(D127=\"PG\",D127=0),0,E127*((1+$I$8)^-SUMIF(D$33:D127,\"PP\",J$33:J127)))","v":0.52462612654499674},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL127)","v":0.47399498093934067},651364.83402568952,-3515.5278499684741,4331.0610800790228,188.46155864196558,1003.9947887525142,85,1088.9947887525141,654880.36187565804]
[null,"",111,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G128=8,G128=1),Resolucion!$D$25,IF(D128=\"Pg\",0,1)),IF(D128=\"PG\",0,1))","v":1},28,7,2034,"2034-07-28",30,282854.57407013909,0,0,0,0,{"$f":"IF(OR(D128=\"PG\",D128=0),0,E128*((1+$I$8)^-SUMIF(D$18:D128,\"PP\",J$18:J128)))","v":0.47083378870516829},1387.748236514195,1899.0941270584349,1819.8948463199729,79.199280738462022,85,0,3286.8423635726299,3371.8423635726299,281466.82583362487,{"$error":"#VALUE!"},3371.8423635726299,"2034-07-28",282854.57407013909,1387.748236514195,1819.8948463199729,79.199280738462022,85,0,3371.8423635726299,null,{"$f":"IF(OR(D128=\"PG\",D128=0),0,E128*((1+$I$8)^-SUMIF(D$33:D128,\"PP\",J$33:J128)))","v":0.52112726241400653},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL128)","v":0.47083378870516829},654880.36187565804,-3392.891679329035,4213.5199667590896,183.36650132245938,1003.994788752514,85,1088.9947887525141,658273.25355498702]
[null,"",112,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G129=8,G129=1),Resolucion!$D$25,IF(D129=\"Pg\",0,1)),IF(D129=\"PG\",0,1))","v":1},28,8,2034,"2034-08-28",31,281466.82583362487,0,0,0,0,{"$f":"IF(OR(D129=\"PG\",D129=0),0,E129*((1+$I$8)^-SUMIF(D$18:D129,\"PP\",J$18:J129)))","v":0.46758937039408471},1333.8728064936024,1952.9695570790275,1871.5318221390421,81.43773493998529,85,0,3286.8423635726299,3371.8423635726299,280132.95302713127,{"$error":"#VALUE!"},3371.8423635726299,"2034-08-28",281466.82583362487,1333.8728064936024,1871.5318221390421,81.43773493998529,85,0,3371.8423635726299,null,{"$f":"IF(OR(D129=\"PG\",D129=0),0,E129*((1+$I$8)^-SUMIF(D$33:D129,\"PP\",J$33:J129)))","v":0.51753628217184833},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL129)","v":0.46758937039408471},658273.25355498702,-3563.4622130618473,4376.9966071219487,190.46039469241262,1003.9947887525141,85,1088.9947887525141,661836.71576804889]
[null,"",113,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G130=8,G130=1),Resolucion!$D$25,IF(D130=\"Pg\",0,1)),IF(D130=\"PG\",0,1))","v":1},28,9,2034,"2034-09-28",31,280132.95302713127,0,0,0,0,{"$f":"IF(OR(D130=\"PG\",D130=0),0,E130*((1+$I$8)^-SUMIF(D$18:D130,\"PP\",J$18:J130)))","v":0.46436730869892345},1343.1279397633307,1943.7144238092992,1862.6626227346537,81.051801074645525,85,0,3286.8423635726299,3371.8423635726299,278789.82508736796,{"$error":"#VALUE!"},3371.8423635726299,"2034-09-28",280132.95302713127,1343.1279397633307,1862.6626227346537,81.051801074645525,85,0,3371.8423635726299,null,{"$f":"IF(OR(D130=\"PG\",D130=0),0,E130*((1+$I$8)^-SUMIF(D$33:D130,\"PP\",J$33:J130)))","v":0.51397004663224077},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL130)","v":0.46436730869892345},661836.71576804889,-3588.1874473742737,4400.690813034078,191.49142309270988,1003.9947887525142,85,1088.9947887525141,665424.90321542311]
[null,"",114,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G131=8,G131=1),Resolucion!$D$25,IF(D131=\"Pg\",0,1)),IF(D131=\"PG\",0,1))","v":1},28,10,2034,"2034-10-28",30,278789.82508736796,0,0,0,0,{"$f":"IF(OR(D131=\"PG\",D131=0),0,E131*((1+$I$8)^-SUMIF(D$18:D131,\"PP\",J$18:J131)))","v":0.46127032584236788},1415.0390835741166,1871.8032799985133,1793.7421289752103,78.061151023303026,85,0,3286.8423635726299,3371.8423635726299,277374.78600379382,{"$error":"#VALUE!"},3371.8423635726299,"2034-10-28",278789.82508736796,1415.0390835741166,1793.7421289752103,78.061151023303026,85,0,3371.8423635726299,null,{"$f":"IF(OR(D131=\"PG\",D131=0),0,E131*((1+$I$8)^-SUMIF(D$33:D131,\"PP\",J$33:J131)))","v":0.51054225058935621},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL131)","v":0.46127032584236788},665424.90321542311,-3463.688047380369,4281.3638632353332,186.31897289754971,1003.9947887525138,85,1088.9947887525138,668888.59126280353]
[null,"",115,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G132=8,G132=1),Resolucion!$D$25,IF(D132=\"Pg\",0,1)),IF(D132=\"PG\",0,1))","v":1},28,11,2034,"2034-11-28",31,277374.78600379382,0,0,0,0,{"$f":"IF(OR(D132=\"PG\",D132=0),0,E132*((1+$I$8)^-SUMIF(D$18:D132,\"PP\",J$18:J132)))","v":0.45809180737699162},1362.2655991090235,1924.5767644636064,1844.3229930477014,80.253771415905078,85,0,3286.8423635726299,3371.8423635726299,276012.52040468482,{"$error":"#VALUE!"},3371.8423635726299,"2034-11-28",277374.78600379382,1362.2655991090235,1844.3229930477014,80.253771415905078,85,0,3371.8423635726299,null,{"$f":"IF(OR(D132=\"PG\",D132=0),0,E132*((1+$I$8)^-SUMIF(D$33:D132,\"PP\",J$33:J132)))","v":0.50702420947563487},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL132)","v":0.45809180737699162},668888.59126280353,-3637.1171857929253,4447.5802088096107,193.53176573582857,1003.994788752514,85,1088.9947887525141,672525.70844859642]
[null,"",116,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G133=8,G133=1),Resolucion!$D$25,IF(D133=\"Pg\",0,1)),IF(D133=\"PG\",0,1))","v":1},28,12,2034,"2034-12-28",30,276012.52040468482,0,0,0,0,{"$f":"IF(OR(D133=\"PG\",D133=0),0,E133*((1+$I$8)^-SUMIF(D$18:D133,\"PP\",J$18:J133)))","v":0.45503667742361459},1433.685990838298,1853.1563727343319,1775.8728670221685,77.283505712163304,85,0,3286.8423635726299,3371.8423635726299,274578.83441384655,{"$error":"#VALUE!"},3371.8423635726299,"2034-12-28",276012.52040468482,1433.685990838298,1775.8728670221685,77.283505712163304,85,0,3371.8423635726299,null,{"$f":"IF(OR(D133=\"PG\",D133=0),0,E133*((1+$I$8)^-SUMIF(D$33:D133,\"PP\",J$33:J133)))","v":0.50364273697490203},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL133)","v":0.45503667742361459},672525.70844859642,-3511.3630675211471,4327.0506579108524,188.30719836280872,1003.9947887525141,85,1088.9947887525141,676037.07151611755]
[null,"",117,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G134=8,G134=1),Resolucion!$D$25,IF(D134=\"Pg\",0,1)),IF(D134=\"PG\",0,1))","v":1},28,1,2035,"2035-01-28",31,274578.83441384655,0,0,0,0,{"$f":"IF(OR(D134=\"PG\",D134=0),0,E134*((1+$I$8)^-SUMIF(D$18:D134,\"PP\",J$18:J134)))","v":0.45190111374092351},1381.6654282791628,1905.1769352934671,1825.732125870908,79.444809422559032,85,0,3286.8423635726299,3371.8423635726299,273197.1689855674,{"$error":"#VALUE!"},3371.8423635726299,"2035-01-28",274578.83441384655,1381.6654282791628,1825.732125870908,79.444809422559032,85,0,3371.8423635726299,null,{"$f":"IF(OR(D134=\"PG\",D134=0),0,E134*((1+$I$8)^-SUMIF(D$33:D134,\"PP\",J$33:J134)))","v":0.50017223898328744},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL134)","v":0.45190111374092351},676037.07151611755,-3686.7172204426752,4495.1119498394328,195.60005935575668,1003.9947887525143,85,1088.9947887525143,679723.78873656027]
[null,"",118,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G135=8,G135=1),Resolucion!$D$25,IF(D135=\"Pg\",0,1)),IF(D135=\"PG\",0,1))","v":1},28,2,2035,"2035-02-28",31,273197.1689855674,0,0,0,0,{"$f":"IF(OR(D135=\"PG\",D135=0),0,E135*((1+$I$8)^-SUMIF(D$18:D135,\"PP\",J$18:J135)))","v":0.44878715657941193},1391.2521726903594,1895.5901908822705,1816.545143323621,79.045047558649543,85,0,3286.8423635726299,3371.8423635726299,271805.91681287705,{"$error":"#VALUE!"},3371.8423635726299,"2035-02-28",273197.1689855674,1391.2521726903594,1816.545143323621,79.045047558649543,85,0,3371.8423635726299,null,{"$f":"IF(OR(D135=\"PG\",D135=0),0,E135*((1+$I$8)^-SUMIF(D$33:D135,\"PP\",J$33:J135)))","v":0.49672565547594033},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL135)","v":0.44878715657941193},679723.78873656027,-3712.2976648725262,4519.6257040868513,196.66674953818892,1003.9947887525141,85,1088.9947887525141,683436.08640143275]
[null,"",119,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G136=8,G136=1),Resolucion!$D$25,IF(D136=\"Pg\",0,1)),IF(D136=\"PG\",0,1))","v":1},28,3,2035,"2035-03-28",28,271805.91681287705,0,0,0,0,{"$f":"IF(OR(D136=\"PG\",D136=0),0,E136*((1+$I$8)^-SUMIF(D$18:D136,\"PP\",J$18:J136)))","v":0.44599299751346999},1583.939388306545,1702.9029752660849,1631.8710290067086,71.031946259376326,85,0,3286.8423635726299,3371.8423635726299,270221.97742457053,{"$error":"#VALUE!"},3371.8423635726299,"2035-03-28",271805.91681287705,1583.939388306545,1631.8710290067086,71.031946259376326,85,0,3371.8423635726299,null,{"$f":"IF(OR(D136=\"PG\",D136=0),0,E136*((1+$I$8)^-SUMIF(D$33:D136,\"PP\",J$33:J136)))","v":0.49363303022321992},28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL136)","v":0.44599299751346999},683436.08640143275,-3277.830119932004,4103.2202781075976,178.60463057692033,1003.9947887525138,85,1088.9947887525138,686713.91652136471]
[null,"",120,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G137=8,G137=1),Resolucion!$D$25,IF(D137=\"Pg\",0,1)),IF(D137=\"PG\",0,1))","v":1},28,4,2035,"2035-04-28",31,270221.97742457053,0,0,0,0,{"$f":"IF(OR(D137=\"PG\",D137=0),0,E137*((1+$I$8)^-SUMIF(D$18:D137,\"PP\",J$18:J137)))","v":0.44291975195960465},1411.8956660324127,1874.9466975402172,1796.7624720732033,78.184225467013917,85,0,3286.8423635726299,3371.8423635726299,268810.08175853814,{"$error":"#VALUE!"},3371.8423635726299,"2035-04-28",270221.97742457053,1411.8956660324127,1796.7624720732033,78.184225467013917,85,0,3371.8423635726299,null,{"$f":"IF(OR(D137=\"PG\",D137=0),0,E137*((1+$I$8)^-SUMIF(D$33:D137,\"PP\",J$33:J137)))","v":0.49023150705170693},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL137)","v":0.44291975195960465},686713.91652136471,-3760.7989641762128,4566.1045264181648,198.68922651056229,1003.9947887525143,85,1088.9947887525143,690474.71548554092]
[null,"",121,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G138=8,G138=1),Resolucion!$D$25,IF(D138=\"Pg\",0,1)),IF(D138=\"PG\",0,1))","v":1},28,5,2035,"2035-05-28",30,268810.08175853814,0,0,0,0,{"$f":"IF(OR(D138=\"PG\",D138=0),0,E138*((1+$I$8)^-SUMIF(D$18:D138,\"PP\",J$18:J138)))","v":0.4399658082754721},1482.0433807739621,1804.7989827986678,1729.5321599073957,75.266822891272199,85,0,3286.8423635726299,3371.8423635726299,267328.03837776417,{"$error":"#VALUE!"},3371.8423635726299,"2035-05-28",268810.08175853814,1482.0433807739621,1729.5321599073957,75.266822891272199,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL138)","v":0.4399658082754721},690474.71548554092,-3631.8732412118134,4442.5351096312488,193.33292033307848,1003.994788752514,85,1088.9947887525141,694106.58872675279]
[null,"",122,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G139=8,G139=1),Resolucion!$D$25,IF(D139=\"Pg\",0,1)),IF(D139=\"PG\",0,1))","v":1},28,6,2035,"2035-06-28",31,267328.03837776417,0,0,0,0,{"$f":"IF(OR(D139=\"PG\",D139=0),0,E139*((1+$I$8)^-SUMIF(D$18:D139,\"PP\",J$18:J139)))","v":0.43693409483675499},1431.9753853446839,1854.866978227946,1777.5200657917956,77.346912436150376,85,0,3286.8423635726299,3371.8423635726299,265896.06299241947,{"$error":"#VALUE!"},3371.8423635726299,"2035-06-28",267328.03837776417,1431.9753853446839,1777.5200657917956,77.346912436150376,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL139)","v":0.43693409483675499},694106.58872675279,-3812.0933350841415,4615.2599508346993,200.82817300195612,1003.994788752514,85,1088.9947887525141,697918.68206183694]
[null,"",123,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G140=8,G140=1),Resolucion!$D$25,IF(D140=\"Pg\",0,1)),IF(D140=\"PG\",0,1))","v":1},28,7,2035,"2035-07-28",30,265896.06299241947,0,0,0,0,{"$f":"IF(OR(D140=\"PG\",D140=0),0,E140*((1+$I$8)^-SUMIF(D$18:D140,\"PP\",J$18:J140)))","v":0.43402007101163803},1501.6081905107908,1785.2341730618391,1710.783275425068,74.450897636771089,85,0,3286.8423635726299,3371.8423635726299,264394.45480190869,{"$error":"#VALUE!"},3371.8423635726299,"2035-07-28",265896.06299241947,1501.6081905107908,1710.783275425068,74.450897636771089,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL140)","v":0.43402007101163803},697918.68206183694,-3681.8522569429056,4490.4298147210093,195.41723097441039,1003.9947887525141,85,1088.9947887525141,701600.53431877983]
[null,"",124,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G141=8,G141=1),Resolucion!$D$25,IF(D141=\"Pg\",0,1)),IF(D141=\"PG\",0,1))","v":1},28,8,2035,"2035-08-28",31,264394.45480190869,0,0,0,0,{"$f":"IF(OR(D141=\"PG\",D141=0),0,E141*((1+$I$8)^-SUMIF(D$18:D141,\"PP\",J$18:J141)))","v":0.43102932841935199},1452.330179909992,1834.5121836626379,1758.014054741089,76.498128921548798,85,0,3286.8423635726299,3371.8423635726299,262942.12462199869,{"$error":"#VALUE!"},3371.8423635726299,"2035-08-28",264394.45480190869,1452.330179909992,1758.014054741089,76.498128921548798,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL141)","v":0.43102932841935199},701600.53431877983,-3864.0903956979078,4665.088763190538,202.99642125988373,1003.994788752514,85,1088.9947887525141,705464.62471447769]
[null,"",125,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G142=8,G142=1),Resolucion!$D$25,IF(D142=\"Pg\",0,1)),IF(D142=\"PG\",0,1))","v":1},28,9,2035,"2035-09-28",31,262942.12462199869,0,0,0,0,{"$f":"IF(OR(D142=\"PG\",D142=0),0,E142*((1+$I$8)^-SUMIF(D$18:D142,\"PP\",J$18:J142)))","v":0.42805919441604778},1462.4072347095791,1824.4351288630507,1748.3572074735496,76.077921389501086,85,0,3286.8423635726299,3371.8423635726299,261479.7173872891,{"$error":"#VALUE!"},3371.8423635726299,"2035-09-28",262942.12462199869,1462.4072347095791,1748.3572074735496,76.077921389501086,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL142)","v":0.42805919441604778},705464.62471447769,-3890.9015514575567,4690.781908795715,204.11443141435569,1003.9947887525141,85,1088.9947887525141,709355.52626593527]
[null,"",126,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G143=8,G143=1),Resolucion!$D$25,IF(D143=\"Pg\",0,1)),IF(D143=\"PG\",0,1))","v":1},28,10,2035,"2035-10-28",30,261479.7173872891,0,0,0,0,{"$f":"IF(OR(D143=\"PG\",D143=0),0,E143*((1+$I$8)^-SUMIF(D$18:D143,\"PP\",J$18:J143)))","v":0.42520435954317115},1531.2596678798068,1755.5826956928231,1682.36837482547,73.214320867352981,85,0,3286.8423635726299,3371.8423635726299,259948.45771940929,{"$error":"#VALUE!"},3371.8423635726299,"2035-10-28",261479.7173872891,1531.2596678798068,1682.36837482547,73.214320867352981,85,0,3371.8423635726299,null,-2.6007325947721256,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL143)","v":0.42520435954317115},709355.52626593527,-3758.6395732926135,4564.0148146936172,198.61954735151033,1003.9947887525141,85,1088.9947887525141,713114.16583922785]
[null,"",127,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G144=8,G144=1),Resolucion!$D$25,IF(D144=\"Pg\",0,1)),IF(D144=\"PG\",0,1))","v":1},28,11,2035,"2035-11-28",31,259948.45771940929,0,0,0,0,{"$f":"IF(OR(D144=\"PG\",D144=0),0,E144*((1+$I$8)^-SUMIF(D$18:D144,\"PP\",J$18:J144)))","v":0.4222743641963031},1483.1789199960294,1803.6634435766005,1728.4516898109023,75.211753765698106,85,0,3286.8423635726299,3371.8423635726299,258465.27879941327,{"$error":"#VALUE!"},3371.8423635726299,"2035-11-28",259948.45771940929,1483.1789199960294,1728.4516898109023,75.211753765698106,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL144)","v":0.4222743641963031},713114.16583922785,-3943.9782183010293,4741.6453084071263,206.32769864641719,1003.9947887525142,85,1088.9947887525141,717058.14405752893]
[null,"",128,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G145=8,G145=1),Resolucion!$D$25,IF(D145=\"Pg\",0,1)),IF(D145=\"PG\",0,1))","v":1},28,12,2035,"2035-12-28",30,258465.27879941327,0,0,0,0,{"$f":"IF(OR(D145=\"PG\",D145=0),0,E145*((1+$I$8)^-SUMIF(D$18:D145,\"PP\",J$18:J145)))","v":0.41945810981710702},1551.4986993235543,1735.3436642490756,1662.9733861863153,72.370278062760278,85,0,3286.8423635726299,3371.8423635726299,256913.7801000897,{"$error":"#VALUE!"},3371.8423635726299,"2035-12-28",258465.27879941327,1551.4986993235543,1662.9733861863153,72.370278062760278,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL145)","v":0.41945810981710702},717058.14405752893,-3810.3551810712024,4613.5736894905922,200.7762803331245,1003.9947887525143,85,1088.9947887525143,720868.49923860014]
[null,{"$f":"IF(D146=\"PG\",\"Periodo de Gracia\",\"\")","v":""},129,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G146=8,G146=1),Resolucion!$D$25,IF(D146=\"Pg\",0,1)),IF(D146=\"PG\",0,1))","v":1},28,1,2036,"2036-01-28",31,256913.7801000897,{"$f":"IF(D146=\"PG\",((($I$8+1)^J146-1)*K146),0)","v":0},{"$f":"IF(D146=\"PG\",((($I$6+1)^J146-1)*K146),0)","v":0},{"$f":"IF(D146=\"PG\",((($I$7+1)^J146-1)*K146),0)","v":0},{"$f":"IF(D146=\"PG\",(+$I$12),0)","v":0},{"$f":"IF(OR(D146=\"PG\",D146=0),0,E146*((1+$I$8)^-SUMIF(D$18:D146,\"PP\",J$18:J146)))","v":0.41656771068928378},{"$f":"+IF(D146=\"PG\",0,X146-SUM(R146,U146,V146))","v":1504.2351598869197},{"$f":"S146+T146","v":1782.6072036857101},{"$f":"IF(OR(D146=\"PG\",D146=0),0,IF(O130>=0,K146*((1+$I$6)^J146-1),K146*((1+$I$6)^(J146+O130)-1)))","v":1708.2734833111888},{"$f":"IF(OR(D146=\"PG\",D146=0),0,IF(O130>=0,K146*((1+$I$7)^30-1)*J146/30,K146*((1+$I$7)^(30+O130)-1)*J146/30))","v":74.333720374521334},{"$f":"IF(OR(D146=\"PG\",D146=0),0,$I$12)","v":85},{"$f":"IF(OR(D146=\"PG\",D146=0),0,$I$11)","v":0},{"$f":"IF(OR(D146=\"PG\",D146=0),0,E146*$N$10)","v":3286.8423635726299},{"$f":"IF(OR(D146=\"PG\",D146=0),0,W146+U146+V146)","v":3371.8423635726299},{"$f":"+K146+N146+O146+M146-Q146","v":255409.54494020279},{"$error":"#VALUE!"},{"$f":"+X146","v":3371.8423635726299},{"$f":"+I146","v":"2036-01-28"},{"$f":"+K146","v":256913.7801000897},{"$f":"+Q146","v":1504.2351598869197},{"$f":"+IF(D146=\"PG\",M146,S146)","v":1708.2734833111888},{"$f":"+IF(D146=\"PG\",N146,T146)","v":74.333720374521334},{"$f":"+IF(D146=\"PG\",O146,U146)","v":85},0,{"$f":"+X146","v":3371.8423635726299},null,null,{"$f":"+J146","v":31},{"$f":"+(1+$S$6)^(AL146/360)-1","v":6.6492092508454448E-3},{"$f":"+$R$7*AL146/30","v":2.8933333332903377E-4},{"$f":"1/(1+$R$10)^SUM($AL$18:AL146)","v":0.41656771068928378},720868.49923860014,{"$f":"+$AR$13-AR146-AS146","v":-3997.7819908044603},{"$f":"+AP146*AM146","v":4793.2054937803723},{"$f":"+AP146*AN146","v":208.57128577660222},{"$f":"+AQ146+AR146+AS146","v":1003.9947887525143},{"$f":"+U146","v":85},{"$f":"+AT146+AU146","v":1088.9947887525143},{"$f":"+AP146-AQ146","v":724866.28122940462}]
[null,"",{"$f":"+C146+1","v":130},"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G147=8,G147=1),Resolucion!$D$25,IF(D147=\"Pg\",0,1)),IF(D147=\"PG\",0,1))","v":1},{"$f":"F146","v":28},{"$f":"IF(G146=12,1,G146+1)","v":2},{"$f":"IF(G146=12,H146+1,H146)","v":2036},{"$f":"DATE(H147,G147,F147)","v":"2036-02-28"},{"$f":"+I147-I146","v":31},{"$f":"+Y146","v":255409.54494020279},0,0,0,0,{"$f":"IF(OR(D147=\"PG\",D147=0),0,E147*((1+$I$8)^-SUMIF(D$18:D147,\"PP\",J$18:J147)))","v":0.41369722870437076},1514.6723596004076,1772.1700039722223,1698.2715089706217,73.898495001600523,85,0,3286.8423635726299,3371.8423635726299,253894.87258060239,{"$f":"YEAR(I147-$Z$17)-1900","v":{"$error":"#VALUE!"}},3371.8423635726299,"2036-02-28",255409.54494020279,1514.6723596004076,1698.2715089706217,73.898495001600523,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL147)","v":0.41369722870437076},{"$f":"+AW146","v":724866.28122940462},-4025.5207713899031,4819.7875827764929,209.72797736592446,1003.9947887525143,85,1088.9947887525143,728891.80200079456]
[null,"",131,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G148=8,G148=1),Resolucion!$D$25,IF(D148=\"Pg\",0,1)),IF(D148=\"PG\",0,1))","v":1},28,3,2036,"2036-03-28",29,253894.87258060239,0,0,0,0,{"$f":"IF(OR(D148=\"PG\",D148=0),0,E148*((1+$I$8)^-SUMIF(D$18:D148,\"PP\",J$18:J148)))","v":0.41102984864362513},1639.175432109133,1647.6669314634969,1578.9460526193684,68.720878844128507,85,0,3286.8423635726299,3371.8423635726299,252255.69714849326,{"$error":"#VALUE!"},3371.8423635726299,"2036-03-28",253894.87258060239,1639.175432109133,1578.9460526193684,68.720878844128507,85,0,3371.8423635726299,null,null,29,6.2188969653893533E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL148)","v":0.41102984864362513},728891.80200079456,-3726.1949412126878,4532.9030155599185,197.28671440528333,1003.994788752514,85,1088.9947887525141,732617.99694200722]
[null,"",132,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G149=8,G149=1),Resolucion!$D$25,IF(D149=\"Pg\",0,1)),IF(D149=\"PG\",0,1))","v":1},28,4,2036,"2036-04-28",31,252255.69714849326,0,0,0,0,{"$f":"IF(OR(D149=\"PG\",D149=0),0,E149*((1+$I$8)^-SUMIF(D$18:D149,\"PP\",J$18:J149)))","v":0.40819752692132766},1536.5554668071888,1750.286896765441,1677.3009150582282,72.985981707212801,85,0,3286.8423635726299,3371.8423635726299,250719.14168168607,{"$error":"#VALUE!"},3371.8423635726299,"2036-04-28",252255.69714849326,1536.5554668071888,1677.3009150582282,72.985981707212801,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL149)","v":0.40819752692132766},732617.99694200722,-4079.3063809622113,4871.3303626026545,211.97080711207082,1003.9947887525141,85,1088.9947887525141,736697.30332296947]
[null,"",133,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G150=8,G150=1),Resolucion!$D$25,IF(D150=\"Pg\",0,1)),IF(D150=\"PG\",0,1))","v":1},28,5,2036,"2036-05-28",30,250719.14168168607,0,0,0,0,{"$f":"IF(OR(D150=\"PG\",D150=0),0,E150*((1+$I$8)^-SUMIF(D$18:D150,\"PP\",J$18:J150)))","v":0.40547515452498956},1603.5064971681713,1683.3358664044586,1613.1345067346297,70.201359669828889,85,0,3286.8423635726299,3371.8423635726299,249115.63518451789,{"$error":"#VALUE!"},3371.8423635726299,"2036-05-28",250719.14168168607,1603.5064971681713,1613.1345067346297,70.201359669828889,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL150)","v":0.40547515452498956},736697.30332296947,-3942.2130877144768,4739.9326315396247,206.27524492736615,1003.9947887525141,85,1088.9947887525141,740639.51641068398]
[null,"",134,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G151=8,G151=1),Resolucion!$D$25,IF(D151=\"Pg\",0,1)),IF(D151=\"PG\",0,1))","v":1},28,6,2036,"2036-06-28",31,249115.63518451789,0,0,0,0,{"$f":"IF(OR(D151=\"PG\",D151=0),0,E151*((1+$I$8)^-SUMIF(D$18:D151,\"PP\",J$18:J151)))","v":0.40268110905164295},1558.3429204611784,1728.4994431114515,1656.4219859991354,72.077457112316097,85,0,3286.8423635726299,3371.8423635726299,247557.29226405671,{"$error":"#VALUE!"},3371.8423635726299,"2036-06-28",249115.63518451789,1558.3429204611784,1656.4219859991354,72.077457112316097,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL151)","v":0.40268110905164295},740639.51641068398,-4134.9640353854102,4924.667124059617,214.2917000783068,1003.9947887525136,85,1088.9947887525136,744774.48044606938]
[null,"",135,{"$f":"IF(C152<=$I$4,\"PG\",IF(AND(C152>$I$4,C152<=$I$9),\"PP\",0))","v":"PP"},{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G152=8,G152=1),Resolucion!$D$25,IF(D152=\"Pg\",0,1)),IF(D152=\"PG\",0,1))","v":1},28,7,2036,"2036-07-28",30,247557.29226405671,0,0,0,0,{"$f":"IF(OR(D152=\"PG\",D152=0),0,E152*((1+$I$8)^-SUMIF(D$18:D152,\"PP\",J$18:J152)))","v":0.39999552703923574},1624.7352493614242,1662.1071142112057,1592.7910723783,69.316041832905825,85,0,3286.8423635726299,3371.8423635726299,245932.55701469528,{"$error":"#VALUE!"},3371.8423635726299,"2036-07-28",247557.29226405671,1624.7352493614242,1592.7910723783,69.316041832905825,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL152)","v":0.39999552703923574},744774.48044606938,-3996.4434981227814,4791.9014323534948,208.53685452180051,1003.9947887525138,85,1088.9947887525138,748770.92394419212]
[null,"",136,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G153=8,G153=1),Resolucion!$D$25,IF(D153=\"Pg\",0,1)),IF(D153=\"PG\",0,1))","v":1},28,8,2036,"2036-08-28",31,245932.55701469528,0,0,0,0,{"$f":"IF(OR(D153=\"PG\",D153=0),0,E153*((1+$I$8)^-SUMIF(D$18:D153,\"PP\",J$18:J153)))","v":0.39723924054619003},1580.4288438912488,1706.4135196813811,1635.2570331861866,71.156486495194443,85,0,3286.8423635726299,3371.8423635726299,244352.12817080403,{"$error":"#VALUE!"},3371.8423635726299,"2036-08-28",245932.55701469528,1580.4288438912488,1635.2570331861866,71.156486495194443,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL153)","v":0.39723924054619003},748770.92394419212,-4191.3841528259327,4978.7345542538133,216.64438732463353,1003.9947887525141,85,1088.9947887525141,752962.30809701805]
[null,"",137,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G154=8,G154=1),Resolucion!$D$25,IF(D154=\"Pg\",0,1)),IF(D154=\"PG\",0,1))","v":1},28,9,2036,"2036-09-28",31,244352.12817080403,0,0,0,0,{"$f":"IF(OR(D154=\"PG\",D154=0),0,E154*((1+$I$8)^-SUMIF(D$18:D154,\"PP\",J$18:J154)))","v":0.39450194705361102},1591.3947167258459,1695.447646846784,1624.7484310970819,70.699215749702034,85,0,3286.8423635726299,3371.8423635726299,242760.73345407817,{"$error":"#VALUE!"},3371.8423635726299,"2036-09-28",244352.12817080403,1591.3947167258459,1624.7484310970819,70.699215749702034,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL154)","v":0.39450194705361102},752962.30809701805,-4220.4662502569499,5006.6039445366305,217.85709447283315,1003.9947887525137,85,1088.9947887525136,757182.77434727503]
[null,"",138,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G155=8,G155=1),Resolucion!$D$25,IF(D155=\"Pg\",0,1)),IF(D155=\"PG\",0,1))","v":1},28,10,2036,"2036-10-28",30,242760.73345407817,0,0,0,0,{"$f":"IF(OR(D155=\"PG\",D155=0),0,E155*((1+$I$8)^-SUMIF(D$18:D155,\"PP\",J$18:J155)))","v":0.39187091393819634},1656.9394896360109,1629.902873936619,1561.9298685704873,67.973005366131787,85,0,3286.8423635726299,3371.8423635726299,241103.79396444216,{"$error":"#VALUE!"},3371.8423635726299,"2036-10-28",242760.73345407817,1656.9394896360109,1561.9298685704873,67.973005366131787,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL155)","v":0.39187091393819634},757182.77434727503,-4079.7531569892176,4871.7367689276452,212.01117681408647,1003.9947887525141,85,1088.9947887525141,761262.52750426426]
[null,"",139,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G156=8,G156=1),Resolucion!$D$25,IF(D156=\"Pg\",0,1)),IF(D156=\"PG\",0,1))","v":1},28,11,2036,"2036-11-28",31,241103.79396444216,0,0,0,0,{"$f":"IF(OR(D156=\"PG\",D156=0),0,E156*((1+$I$8)^-SUMIF(D$18:D156,\"PP\",J$18:J156)))","v":0.38917061247457679},1613.9334219443183,1672.9089416283116,1603.1495772423029,69.759364386008627,85,0,3286.8423635726299,3371.8423635726299,239489.86054249783,{"$error":"#VALUE!"},3371.8423635726299,"2036-11-28",241103.79396444216,1613.9334219443183,1603.1495772423029,69.759364386008627,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL156)","v":0.38917061247457679},761262.52750426426,-4278.0576760721187,5061.7938402033387,220.25862462129402,1003.9947887525141,85,1088.9947887525141,765540.58518033638]
[null,"",140,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G157=8,G157=1),Resolucion!$D$25,IF(D157=\"Pg\",0,1)),IF(D157=\"PG\",0,1))","v":1},28,12,2036,"2036-12-28",30,239489.86054249783,0,0,0,0,{"$f":"IF(OR(D157=\"PG\",D157=0),0,E157*((1+$I$8)^-SUMIF(D$18:D157,\"PP\",J$18:J157)))","v":0.38657513537588534},1678.900228850348,1607.9421347222819,1540.884973771379,67.057160950902912,85,0,3286.8423635726299,3371.8423635726299,237810.96031364749,{"$error":"#VALUE!"},3371.8423635726299,"2036-12-28",239489.86054249783,1678.900228850348,1540.884973771379,67.057160950902912,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL157)","v":0.38657513537588534},765540.58518033638,-4135.8677505760843,4925.5111754812897,214.35136384730887,1003.9947887525143,85,1088.9947887525143,769676.45293091249]
[null,"",141,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G158=8,G158=1),Resolucion!$D$25,IF(D158=\"Pg\",0,1)),IF(D158=\"PG\",0,1))","v":1},28,1,2037,"2037-01-28",31,237810.96031364749,0,0,0,0,{"$f":"IF(OR(D158=\"PG\",D158=0),0,E158*((1+$I$8)^-SUMIF(D$18:D158,\"PP\",J$18:J158)))","v":0.38391132602763889},1636.7808884529597,1650.0614751196701,1581.2548372699439,68.806637849726201,85,0,3286.8423635726299,3371.8423635726299,236174.17942519454,{"$error":"#VALUE!"},3371.8423635726299,"2037-01-28",237810.96031364749,1636.7808884529597,1581.2548372699439,68.806637849726201,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL158)","v":0.38391132602763889},769676.45293091249,-4336.4380559449855,5117.739790986132,222.69305371136807,1003.9947887525145,85,1088.9947887525145,774012.89098685747]
[null,"",142,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G159=8,G159=1),Resolucion!$D$25,IF(D159=\"Pg\",0,1)),IF(D159=\"PG\",0,1))","v":1},28,2,2037,"2037-02-28",31,236174.17942519454,0,0,0,0,{"$f":"IF(OR(D159=\"PG\",D159=0),0,E159*((1+$I$8)^-SUMIF(D$18:D159,\"PP\",J$18:J159)))","v":0.38126587243897053},1648.1377623484536,1638.7046012241763,1570.3715386448355,68.333062579340833,85,0,3286.8423635726299,3371.8423635726299,234526.04166284608,{"$error":"#VALUE!"},3371.8423635726299,"2037-02-28",236174.17942519454,1648.1377623484536,1570.3715386448355,68.333062579340833,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL159)","v":0.38126587243897053},774012.89098685747,-4366.5266160597948,5146.5736750234391,223.94772978886951,1003.9947887525138,85,1088.9947887525138,778379.4176029173]
[null,"",143,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G160=8,G160=1),Resolucion!$D$25,IF(D160=\"Pg\",0,1)),IF(D160=\"PG\",0,1))","v":1},28,3,2037,"2037-03-28",28,234526.04166284608,0,0,0,0,{"$f":"IF(OR(D160=\"PG\",D160=0),0,E160*((1+$I$8)^-SUMIF(D$18:D160,\"PP\",J$18:J160)))","v":0.37889210242708049},1817.5031423812625,1469.3392211913674,1408.0497489710544,61.289472220313002,85,0,3286.8423635726299,3371.8423635726299,232708.53852046482,{"$error":"#VALUE!"},3371.8423635726299,"2037-03-28",234526.04166284608,1817.5031423812625,1408.0497489710544,61.289472220313002,85,0,3371.8423635726299,null,null,28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL160)","v":0.37889210242708049},778379.4176029173,-3872.6636801447057,4673.2419811000136,203.41648779720623,1003.9947887525141,85,1088.9947887525141,782252.081283062]
[null,"",144,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G161=8,G161=1),Resolucion!$D$25,IF(D161=\"Pg\",0,1)),IF(D161=\"PG\",0,1))","v":1},28,4,2037,"2037-04-28",31,232708.53852046482,0,0,0,0,{"$f":"IF(OR(D161=\"PG\",D161=0),0,E161*((1+$I$8)^-SUMIF(D$18:D161,\"PP\",J$18:J161)))","v":0.37628123527071095},1672.1842593473777,1614.6581042252521,1547.3277670809982,67.330337144253946,85,0,3286.8423635726299,3371.8423635726299,231036.35426111743,{"$error":"#VALUE!"},3371.8423635726299,"2037-04-28",232708.53852046482,1672.1842593473777,1547.3277670809982,67.330337144253946,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL161)","v":0.37628123527071095},782252.081283062,-4423.694588789127,5201.3577753604386,226.33160218120258,1003.9947887525142,85,1088.9947887525141,786675.77587185113]
[null,"",145,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G162=8,G162=1),Resolucion!$D$25,IF(D162=\"Pg\",0,1)),IF(D162=\"PG\",0,1))","v":1},28,5,2037,"2037-05-28",30,231036.35426111743,0,0,0,0,{"$f":"IF(OR(D162=\"PG\",D162=0),0,E162*((1+$I$8)^-SUMIF(D$18:D162,\"PP\",J$18:J162)))","v":0.37377172068377312},1735.6573245586189,1551.185039014011,1486.4948598218593,64.690179192151575,85,0,3286.8423635726299,3371.8423635726299,229300.69693655882,{"$error":"#VALUE!"},3371.8423635726299,"2037-05-28",231036.35426111743,1735.6573245586189,1486.4948598218593,64.690179192151575,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL162)","v":0.37377172068377312},786675.77587185113,-4277.7700572595286,5061.4956287711975,220.26921724084505,1003.994788752514,85,1088.9947887525141,790953.54592911061]
[null,"",146,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G163=8,G163=1),Resolucion!$D$25,IF(D163=\"Pg\",0,1)),IF(D163=\"PG\",0,1))","v":1},28,6,2037,"2037-06-28",31,229300.69693655882,0,0,0,0,{"$f":"IF(OR(D163=\"PG\",D163=0),0,E163*((1+$I$8)^-SUMIF(D$18:D163,\"PP\",J$18:J163)))","v":0.37119613701955362},1695.8297132974301,1591.0126502751998,1524.6683152958747,66.344334979325126,85,0,3286.8423635726299,3371.8423635726299,227604.86722326139,{"$error":"#VALUE!"},3371.8423635726299,"2037-06-28",229300.69693655882,1695.8297132974301,1524.6683152958747,66.344334979325126,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL163)","v":0.37119613701955362},790953.54592911061,-4484.0700717804248,5259.2156345808498,228.84922595208857,1003.9947887525136,85,1088.9947887525136,795437.61600089108]
[null,"",147,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G164=8,G164=1),Resolucion!$D$25,IF(D164=\"Pg\",0,1)),IF(D164=\"PG\",0,1))","v":1},28,7,2037,"2037-07-28",30,227604.86722326139,0,0,0,0,{"$f":"IF(OR(D164=\"PG\",D164=0),0,E164*((1+$I$8)^-SUMIF(D$18:D164,\"PP\",J$18:J164)))","v":0.36872053623708212},1758.6964318528628,1528.1459317197671,1464.4165688982009,63.729362821566156,85,0,3286.8423635726299,3371.8423635726299,225846.17079140851,{"$error":"#VALUE!"},3371.8423635726299,"2037-07-28",227604.86722326139,1758.6964318528628,1464.4165688982009,63.729362821566156,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL164)","v":0.36872053623708212},795437.61600089108,-4336.5973157049184,5117.8695719804928,222.72253247693979,1003.9947887525142,85,1088.9947887525141,799774.213316596]
[null,"",148,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G165=8,G165=1),Resolucion!$D$25,IF(D165=\"Pg\",0,1)),IF(D165=\"PG\",0,1))","v":1},28,8,2037,"2037-08-28",31,225846.17079140851,0,0,0,0,{"$f":"IF(OR(D165=\"PG\",D165=0),0,E165*((1+$I$8)^-SUMIF(D$18:D165,\"PP\",J$18:J165)))","v":0.36617975924074547},1719.7990900636996,1567.0432735089303,1501.6984480942538,65.344825414676492,85,0,3286.8423635726299,3371.8423635726299,224126.37170134482,{"$error":"#VALUE!"},3371.8423635726299,"2037-08-28",225846.17079140851,1719.7990900636996,1501.6984480942538,65.344825414676492,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL165)","v":0.36617975924074547},799774.213316596,-4545.2726480693309,5317.8660977723484,231.40133904949644,1003.994788752514,85,1088.9947887525141,804319.48596466531]
[null,"",149,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G166=8,G166=1),Resolucion!$D$25,IF(D166=\"Pg\",0,1)),IF(D166=\"PG\",0,1))","v":1},28,9,2037,"2037-09-28",31,224126.37170134482,0,0,0,0,{"$f":"IF(OR(D166=\"PG\",D166=0),0,E166*((1+$I$8)^-SUMIF(D$18:D166,\"PP\",J$18:J166)))","v":0.36365649021348201},1731.7319892863311,1555.1103742862988,1490.2631440750067,64.847230211292128,85,0,3286.8423635726299,3371.8423635726299,222394.63971205847,{"$error":"#VALUE!"},3371.8423635726299,"2037-09-28",224126.37170134482,1731.7319892863311,1490.2631440750067,64.847230211292128,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL166)","v":0.36365649021348201},804319.48596466531,-4576.8102158946431,5348.0885667115053,232.71643793565161,1003.9947887525138,85,1088.9947887525138,808896.2961805599]
[null,"",150,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G167=8,G167=1),Resolucion!$D$25,IF(D167=\"Pg\",0,1)),IF(D167=\"PG\",0,1))","v":1},28,10,2037,"2037-10-28",30,222394.63971205847,0,0,0,0,{"$f":"IF(OR(D167=\"PG\",D167=0),0,E167*((1+$I$8)^-SUMIF(D$18:D167,\"PP\",J$18:J167)))","v":0.36123117323967979},1793.6780562430351,1493.1643073295947,1430.8938082111438,62.270499118451021,85,0,3286.8423635726299,3371.8423635726299,220600.96165581545,{"$error":"#VALUE!"},3371.8423635726299,"2037-10-28",222394.63971205847,1793.6780562430351,1430.8938082111438,62.270499118451021,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL167)","v":0.36123117323967979},808896.2961805599,-4426.9592996720894,5204.463125497412,226.49096292719105,1003.9947887525136,85,1088.9947887525136,813323.25548023195]
[null,"",151,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G168=8,G168=1),Resolucion!$D$25,IF(D168=\"Pg\",0,1)),IF(D168=\"PG\",0,1))","v":1},28,11,2037,"2037-11-28",31,220600.96165581545,0,0,0,0,{"$f":"IF(OR(D168=\"PG\",D168=0),0,E168*((1+$I$8)^-SUMIF(D$18:D168,\"PP\",J$18:J168)))","v":0.35874200389561889},1756.193197013913,1530.6491665587168,1466.8219549872495,63.827211571467451,85,0,3286.8423635726299,3371.8423635726299,218844.76845880153,{"$error":"#VALUE!"},3371.8423635726299,"2037-11-28",220600.96165581545,1756.193197013913,1466.8219549872495,63.827211571467451,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL168)","v":0.35874200389561889},813323.25548023195,-4639.2832540964946,5407.9565142668916,235.32152858211685,1003.9947887525138,85,1088.9947887525138,817962.53873432847]
[null,"",152,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G169=8,G169=1),Resolucion!$D$25,IF(D169=\"Pg\",0,1)),IF(D169=\"PG\",0,1))","v":1},28,12,2037,"2037-12-28",30,218844.76845880153,0,0,0,0,{"$f":"IF(OR(D169=\"PG\",D169=0),0,E169*((1+$I$8)^-SUMIF(D$18:D169,\"PP\",J$18:J169)))","v":0.3563494628722122},1817.5119987240291,1469.3303648486008,1408.0538296810469,61.276535167553838,85,0,3286.8423635726299,3371.8423635726299,217027.25646007751,{"$error":"#VALUE!"},3371.8423635726299,"2037-12-28",218844.76845880153,1817.5119987240291,1408.0538296810469,61.276535167553838,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL169)","v":0.3563494628722122},817962.53873432847,-4487.8303251626639,5262.7956030729692,229.02951084220854,1003.9947887525138,85,1088.9947887525138,822450.36905949109]
[null,"",153,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G170=8,G170=1),Resolucion!$D$25,IF(D170=\"Pg\",0,1)),IF(D170=\"PG\",0,1))","v":1},28,1,2038,"2038-01-28",31,217027.25646007751,0,0,0,0,{"$f":"IF(OR(D170=\"PG\",D170=0),0,E170*((1+$I$8)^-SUMIF(D$18:D170,\"PP\",J$18:J170)))","v":0.3538939323851864},1780.9895026978263,1505.8528608748036,1443.0596413399542,62.793219534849307,85,0,3286.8423635726299,3371.8423635726299,215246.26695737967,{"$error":"#VALUE!"},3371.8423635726299,"2038-01-28",217027.25646007751,1780.9895026978263,1443.0596413399542,62.793219534849307,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL170)","v":0.3538939323851864},822450.36905949109,-4702.6121203367811,5468.6446023116187,237.96230677767659,1003.9947887525141,85,1088.9947887525141,827152.98117982782]
[null,"",154,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G171=8,G171=1),Resolucion!$D$25,IF(D171=\"Pg\",0,1)),IF(D171=\"PG\",0,1))","v":1},28,2,2038,"2038-02-28",31,215246.26695737967,0,0,0,0,{"$f":"IF(OR(D171=\"PG\",D171=0),0,E171*((1+$I$8)^-SUMIF(D$18:D171,\"PP\",J$18:J171)))","v":0.35145532245115962},1793.346974204263,1493.4953893683669,1431.2174694629571,62.277919905409718,85,0,3286.8423635726299,3371.8423635726299,213452.91998317541,{"$error":"#VALUE!"},3371.8423635726299,"2038-02-28",215246.26695737967,1793.346974204263,1431.2174694629571,62.277919905409718,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL171)","v":0.35145532245115962},827152.98117982782,-4735.2413947905925,5499.913254325299,239.32292921780711,1003.9947887525136,85,1088.9947887525136,831888.22257461841]
[null,"",155,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G172=8,G172=1),Resolucion!$D$25,IF(D172=\"Pg\",0,1)),IF(D172=\"PG\",0,1))","v":1},28,3,2038,"2038-03-28",28,213452.91998317541,0,0,0,0,{"$f":"IF(OR(D172=\"PG\",D172=0),0,E172*((1+$I$8)^-SUMIF(D$18:D172,\"PP\",J$18:J172)))","v":0.34926715360295718},1949.5292661214626,1337.3130974511673,1281.5307343630598,55.782363088107566,85,0,3286.8423635726299,3371.8423635726299,211503.39071705396,{"$error":"#VALUE!"},3371.8423635726299,"2038-03-28",213452.91998317541,1949.5292661214626,1281.5307343630598,55.782363088107566,85,0,3371.8423635726299,null,null,28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL172)","v":0.34926715360295718},831888.22257461841,-4207.9040025692302,4994.4986691588083,217.40012216293633,1003.9947887525144,85,1088.9947887525145,836096.12657718768]
[null,"",156,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G173=8,G173=1),Resolucion!$D$25,IF(D173=\"Pg\",0,1)),IF(D173=\"PG\",0,1))","v":1},28,4,2038,"2038-04-28",31,211503.39071705396,0,0,0,0,{"$f":"IF(OR(D173=\"PG\",D173=0),0,E173*((1+$I$8)^-SUMIF(D$18:D173,\"PP\",J$18:J173)))","v":0.34686042584510918},1819.3170803850578,1467.5252831875721,1406.3303021410138,61.19498104655824,85,0,3286.8423635726299,3371.8423635726299,209684.07363666891,{"$error":"#VALUE!"},3371.8423635726299,"2038-04-28",211503.39071705396,1819.3170803850578,1406.3303021410138,61.19498104655824,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL173)","v":0.34686042584510918},836096.12657718768,-4797.2937899666376,5559.37809943308,241.91047928607145,1003.9947887525138,85,1088.9947887525138,840893.42036715429]
[null,"",157,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G174=8,G174=1),Resolucion!$D$25,IF(D174=\"Pg\",0,1)),IF(D174=\"PG\",0,1))","v":1},28,5,2038,"2038-05-28",30,209684.07363666891,0,0,0,0,{"$f":"IF(OR(D174=\"PG\",D174=0),0,E174*((1+$I$8)^-SUMIF(D$18:D174,\"PP\",J$18:J174)))","v":0.34454712606638521},1879.0171795883584,1407.8251839842715,1349.1136433668767,58.711540617394824,85,0,3286.8423635726299,3371.8423635726299,207805.05645708056,{"$error":"#VALUE!"},3371.8423635726299,"2038-05-28",209684.07363666891,1879.0171795883584,1349.1136433668767,58.711540617394824,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL174)","v":0.34454712606638521},840893.42036715429,-4641.7889548943267,5410.3335859475364,235.45015769930436,1003.9947887525141,85,1088.9947887525141,845535.20932204858]
[null,"",158,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G175=8,G175=1),Resolucion!$D$25,IF(D175=\"Pg\",0,1)),IF(D175=\"PG\",0,1))","v":1},28,6,2038,"2038-06-28",31,207805.05645708056,0,0,0,0,{"$f":"IF(OR(D175=\"PG\",D175=0),0,E175*((1+$I$8)^-SUMIF(D$18:D175,\"PP\",J$18:J175)))","v":0.34217292304260649},1844.9781301383946,1441.8642334342353,1381.7393037668801,60.124929667355175,85,0,3286.8423635726299,3371.8423635726299,205960.07832694217,{"$error":"#VALUE!"},3371.8423635726299,"2038-06-28",207805.05645708056,1844.9781301383946,1381.7393037668801,60.124929667355175,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL175)","v":0.34217292304260649},845535.20932204858,-4862.7872675474018,5622.1405357397052,244.64152056021064,1003.9947887525141,85,1088.9947887525141,850397.99658959603]
[null,"",159,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G176=8,G176=1),Resolucion!$D$25,IF(D176=\"Pg\",0,1)),IF(D176=\"PG\",0,1))","v":1},28,7,2038,"2038-07-28",30,205960.07832694217,0,0,0,0,{"$f":"IF(OR(D176=\"PG\",D176=0),0,E176*((1+$I$8)^-SUMIF(D$18:D176,\"PP\",J$18:J176)))","v":0.3398908854038899},1904.0201962273663,1382.8221673452636,1325.1533454145767,57.668821930686832,85,0,3286.8423635726299,3371.8423635726299,204056.05813071481,{"$error":"#VALUE!"},3371.8423635726299,"2038-07-28",205960.07832694217,1904.0201962273663,1325.1533454145767,57.668821930686832,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL176)","v":0.3398908854038899},850397.99658959603,-4705.6029658346006,5471.486315545566,238.11143904154849,1003.9947887525138,85,1088.9947887525138,855103.59955543058]
[null,"",160,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G177=8,G177=1),Resolucion!$D$25,IF(D177=\"Pg\",0,1)),IF(D177=\"PG\",0,1))","v":1},28,8,2038,"2038-08-28",31,204056.05813071481,0,0,0,0,{"$f":"IF(OR(D177=\"PG\",D177=0),0,E177*((1+$I$8)^-SUMIF(D$18:D177,\"PP\",J$18:J177)))","v":0.33754876757201674},1870.9907146738824,1415.8516488987475,1356.8114294138047,59.040219484942796,85,0,3286.8423635726299,3371.8423635726299,202185.06741604093,{"$error":"#VALUE!"},3371.8423635726299,"2038-08-28",204056.05813071481,1870.9907146738824,1356.8114294138047,59.040219484942796,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL177)","v":0.33754876757201674},855103.59955543058,-4929.1779506437215,5685.762764595208,247.409974801028,1003.9947887525145,85,1088.9947887525145,860032.77750607429]
[null,"",161,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G178=8,G178=1),Resolucion!$D$25,IF(D178=\"Pg\",0,1)),IF(D178=\"PG\",0,1))","v":1},28,9,2038,"2038-09-28",31,202185.06741604093,0,0,0,0,{"$f":"IF(OR(D178=\"PG\",D178=0),0,E178*((1+$I$8)^-SUMIF(D$18:D178,\"PP\",J$18:J178)))","v":0.33522278878997969},1883.9726634222422,1402.8697001503876,1344.3708206455492,58.498879504838534,85,0,3286.8423635726299,3371.8423635726299,200301.09475261869,{"$error":"#VALUE!"},3371.8423635726299,"2038-09-28",202185.06741604093,1883.9726634222422,1344.3708206455492,58.498879504838534,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL178)","v":0.33522278878997969},860032.77750607429,-4963.3792617592371,5718.5379002236914,248.83615028805974,1003.9947887525141,85,1088.9947887525141,864996.15676783351]
[null,"",162,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G179=8,G179=1),Resolucion!$D$25,IF(D179=\"Pg\",0,1)),IF(D179=\"PG\",0,1))","v":1},28,10,2038,"2038-10-28",30,200301.09475261869,0,0,0,0,{"$f":"IF(OR(D179=\"PG\",D179=0),0,E179*((1+$I$8)^-SUMIF(D$18:D179,\"PP\",J$18:J179)))","v":0.33298710335183346},1942.0147823373754,1344.8275812352545,1288.7432747053547,56.084306529899806,85,0,3286.8423635726299,3371.8423635726299,198359.07997028131,{"$error":"#VALUE!"},3371.8423635726299,"2038-10-28",200301.09475261869,1942.0147823373754,1288.7432747053547,56.084306529899806,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL179)","v":0.33298710335183346},864996.15676783351,-4803.6154528219049,5565.4113176830251,242.19892389139426,1003.9947887525145,85,1088.9947887525145,869799.77222065546]
[null,"",163,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G180=8,G180=1),Resolucion!$D$25,IF(D180=\"Pg\",0,1)),IF(D180=\"PG\",0,1))","v":1},28,11,2038,"2038-11-28",31,198359.07997028131,0,0,0,0,{"$f":"IF(OR(D180=\"PG\",D180=0),0,E180*((1+$I$8)^-SUMIF(D$18:D180,\"PP\",J$18:J180)))","v":0.33069255805498804},1910.5194402411621,1376.3229233314678,1318.9310295275859,57.391893803881864,85,0,3286.8423635726299,3371.8423635726299,196448.56053004015,{"$error":"#VALUE!"},3371.8423635726299,"2038-11-28",198359.07997028131,1910.5194402411621,1318.9310295275859,57.391893803881864,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL180)","v":0.33069255805498804},869799.77222065546,-5031.1479705057654,5783.4806918328431,251.66206742543656,1003.9947887525143,85,1088.9947887525143,874830.92019116122]
[null,"",164,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G181=8,G181=1),Resolucion!$D$25,IF(D181=\"Pg\",0,1)),IF(D181=\"PG\",0,1))","v":1},28,12,2038,"2038-12-28",30,196448.56053004015,0,0,0,0,{"$f":"IF(OR(D181=\"PG\",D181=0),0,E181*((1+$I$8)^-SUMIF(D$18:D181,\"PP\",J$18:J181)))","v":0.32848708586971231},1967.8808131075773,1318.9615504650526,1263.9559535174587,55.005596947593844,85,0,3286.8423635726299,3371.8423635726299,194480.67971693259,{"$error":"#VALUE!"},3371.8423635726299,"2038-12-28",196448.56053004015,1967.8808131075773,1263.9559535174587,55.005596947593844,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL181)","v":0.32848708586971231},874830.92019116122,-4869.6463505708634,5628.6884816734928,244.95265764988508,1003.9947887525144,85,1088.9947887525145,879700.56654173206]
[null,"",165,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G182=8,G182=1),Resolucion!$D$25,IF(D182=\"Pg\",0,1)),IF(D182=\"PG\",0,1))","v":1},28,1,2039,"2039-01-28",31,194480.67971693259,0,0,0,0,{"$f":"IF(OR(D182=\"PG\",D182=0),0,E182*((1+$I$8)^-SUMIF(D$18:D182,\"PP\",J$18:J182)))","v":0.32622354926312963},1937.4298855574953,1349.4124780151346,1293.1427346845383,56.269743330596313,85,0,3286.8423635726299,3371.8423635726299,192543.24983137508,{"$error":"#VALUE!"},3371.8423635726299,"2039-01-28",194480.67971693259,1937.4298855574953,1293.1427346845383,56.269743330596313,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL182)","v":0.32622354926312963},879700.56654173206,-5099.845053519708,5849.3131450232631,254.52669724895881,1003.994788752514,85,1088.9947887525141,884800.41159525176]
[null,"",166,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G183=8,G183=1),Resolucion!$D$25,IF(D183=\"Pg\",0,1)),IF(D183=\"PG\",0,1))","v":1},28,2,2039,"2039-02-28",31,192543.24983137508,0,0,0,0,{"$f":"IF(OR(D183=\"PG\",D183=0),0,E183*((1+$I$8)^-SUMIF(D$18:D183,\"PP\",J$18:J183)))","v":0.32397561021940324},1950.8728253222885,1335.9695382503414,1280.2603579666247,55.709180283716677,85,0,3286.8423635726299,3371.8423635726299,190592.37700605279,{"$error":"#VALUE!"},3371.8423635726299,"2039-02-28",192543.24983137508,1950.8728253222885,1280.2603579666247,55.709180283716677,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL183)","v":0.32397561021940324},884800.41159525176,-5135.2305455962469,5883.2230819310053,256.00225241775524,1003.9947887525136,85,1088.9947887525136,889935.64214084798]
[null,"",167,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G184=8,G184=1),Resolucion!$D$25,IF(D184=\"Pg\",0,1)),IF(D184=\"PG\",0,1))","v":1},28,3,2039,"2039-03-28",28,190592.37700605279,0,0,0,0,{"$f":"IF(OR(D184=\"PG\",D184=0),0,E184*((1+$I$8)^-SUMIF(D$18:D184,\"PP\",J$18:J184)))","v":0.32195853068589297},2092.7538401425682,1194.088523430062,1144.2803822398871,49.808141190174972,85,0,3286.8423635726299,3371.8423635726299,188499.62316591022,{"$error":"#VALUE!"},3371.8423635726299,"2039-03-28",190592.37700605279,2092.7538401425682,1144.2803822398871,49.808141190174972,85,0,3371.8423635726299,null,null,28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL184)","v":0.32195853068589297},889935.64214084798,-4571.5793950880143,5343.0043360311765,232.56984780935224,1003.9947887525145,85,1088.9947887525145,894507.221535936]
[null,"",168,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G185=8,G185=1),Resolucion!$D$25,IF(D185=\"Pg\",0,1)),IF(D185=\"PG\",0,1))","v":1},28,4,2039,"2039-04-28",31,188499.62316591022,0,0,0,0,{"$f":"IF(OR(D185=\"PG\",D185=0),0,E185*((1+$I$8)^-SUMIF(D$18:D185,\"PP\",J$18:J185)))","v":0.31973998100355283},1978.9297011351198,1307.9126624375101,1253.3734381356505,54.539224301859555,85,0,3286.8423635726299,3371.8423635726299,186520.6934647751,{"$error":"#VALUE!"},3371.8423635726299,"2039-04-28",188499.62316591022,1978.9297011351198,1253.3734381356505,54.539224301859555,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL185)","v":0.31973998100355283},894507.221535936,-5202.5816597261728,5947.7656923848017,258.81075609388483,1003.9947887525137,85,1088.9947887525136,899709.80319566221]
[null,"",169,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G186=8,G186=1),Resolucion!$D$25,IF(D186=\"Pg\",0,1)),IF(D186=\"PG\",0,1))","v":1},28,5,2039,"2039-05-28",30,186520.6934647751,0,0,0,0,{"$f":"IF(OR(D186=\"PG\",D186=0),0,E186*((1+$I$8)^-SUMIF(D$18:D186,\"PP\",J$18:J186)))","v":0.31760755432068},2034.5368115118545,1252.3055520607754,1200.0797578914144,52.225794169360938,85,0,3286.8423635726299,3371.8423635726299,184486.15665326326,{"$error":"#VALUE!"},3371.8423635726299,"2039-05-28",186520.6934647751,2034.5368115118545,1200.0797578914144,52.225794169360938,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL186)","v":0.31760755432068},899709.80319566221,-5036.6839201662769,5788.7599640277494,251.91874489104185,1003.9947887525143,85,1088.9947887525143,904746.48711582844]
[null,"",170,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G187=8,G187=1),Resolucion!$D$25,IF(D187=\"Pg\",0,1)),IF(D187=\"PG\",0,1))","v":1},28,6,2039,"2039-06-28",31,184486.15665326326,0,0,0,0,{"$f":"IF(OR(D187=\"PG\",D187=0),0,E187*((1+$I$8)^-SUMIF(D$18:D187,\"PP\",J$18:J187)))","v":0.31541898631707443},2006.7773094432789,1280.065054129351,1226.6870594718,53.377994657550957,85,0,3286.8423635726299,3371.8423635726299,182479.37934381998,{"$error":"#VALUE!"},3371.8423635726299,"2039-06-28",184486.15665326326,2006.7773094432789,1226.6870594718,53.377994657550957,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL187)","v":0.31541898631707443},904746.48711582844,-5273.6272399829277,6015.848711800485,261.77331693495637,1003.9947887525137,85,1088.9947887525136,910020.11435581138]
[null,"",171,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G188=8,G188=1),Resolucion!$D$25,IF(D188=\"Pg\",0,1)),IF(D188=\"PG\",0,1))","v":1},28,7,2039,"2039-07-28",30,182479.37934381998,0,0,0,0,{"$f":"IF(OR(D188=\"PG\",D188=0),0,E188*((1+$I$8)^-SUMIF(D$18:D188,\"PP\",J$18:J188)))","v":0.3133153774390226},2061.6703162039194,1225.1720473687103,1174.0778211531999,51.094226215510325,85,0,3286.8423635726299,3371.8423635726299,180417.70902761607,{"$error":"#VALUE!"},3371.8423635726299,"2039-07-28",182479.37934381998,2061.6703162039194,1174.0778211531999,51.094226215510325,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL188)","v":0.3133153774390226},910020.11435581138,-5105.9076597389976,5855.0968164756714,254.8056320158407,1003.9947887525145,85,1088.9947887525145,915126.02201555041]
[null,"",172,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G189=8,G189=1),Resolucion!$D$25,IF(D189=\"Pg\",0,1)),IF(D189=\"PG\",0,1))","v":1},28,8,2039,"2039-08-28",31,180417.70902761607,0,0,0,0,{"$f":"IF(OR(D189=\"PG\",D189=0),0,E189*((1+$I$8)^-SUMIF(D$18:D189,\"PP\",J$18:J189)))","v":0.31115638593906514},2035.0064065453155,1251.8359570273144,1199.6350998827666,52.200857144547868,85,0,3286.8423635726299,3371.8423635726299,178382.70262107076,{"$error":"#VALUE!"},3371.8423635726299,"2039-08-28",180417.70902761607,2035.0064065453155,1199.6350998827666,52.200857144547868,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL189)","v":0.31115638593906514},915126.02201555041,-5345.6460848885736,6084.8644112751899,264.77646236589794,1003.9947887525143,85,1088.9947887525143,920471.66810043901]
[null,"",173,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G190=8,G190=1),Resolucion!$D$25,IF(D190=\"Pg\",0,1)),IF(D190=\"PG\",0,1))","v":1},28,9,2039,"2039-09-28",31,178382.70262107076,0,0,0,0,{"$f":"IF(OR(D190=\"PG\",D190=0),0,E190*((1+$I$8)^-SUMIF(D$18:D190,\"PP\",J$18:J190)))","v":0.30901227160324496},2049.126385156198,1237.7159784164317,1186.1039164588356,51.612061957596175,85,0,3286.8423635726299,3371.8423635726299,176333.57623591454,{"$error":"#VALUE!"},3371.8423635726299,"2039-09-28",178382.70262107076,2049.126385156198,1186.1039164588356,51.612061957596175,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL190)","v":0.30901227160324496},920471.66810043901,-5382.7370778884988,6120.4087306745769,266.32313596643604,1003.9947887525141,85,1088.9947887525141,925854.40517832746]
[null,"",174,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G191=8,G191=1),Resolucion!$D$25,IF(D191=\"Pg\",0,1)),IF(D191=\"PG\",0,1))","v":1},28,10,2039,"2039-10-28",30,176333.57623591454,0,0,0,0,{"$f":"IF(OR(D191=\"PG\",D191=0),0,E191*((1+$I$8)^-SUMIF(D$18:D191,\"PP\",J$18:J191)))","v":0.30695139072361993},2102.9334233205345,1183.9089402520951,1134.5355389067727,49.373401345322371,85,0,3286.8423635726299,3371.8423635726299,174230.64281259401,{"$error":"#VALUE!"},3371.8423635726299,"2039-10-28",176333.57623591454,2102.9334233205345,1134.5355389067727,49.373401345322371,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL191)","v":0.30695139072361993},925854.40517832746,-5212.2195650918848,5956.9751203983196,259.23923344607931,1003.9947887525142,85,1088.9947887525141,931066.62474341935]
[null,"",175,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G192=8,G192=1),Resolucion!$D$25,IF(D192=\"Pg\",0,1)),IF(D192=\"PG\",0,1))","v":1},28,11,2039,"2039-11-28",31,174230.64281259401,0,0,0,0,{"$f":"IF(OR(D192=\"PG\",D192=0),0,E192*((1+$I$8)^-SUMIF(D$18:D192,\"PP\",J$18:J192)))","v":0.30483625214060744},2077.9356289493535,1208.9067346232766,1158.4960019702485,50.410732653028084,85,0,3286.8423635726299,3371.8423635726299,172152.70718364467,{"$error":"#VALUE!"},3371.8423635726299,"2039-11-28",174230.64281259401,2077.9356289493535,1158.4960019702485,50.410732653028084,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL192)","v":0.30483625214060744},931066.62474341935,-5456.2506357333004,6190.856814397388,269.38861008842616,1003.9947887525137,85,1088.9947887525136,936522.8753791526]
[null,"",176,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G193=8,G193=1),Resolucion!$D$25,IF(D193=\"Pg\",0,1)),IF(D193=\"PG\",0,1))","v":1},28,12,2039,"2039-12-28",30,172152.70718364467,0,0,0,0,{"$f":"IF(OR(D193=\"PG\",D193=0),0,E193*((1+$I$8)^-SUMIF(D$18:D193,\"PP\",J$18:J193)))","v":0.30280322218942224},2131.003904023446,1155.8384595491837,1107.6357015384795,48.202758010704201,85,0,3286.8423635726299,3371.8423635726299,170021.70327962123,{"$error":"#VALUE!"},3371.8423635726299,"2039-12-28",172152.70718364467,2131.003904023446,1107.6357015384795,48.202758010704201,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL193)","v":0.30280322218942224},936522.8753791526,-5283.8479952478729,6025.6163788981212,262.22640510226597,1003.9947887525143,85,1088.9947887525143,941806.72337440052]
[null,"",177,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G194=8,G194=1),Resolucion!$D$25,IF(D194=\"Pg\",0,1)),IF(D194=\"PG\",0,1))","v":1},28,1,2040,"2040-01-28",31,170021.70327962123,0,0,0,0,{"$f":"IF(OR(D194=\"PG\",D194=0),0,E194*((1+$I$8)^-SUMIF(D$18:D194,\"PP\",J$18:J194)))","v":0.30071666777830364},2107.1395351331003,1179.7028284395294,1130.5098822913567,49.192946148172723,85,0,3286.8423635726299,3371.8423635726299,167914.56374448814,{"$error":"#VALUE!"},3371.8423635726299,"2040-01-28",170021.70327962123,2107.1395351331003,1130.5098822913567,49.192946148172723,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL194)","v":0.30071666777830364},941806.72337440052,-5530.7712674425975,6262.269977569501,272.49607862561055,1003.9947887525141,85,1088.9947887525141,947337.49464184314]
[null,"",178,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G195=8,G195=1),Resolucion!$D$25,IF(D195=\"Pg\",0,1)),IF(D195=\"PG\",0,1))","v":1},28,2,2040,"2040-02-28",31,167914.56374448814,0,0,0,0,{"$f":"IF(OR(D195=\"PG\",D195=0),0,E195*((1+$I$8)^-SUMIF(D$18:D195,\"PP\",J$18:J195)))","v":0.29864449138231669},2121.7600125284189,1165.0823510442108,1116.4990706015276,48.583280442683282,85,0,3286.8423635726299,3371.8423635726299,165792.80373195972,{"$error":"#VALUE!"},3371.8423635726299,"2040-02-28",167914.56374448814,2121.7600125284189,1116.4990706015276,48.583280442683282,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL195)","v":0.29864449138231669},947337.49464184314,-5569.1467594050764,6299.0452330452899,274.09631511230015,1003.9947887525136,85,1088.9947887525136,952906.64140124817]
[null,"",179,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G196=8,G196=1),Resolucion!$D$25,IF(D196=\"Pg\",0,1)),IF(D196=\"PG\",0,1))","v":1},28,3,2040,"2040-03-28",29,165792.80373195972,0,0,0,0,{"$f":"IF(OR(D196=\"PG\",D196=0),0,E196*((1+$I$8)^-SUMIF(D$18:D196,\"PP\",J$18:J196)))","v":0.29671893252841874},2210.919414017806,1075.9229495548236,1031.0483640120401,44.874585542783585,85,0,3286.8423635726299,3371.8423635726299,163581.88431794191,{"$error":"#VALUE!"},3371.8423635726299,"2040-03-28",165792.80373195972,2210.919414017806,1031.0483640120401,44.874585542783585,85,0,3371.8423635726299,null,null,29,6.2188969653893533E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL196)","v":0.29671893252841874},952906.64140124817,-5179.9534960258406,5926.0282205095828,257.92006426877174,1003.9947887525138,85,1088.9947887525138,958086.59489727404]
[null,"",180,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G197=8,G197=1),Resolucion!$D$25,IF(D197=\"Pg\",0,1)),IF(D197=\"PG\",0,1))","v":1},28,4,2040,"2040-04-28",31,163581.88431794191,0,0,0,0,{"$f":"IF(OR(D197=\"PG\",D197=0),0,E197*((1+$I$8)^-SUMIF(D$18:D197,\"PP\",J$18:J197)))","v":0.29467430369965975},2151.8224932330868,1135.0198703395431,1087.6901784775887,47.329691861954529,85,0,3286.8423635726299,3371.8423635726299,161430.06182470883,{"$error":"#VALUE!"},3371.8423635726299,"2040-04-28",163581.88431794191,2151.8224932330868,1087.6901784775887,47.329691861954529,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL197)","v":0.29467430369965975},958086.59489727404,-5643.7298492689442,6370.5182499019666,277.20638811949192,1003.9947887525143,85,1088.9947887525143,963730.32474654296]
[null,"",181,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G198=8,G198=1),Resolucion!$D$25,IF(D198=\"Pg\",0,1)),IF(D198=\"PG\",0,1))","v":1},28,5,2040,"2040-05-28",30,161430.06182470883,0,0,0,0,{"$f":"IF(OR(D198=\"PG\",D198=0),0,E198*((1+$I$8)^-SUMIF(D$18:D198,\"PP\",J$18:J198)))","v":0.29270904634900285},2202.9960678222042,1083.8462957504255,1038.6458784401786,45.200417310246785,85,0,3286.8423635726299,3371.8423635726299,159227.06575688662,{"$error":"#VALUE!"},3371.8423635726299,"2040-05-28",161430.06182470883,2202.9960678222042,1038.6458784401786,45.200417310246785,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL198)","v":0.29270904634900285},963730.32474654296,-5466.5196295168616,6200.6699273443537,269.84449092502206,1003.9947887525141,85,1088.9947887525141,969196.84437605983]
[null,"",182,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G199=8,G199=1),Resolucion!$D$25,IF(D199=\"Pg\",0,1)),IF(D199=\"PG\",0,1))","v":1},28,6,2040,"2040-06-28",31,159227.06575688662,0,0,0,0,{"$f":"IF(OR(D199=\"PG\",D199=0),0,E199*((1+$I$8)^-SUMIF(D$18:D199,\"PP\",J$18:J199)))","v":0.29069204881701571},2182.0385872653223,1104.8037763073078,1058.7340786156665,46.069697691641252,85,0,3286.8423635726299,3371.8423635726299,157045.02716962129,{"$error":"#VALUE!"},3371.8423635726299,"2040-06-28",159227.06575688662,2182.0385872653223,1058.7340786156665,46.069697691641252,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL199)","v":0.29069204881701571},969196.84437605983,-5720.8187883983019,6444.3926235155095,280.4209536353062,1003.9947887525138,85,1088.9947887525138,974917.66316445812]
[null,"",183,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G200=8,G200=1),Resolucion!$D$25,IF(D200=\"Pg\",0,1)),IF(D200=\"PG\",0,1))","v":1},28,7,2040,"2040-07-28",30,157045.02716962129,0,0,0,0,{"$f":"IF(OR(D200=\"PG\",D200=0),0,E200*((1+$I$8)^-SUMIF(D$18:D200,\"PP\",J$18:J200)))","v":0.28875335012988007},2232.4373225298605,1054.4050410427697,1010.4324334359292,43.972607606840519,85,0,3286.8423635726299,3371.8423635726299,154812.58984709144,{"$error":"#VALUE!"},3371.8423635726299,"2040-07-28",157045.02716962129,2232.4373225298605,1010.4324334359292,43.972607606840519,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL200)","v":0.28875335012988007},974917.66316445812,-5541.631756505516,6272.6495995760379,272.97694568199177,1003.9947887525136,85,1088.9947887525136,980459.29492096358]
[null,"",184,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G201=8,G201=1),Resolucion!$D$25,IF(D201=\"Pg\",0,1)),IF(D201=\"PG\",0,1))","v":1},28,8,2040,"2040-08-28",31,154812.58984709144,0,0,0,0,{"$f":"IF(OR(D201=\"PG\",D201=0),0,E201*((1+$I$8)^-SUMIF(D$18:D201,\"PP\",J$18:J201)))","v":0.28676361048284982},2212.6686163522486,1074.1737472203813,1029.3813045586219,44.792442661759502,85,0,3286.8423635726299,3371.8423635726299,152599.92123073919,{"$error":"#VALUE!"},3371.8423635726299,"2040-08-28",154812.58984709144,2212.6686163522486,1029.3813045586219,44.792442661759502,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL201)","v":0.28676361048284982},980459.29492096358,-5798.9637811062757,6519.2790138658729,283.67955599291656,1003.9947887525137,85,1088.9947887525136,986258.25870206987]
[null,"",185,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G202=8,G202=1),Resolucion!$D$25,IF(D202=\"Pg\",0,1)),IF(D202=\"PG\",0,1))","v":1},28,9,2040,"2040-09-28",31,152599.92123073919,0,0,0,0,{"$f":"IF(OR(D202=\"PG\",D202=0),0,E202*((1+$I$8)^-SUMIF(D$18:D202,\"PP\",J$18:J202)))","v":0.28478758172042479},2228.0213117714748,1058.8210518011549,1014.6688079257171,44.152243875437755,85,0,3286.8423635726299,3371.8423635726299,150371.89991896771,{"$error":"#VALUE!"},3371.8423635726299,"2040-09-28",152599.92123073919,2228.0213117714748,1014.6688079257171,44.152243875437755,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL202)","v":0.28478758172042479},986258.25870206987,-5839.2001382455674,6557.8375374845227,285.35738951355842,1003.9947887525138,85,1088.9947887525138,992097.45884031546]
[null,"",186,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G203=8,G203=1),Resolucion!$D$25,IF(D203=\"Pg\",0,1)),IF(D203=\"PG\",0,1))","v":1},28,10,2040,"2040-10-28",30,150371.89991896771,0,0,0,0,{"$f":"IF(OR(D203=\"PG\",D203=0),0,E203*((1+$I$8)^-SUMIF(D$18:D203,\"PP\",J$18:J203)))","v":0.28288826141551515},2277.240899818617,1009.601463754013,967.49733177732776,42.104131976685281,85,0,3286.8423635726299,3371.8423635726299,148094.65901914908,{"$error":"#VALUE!"},3371.8423635726299,"2040-10-28",150371.89991896771,2277.240899818617,967.49733177732776,42.104131976685281,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL203)","v":0.28288826141551515},992097.45884031546,-5656.9774219568872,6383.1849222382407,277.78728847116037,1003.9947887525138,85,1088.9947887525138,997754.4362622723]
[null,"",187,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G204=8,G204=1),Resolucion!$D$25,IF(D204=\"Pg\",0,1)),IF(D204=\"PG\",0,1))","v":1},28,11,2040,"2040-11-28",31,148094.65901914908,0,0,0,0,{"$f":"IF(OR(D204=\"PG\",D204=0),0,E204*((1+$I$8)^-SUMIF(D$18:D204,\"PP\",J$18:J204)))","v":0.28093893688243282},2259.2812654794652,1027.5610980931649,984.71237675092789,42.848721342237056,85,0,3286.8423635726299,3371.8423635726299,145835.37775366963,{"$error":"#VALUE!"},3371.8423635726299,"2040-11-28",148094.65901914908,2259.2812654794652,984.71237675092789,42.848721342237056,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL204)","v":0.28093893688243282},997754.4362622723,-5918.9668558022631,6634.2780276671829,288.68361688759421,1003.994788752514,85,1088.9947887525141,1003673.4031180745]
[null,"",188,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G205=8,G205=1),Resolucion!$D$25,IF(D205=\"Pg\",0,1)),IF(D205=\"PG\",0,1))","v":1},28,12,2040,"2040-12-28",30,145835.37775366963,0,0,0,0,{"$f":"IF(OR(D205=\"PG\",D205=0),0,E205*((1+$I$8)^-SUMIF(D$18:D205,\"PP\",J$18:J205)))","v":0.27906528416191373},2307.6992462311155,979.14311734151454,938.3092115710939,40.833905770420692,85,0,3286.8423635726299,3371.8423635726299,143527.67850743851,{"$error":"#VALUE!"},3371.8423635726299,"2040-12-28",145835.37775366963,2307.6992462311155,938.3092115710939,40.833905770420692,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL205)","v":0.27906528416191373},1003673.4031180745,-5734.6986603894557,6457.6648962730851,281.02855286888473,1003.9947887525142,85,1088.9947887525141,1009408.1017784639]
[null,"",189,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G206=8,G206=1),Resolucion!$D$25,IF(D206=\"Pg\",0,1)),IF(D206=\"PG\",0,1))","v":1},28,1,2041,"2041-01-28",31,143527.67850743851,0,0,0,0,{"$f":"IF(OR(D206=\"PG\",D206=0),0,E206*((1+$I$8)^-SUMIF(D$18:D206,\"PP\",J$18:J206)))","v":0.27714230297483161},2290.9694542410639,995.87290933156612,954.34556768403104,41.527341647535103,85,0,3286.8423635726299,3371.8423635726299,141236.70905319744,{"$error":"#VALUE!"},3371.8423635726299,"2041-01-28",143527.67850743851,2290.9694542410639,954.34556768403104,41.527341647535103,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL206)","v":0.27714230297483161},1009408.1017784639,-5999.8263102480842,6711.7656882237025,292.05541077689554,1003.9947887525138,85,1088.9947887525138,1015407.928088712]
[null,"",190,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G207=8,G207=1),Resolucion!$D$25,IF(D207=\"Pg\",0,1)),IF(D207=\"PG\",0,1))","v":1},28,2,2041,"2041-02-28",31,141236.70905319744,0,0,0,0,{"$f":"IF(OR(D207=\"PG\",D207=0),0,E207*((1+$I$8)^-SUMIF(D$18:D207,\"PP\",J$18:J207)))","v":0.2752325726536069},2306.8654433583583,979.97692021427144,939.11243239548696,40.864487818784532,85,0,3286.8423635726299,3371.8423635726299,138929.84360983907,{"$error":"#VALUE!"},3371.8423635726299,"2041-02-28",141236.70905319744,2306.8654433583583,939.11243239548696,40.864487818784532,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL207)","v":0.2752325726536069},1015407.928088712,-6041.4563605993908,6751.6597888292699,293.79136052263487,1003.9947887525141,85,1088.9947887525141,1021449.3844493114]
[null,"",191,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G208=8,G208=1),Resolucion!$D$25,IF(D208=\"Pg\",0,1)),IF(D208=\"PG\",0,1))","v":1},28,3,2041,"2041-03-28",28,138929.84360983907,0,0,0,0,{"$f":"IF(OR(D208=\"PG\",D208=0),0,E208*((1+$I$8)^-SUMIF(D$18:D208,\"PP\",J$18:J208)))","v":0.27351896838296752},2416.4270068704373,870.41535670219241,834.10835757269399,36.306999129498408,85,0,3286.8423635726299,3371.8423635726299,136513.41660296862,{"$error":"#VALUE!"},3371.8423635726299,"2041-03-28",138929.84360983907,2416.4270068704373,834.10835757269399,36.306999129498408,85,0,3371.8423635726299,null,null,28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL208)","v":0.27351896838296752},1021449.3844493114,-5395.5318155926798,6132.5878318797404,266.93877246545327,1003.9947887525138,85,1088.9947887525138,1026844.9162649041]
[null,"",192,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G209=8,G209=1),Resolucion!$D$25,IF(D209=\"Pg\",0,1)),IF(D209=\"PG\",0,1))","v":1},28,4,2041,"2041-04-28",31,136513.41660296862,0,0,0,0,{"$f":"IF(OR(D209=\"PG\",D209=0),0,E209*((1+$I$8)^-SUMIF(D$18:D209,\"PP\",J$18:J209)))","v":0.27163420571142938},2339.6382091617807,947.20415441084901,907.70627254097701,39.497881869871975,85,0,3286.8423635726299,3371.8423635726299,134173.77839380683,{"$error":"#VALUE!"},3371.8423635726299,"2041-04-28",136513.41660296862,2339.6382091617807,907.70627254097701,39.497881869871975,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL209)","v":0.27163420571142938},1026844.9162649041,-6120.8123900945993,6827.7067164122163,297.10046243489728,1003.9947887525143,85,1088.9947887525143,1032965.7286549987]
[null,{"$f":"IF(D210=\"PG\",\"Periodo de Gracia\",\"\")","v":""},193,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G210=8,G210=1),Resolucion!$D$25,IF(D210=\"Pg\",0,1)),IF(D210=\"PG\",0,1))","v":1},28,5,2041,"2041-05-28",30,134173.77839380683,{"$f":"IF(D210=\"PG\",((($I$8+1)^J210-1)*K210),0)","v":0},{"$f":"IF(D210=\"PG\",((($I$6+1)^J210-1)*K210),0)","v":0},{"$f":"IF(D210=\"PG\",((($I$7+1)^J210-1)*K210),0)","v":0},{"$f":"IF(D210=\"PG\",(+$I$12),0)","v":0},{"$f":"IF(OR(D210=\"PG\",D210=0),0,E210*((1+$I$8)^-SUMIF(D$18:D210,\"PP\",J$18:J210)))","v":0.26982260859297702},{"$f":"+IF(D210=\"PG\",0,X210-SUM(R210,U210,V210))","v":2385.9955754640032},{"$f":"S210+T210","v":900.84678810862681},{"$f":"IF(OR(D210=\"PG\",D210=0),0,IF(O194>=0,K210*((1+$I$6)^J210-1),K210*((1+$I$6)^(J210+O194)-1)))","v":863.27813015891923},{"$f":"IF(OR(D210=\"PG\",D210=0),0,IF(O194>=0,K210*((1+$I$7)^30-1)*J210/30,K210*((1+$I$7)^(30+O194)-1)*J210/30))","v":37.568657949707635},{"$f":"IF(OR(D210=\"PG\",D210=0),0,$I$12)","v":85},{"$f":"IF(OR(D210=\"PG\",D210=0),0,$I$11)","v":0},{"$f":"IF(OR(D210=\"PG\",D210=0),0,E210*$N$10)","v":3286.8423635726299},{"$f":"IF(OR(D210=\"PG\",D210=0),0,W210+U210+V210)","v":3371.8423635726299},{"$f":"+K210+N210+O210+M210-Q210","v":131787.78281834282},{"$error":"#VALUE!"},{"$f":"+X210","v":3371.8423635726299},{"$f":"+I210","v":"2041-05-28"},{"$f":"+K210","v":134173.77839380683},{"$f":"+Q210","v":2385.9955754640032},{"$f":"+IF(D210=\"PG\",M210,S210)","v":863.27813015891923},{"$f":"+IF(D210=\"PG\",N210,T210)","v":37.568657949707635},{"$f":"+IF(D210=\"PG\",O210,U210)","v":85},0,{"$f":"+X210","v":3371.8423635726299},null,null,{"$f":"+J210","v":30},{"$f":"+(1+$S$6)^(AL210/360)-1","v":6.4340301100052066E-3},{"$f":"+$R$7*AL210/30","v":2.7999999999583913E-4},{"$f":"1/(1+$R$10)^SUM($AL$18:AL210)","v":0.26982260859297702},1032965.7286549987,{"$f":"+$AR$13-AR210-AS210","v":-5931.3682160363178},{"$f":"+AP210*AM210","v":6646.1326007697298},{"$f":"+AP210*AN210","v":289.23040401910163},{"$f":"+AQ210+AR210+AS210","v":1003.9947887525136},{"$f":"+U210","v":85},{"$f":"+AT210+AU210","v":1088.9947887525136},{"$f":"+AP210-AQ210","v":1038897.0968710351}]
[null,"",{"$f":"+C210+1","v":194},"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G211=8,G211=1),Resolucion!$D$25,IF(D211=\"Pg\",0,1)),IF(D211=\"PG\",0,1))","v":1},{"$f":"F210","v":28},{"$f":"IF(G210=12,1,G210+1)","v":6},{"$f":"IF(G210=12,H210+1,H210)","v":2041},{"$f":"DATE(H211,G211,F211)","v":"2041-06-28"},{"$f":"+I211-I210","v":31},{"$f":"+Y210","v":131787.78281834282},0,0,0,0,{"$f":"IF(OR(D211=\"PG\",D211=0),0,E211*((1+$I$8)^-SUMIF(D$18:D211,\"PP\",J$18:J211)))","v":0.26796331677267071},2372.4272204136205,914.41514315900929,876.28454466413541,38.130598494873887,85,0,3286.8423635726299,3371.8423635726299,129415.3555979292,{"$f":"YEAR(I211-$Z$17)-1900","v":{"$error":"#VALUE!"}},3371.8423635726299,"2041-06-28",131787.78281834282,2372.4272204136205,876.28454466413541,38.130598494873887,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL211)","v":0.26796331677267071},{"$f":"+AW210","v":1038897.0968710351},-6204.4369584624019,6907.8441871913628,300.58756002355267,1003.9947887525136,85,1088.9947887525136,1045101.5338294974]
[null,"",195,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G212=8,G212=1),Resolucion!$D$25,IF(D212=\"Pg\",0,1)),IF(D212=\"PG\",0,1))","v":1},28,7,2041,"2041-07-28",30,129415.3555979292,0,0,0,0,{"$f":"IF(OR(D212=\"PG\",D212=0),0,E212*((1+$I$8)^-SUMIF(D$18:D212,\"PP\",J$18:J212)))","v":0.26617620173962514},2417.9437693916407,868.89859418098911,832.6622946141074,36.236299566881698,85,0,3286.8423635726299,3371.8423635726299,126997.41182853756,{"$error":"#VALUE!"},3371.8423635726299,"2041-07-28",129415.3555979292,2417.9437693916407,832.6622946141074,36.236299566881698,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL212)","v":0.26617620173962514},1045101.5338294974,-6012.8483773870084,6724.2147366716117,292.62842946791073,1003.9947887525141,85,1088.9947887525141,1051114.3822068844]
[null,"",196,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G213=8,G213=1),Resolucion!$D$25,IF(D213=\"Pg\",0,1)),IF(D213=\"PG\",0,1))","v":1},28,8,2041,"2041-08-28",31,126997.41182853756,0,0,0,0,{"$f":"IF(OR(D213=\"PG\",D213=0),0,E213*((1+$I$8)^-SUMIF(D$18:D213,\"PP\",J$18:J213)))","v":0.26434203655519006},2405.6654135203785,881.17695005225141,844.43236556374063,36.744584488510831,85,0,3286.8423635726299,3371.8423635726299,124591.74641501719,{"$error":"#VALUE!"},3371.8423635726299,"2041-08-28",126997.41182853756,2405.6654135203785,844.43236556374063,36.744584488510831,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL213)","v":0.26434203655519006},1051114.3822068844,-6289.2071130282029,6989.0794738667109,304.12242791400593,1003.994788752514,85,1088.9947887525141,1057403.5893199127]
[null,"",197,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G214=8,G214=1),Resolucion!$D$25,IF(D214=\"Pg\",0,1)),IF(D214=\"PG\",0,1))","v":1},28,9,2041,"2041-09-28",31,124591.74641501719,0,0,0,0,{"$f":"IF(OR(D214=\"PG\",D214=0),0,E214*((1+$I$8)^-SUMIF(D$18:D214,\"PP\",J$18:J214)))","v":0.26252051022389727},2422.3572254353653,864.48513813726458,828.43659284172202,36.04854529554261,85,0,3286.8423635726299,3371.8423635726299,122169.38918958182,{"$error":"#VALUE!"},3371.8423635726299,"2041-09-28",124591.74641501719,2422.3572254353653,828.43659284172202,36.04854529554261,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL214)","v":0.26252051022389727},1057403.5893199127,-6332.8450444026421,7030.8977279831415,305.94210517201503,1003.9947887525145,85,1088.9947887525145,1063736.4343643154]
[null,"",198,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G215=8,G215=1),Resolucion!$D$25,IF(D215=\"Pg\",0,1)),IF(D215=\"PG\",0,1))","v":1},28,10,2041,"2041-10-28",30,122169.38918958182,0,0,0,0,{"$f":"IF(OR(D215=\"PG\",D215=0),0,E215*((1+$I$8)^-SUMIF(D$18:D215,\"PP\",J$18:J215)))","v":0.26076969464229316},2466.5934060333411,820.24895753928865,786.04152856671408,34.207428972574583,85,0,3286.8423635726299,3371.8423635726299,119702.79578354848,{"$error":"#VALUE!"},3371.8423635726299,"2041-10-28",122169.38918958182,2466.5934060333411,786.04152856671408,34.207428972574583,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL215)","v":0.26076969464229316},1063736.4343643154,-6137.9636606746499,6844.1122478095822,297.84620161758221,1003.9947887525145,85,1088.9947887525145,1069874.39802499]
[null,"",199,{"$f":"IF(C216<=$I$4,\"PG\",IF(AND(C216>$I$4,C216<=$I$9),\"PP\",0))","v":"PP"},{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G216=8,G216=1),Resolucion!$D$25,IF(D216=\"Pg\",0,1)),IF(D216=\"PG\",0,1))","v":1},28,11,2041,"2041-11-28",31,119702.79578354848,0,0,0,0,{"$f":"IF(OR(D216=\"PG\",D216=0),0,E216*((1+$I$8)^-SUMIF(D$18:D216,\"PP\",J$18:J216)))","v":0.25897278458067713},2456.2794175837375,830.56294598889235,795.92893707603366,34.63400891285869,85,0,3286.8423635726299,3371.8423635726299,117246.51636596475,{"$error":"#VALUE!"},3371.8423635726299,"2041-11-28",119702.79578354848,2456.2794175837375,795.92893707603366,34.63400891285869,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL216)","v":0.25897278458067713},1069874.39802499,-6419.3742816619151,7113.818744590465,309.55032582396376,1003.9947887525136,85,1088.9947887525136,1076293.7723066518]
[null,"",200,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G217=8,G217=1),Resolucion!$D$25,IF(D217=\"Pg\",0,1)),IF(D217=\"PG\",0,1))","v":1},28,12,2041,"2041-12-28",30,117246.51636596475,0,0,0,0,{"$f":"IF(OR(D217=\"PG\",D217=0),0,E217*((1+$I$8)^-SUMIF(D$18:D217,\"PP\",J$18:J217)))","v":0.25724562967735726},2499.6457223988123,787.19664117381774,754.36761659183549,32.829024581982281,85,0,3286.8423635726299,3371.8423635726299,114746.87064356594,{"$error":"#VALUE!"},3371.8423635726299,"2041-12-28",117246.51636596475,2499.6457223988123,754.36761659183549,32.829024581982281,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL217)","v":0.25724562967735726},1076293.7723066518,-6222.2740057209558,6924.9065382320859,301.36225624138422,1003.9947887525144,85,1088.9947887525145,1082516.0463123727]
[null,"",201,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G218=8,G218=1),Resolucion!$D$25,IF(D218=\"Pg\",0,1)),IF(D218=\"PG\",0,1))","v":1},28,1,2042,"2042-01-28",31,114746.87064356594,0,0,0,0,{"$f":"IF(OR(D218=\"PG\",D218=0),0,E218*((1+$I$8)^-SUMIF(D$18:D218,\"PP\",J$18:J218)))","v":0.25547300321894884},2490.666315211487,796.17604836114265,762.97595378876429,33.20009457237839,85,0,3286.8423635726299,3371.8423635726299,112256.20432835445,{"$error":"#VALUE!"},3371.8423635726299,"2042-01-28",114746.87064356594,2490.666315211487,762.97595378876429,33.20009457237839,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL218)","v":0.25547300321894884},1082516.0463123727,-6507.0888966380753,7197.8757093288641,313.2079760617255,1003.9947887525143,85,1088.9947887525143,1089023.1352090107]
[null,"",202,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G219=8,G219=1),Resolucion!$D$25,IF(D219=\"Pg\",0,1)),IF(D219=\"PG\",0,1))","v":1},28,2,2042,"2042-02-28",31,112256.20432835445,0,0,0,0,{"$f":"IF(OR(D219=\"PG\",D219=0),0,E219*((1+$I$8)^-SUMIF(D$18:D219,\"PP\",J$18:J219)))","v":0.2537125915630426},2507.9479095025508,778.89445407007884,746.4149922848909,32.479461785187901,85,0,3286.8423635726299,3371.8423635726299,109748.2564188519,{"$error":"#VALUE!"},3371.8423635726299,"2042-02-28",112256.20432835445,2507.9479095025508,746.4149922848909,32.479461785187901,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL219)","v":0.2537125915630426},1089023.1352090107,-6552.2386100464082,7241.1427050164639,315.09069378245812,1003.9947887525138,85,1088.9947887525138,1095575.3738190571]
[null,"",203,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G220=8,G220=1),Resolucion!$D$25,IF(D220=\"Pg\",0,1)),IF(D220=\"PG\",0,1))","v":1},28,3,2042,"2042-03-28",28,109748.2564188519,0,0,0,0,{"$f":"IF(OR(D220=\"PG\",D220=0),0,E220*((1+$I$8)^-SUMIF(D$18:D220,\"PP\",J$18:J220)))","v":0.25213297118517192},2599.2538276888004,687.58853588382954,658.90765820679576,28.680877677033759,85,0,3286.8423635726299,3371.8423635726299,107149.00259116311,{"$error":"#VALUE!"},3371.8423635726299,"2042-03-28",109748.2564188519,2599.2538276888004,658.90765820679576,28.680877677033759,85,0,3371.8423635726299,null,null,28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL220)","v":0.25213297118517192},1095575.3738190571,-5859.9417494249292,6577.6261738236508,286.31036435379229,1003.9947887525138,85,1088.9947887525138,1101435.315568482]
[null,"",204,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G221=8,G221=1),Resolucion!$D$25,IF(D221=\"Pg\",0,1)),IF(D221=\"PG\",0,1))","v":1},28,4,2042,"2042-04-28",31,107149.00259116311,0,0,0,0,{"$f":"IF(OR(D221=\"PG\",D221=0),0,E221*((1+$I$8)^-SUMIF(D$18:D221,\"PP\",J$18:J221)))","v":0.25039557499958653},2543.3844462420229,743.45791733060685,712.45613924802433,31.001778082582501,85,0,3286.8423635726299,3371.8423635726299,104605.61814492109,{"$error":"#VALUE!"},3371.8423635726299,"2042-04-28",107149.00259116311,2543.3844462420229,712.45613924802433,31.001778082582501,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL221)","v":0.25039557499958653},1101435.315568482,-6638.361052033054,7323.6738894858227,318.68195129974509,1003.9947887525138,85,1088.9947887525138,1108073.6766205151]
[null,"",205,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G222=8,G222=1),Resolucion!$D$25,IF(D222=\"Pg\",0,1)),IF(D222=\"PG\",0,1))","v":1},28,5,2042,"2042-05-28",30,104605.61814492109,0,0,0,0,{"$f":"IF(OR(D222=\"PG\",D222=0),0,E222*((1+$I$8)^-SUMIF(D$18:D222,\"PP\",J$18:J222)))","v":0.24872562367311649},2584.517093672358,702.32526990027191,673.03569682012926,29.289573080142652,85,0,3286.8423635726299,3371.8423635726299,102021.10105124873,{"$error":"#VALUE!"},3371.8423635726299,"2042-05-28",104605.61814492109,2584.517093672358,673.03569682012926,29.289573080142652,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL222)","v":0.24872562367311649},1108073.6766205151,-6435.6452401771858,7129.3793994805665,310.26062944913366,1003.9947887525143,85,1088.9947887525143,1114509.3218606922]
[null,"",206,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G223=8,G223=1),Resolucion!$D$25,IF(D223=\"Pg\",0,1)),IF(D223=\"PG\",0,1))","v":1},28,6,2042,"2042-06-28",31,102021.10105124873,0,0,0,0,{"$f":"IF(OR(D223=\"PG\",D223=0),0,E223*((1+$I$8)^-SUMIF(D$18:D223,\"PP\",J$18:J223)))","v":0.24701170681489781},2578.9646094441728,707.87775412845701,678.35964889140098,29.518105237055984,85,0,3286.8423635726299,3371.8423635726299,99442.136441804556,{"$error":"#VALUE!"},3371.8423635726299,"2042-06-28",102021.10105124873,2578.9646094441728,678.35964889140098,29.518105237055984,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL223)","v":0.24701170681489781},1114509.3218606922,-6729.0756014373183,7410.6056930695977,322.46469712023503,1003.9947887525145,85,1088.9947887525145,1121238.3974621296]
[null,"",207,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G224=8,G224=1),Resolucion!$D$25,IF(D224=\"Pg\",0,1)),IF(D224=\"PG\",0,1))","v":1},28,7,2042,"2042-07-28",30,99442.136441804556,0,0,0,0,{"$f":"IF(OR(D224=\"PG\",D224=0),0,E224*((1+$I$8)^-SUMIF(D$18:D224,\"PP\",J$18:J224)))","v":0.24536432335993916},2619.1848652995218,667.65749827310799,639.81370006981649,27.843798203291509,85,0,3286.8423635726299,3371.8423635726299,96822.951576505031,{"$error":"#VALUE!"},3371.8423635726299,"2042-07-28",99442.136441804556,2619.1848652995218,639.81370006981649,27.843798203291509,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL224)","v":0.24536432335993916},1121238.3974621296,-6524.0335722975442,7214.0816097653269,313.94675128473096,1003.9947887525136,85,1088.9947887525136,1127762.4310344271]
[null,"",208,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G225=8,G225=1),Resolucion!$D$25,IF(D225=\"Pg\",0,1)),IF(D225=\"PG\",0,1))","v":1},28,8,2042,"2042-08-28",31,96822.951576505031,0,0,0,0,{"$f":"IF(OR(D225=\"PG\",D225=0),0,E225*((1+$I$8)^-SUMIF(D$18:D225,\"PP\",J$18:J225)))","v":0.24367356852735833},2615.0321909335862,671.81017263904357,643.79606531665775,28.014107322385829,85,0,3286.8423635726299,3371.8423635726299,94207.91938557144,{"$error":"#VALUE!"},3371.8423635726299,"2042-08-28",96822.951576505031,2615.0321909335862,643.79606531665775,28.014107322385829,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL225)","v":0.24367356852735833},1127762.4310344271,-6821.0328638119918,7498.7283891900606,326.29926337444539,1003.9947887525143,85,1088.9947887525143,1134583.4638982392]
[null,"",209,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G226=8,G226=1),Resolucion!$D$25,IF(D226=\"Pg\",0,1)),IF(D226=\"PG\",0,1))","v":1},28,9,2042,"2042-09-28",31,94207.91938557144,0,0,0,0,{"$f":"IF(OR(D226=\"PG\",D226=0),0,E226*((1+$I$8)^-SUMIF(D$18:D226,\"PP\",J$18:J226)))","v":0.24199446433682986},2633.1767031493664,653.66566042326372,626.40816908144348,27.257491341820288,85,0,3286.8423635726299,3371.8423635726299,91574.742682422075,{"$error":"#VALUE!"},3371.8423635726299,"2042-09-28",94207.91938557144,2633.1767031493664,626.40816908144348,27.257491341820288,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL226)","v":0.24199446433682986},1134583.4638982392,-6868.3608908056058,7544.082864008441,328.27281554967897,1003.9947887525142,85,1088.9947887525141,1141451.8247890449]
[null,"",210,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G227=8,G227=1),Resolucion!$D$25,IF(D227=\"Pg\",0,1)),IF(D227=\"PG\",0,1))","v":1},28,10,2042,"2042-10-28",30,91574.742682422075,0,0,0,0,{"$f":"IF(OR(D227=\"PG\",D227=0),0,E227*((1+$I$8)^-SUMIF(D$18:D227,\"PP\",J$18:J227)))","v":0.24038054213904994},2672.0067838872501,614.83557968537968,589.19465173468257,25.640927950697151,85,0,3286.8423635726299,3371.8423635726299,88902.735898534826,{"$error":"#VALUE!"},3371.8423635726299,"2042-10-28",91574.742682422075,2672.0067838872501,589.19465173468257,25.640927950697151,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL227)","v":0.24038054213904994},1141451.8247890449,-6659.7471319967717,7344.1354098131023,319.60651093618316,1003.9947887525138,85,1088.9947887525138,1148111.5719210417]
[null,"",211,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G228=8,G228=1),Resolucion!$D$25,IF(D228=\"Pg\",0,1)),IF(D228=\"PG\",0,1))","v":1},28,11,2042,"2042-11-28",31,88902.735898534826,0,0,0,0,{"$f":"IF(OR(D228=\"PG\",D228=0),0,E228*((1+$I$8)^-SUMIF(D$18:D228,\"PP\",J$18:J228)))","v":0.23872412951265606},2669.9869446910288,616.85541888160105,591.13289396200719,25.72252491959383,85,0,3286.8423635726299,3371.8423635726299,86232.748953843795,{"$error":"#VALUE!"},3371.8423635726299,"2042-11-28",88902.735898534826,2669.9869446910288,591.13289396200719,25.72252491959383,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL228)","v":0.23872412951265606},1148111.5719210417,-6962.226244405133,7634.0340850200955,332.18694813755167,1003.9947887525142,85,1088.9947887525141,1155073.7981654468]
[null,"",212,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G229=8,G229=1),Resolucion!$D$25,IF(D229=\"Pg\",0,1)),IF(D229=\"PG\",0,1))","v":1},28,12,2042,"2042-12-28",30,86232.748953843795,0,0,0,0,{"$f":"IF(OR(D229=\"PG\",D229=0),0,E229*((1+$I$8)^-SUMIF(D$18:D229,\"PP\",J$18:J229)))","v":0.23713201800373368},2707.8730906283618,578.96927294426837,554.82410323755096,24.145169706717461,85,0,3286.8423635726299,3371.8423635726299,83524.875863215435,{"$error":"#VALUE!"},3371.8423635726299,"2042-12-28",86232.748953843795,2707.8730906283618,554.82410323755096,24.145169706717461,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL229)","v":0.23713201800373368},1155073.7981654468,-6751.2054714035667,7431.7795966745616,323.420663481519,1003.994788752514,85,1088.9947887525141,1161825.0036368505]
[null,"",213,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G230=8,G230=1),Resolucion!$D$25,IF(D230=\"Pg\",0,1)),IF(D230=\"PG\",0,1))","v":1},28,1,2043,"2043-01-28",31,83524.875863215435,0,0,0,0,{"$f":"IF(OR(D230=\"PG\",D230=0),0,E230*((1+$I$8)^-SUMIF(D$18:D230,\"PP\",J$18:J230)))","v":0.23549799028564811},2707.3014555578225,579.54090801480743,555.37437726540952,24.166530749397882,85,0,3286.8423635726299,3371.8423635726299,80817.574407657608,{"$error":"#VALUE!"},3371.8423635726299,"2043-01-28",83524.875863215435,2707.3014555578225,555.37437726540952,24.166530749397882,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL230)","v":0.23549799028564811},1161825.0036368505,-7057.3774743404419,7725.2175620456892,336.15470104726677,1003.9947887525141,85,1088.9947887525141,1168882.3811111909]
[null,"",214,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G231=8,G231=1),Resolucion!$D$25,IF(D231=\"Pg\",0,1)),IF(D231=\"PG\",0,1))","v":1},28,2,2043,"2043-02-28",31,80817.574407657608,0,0,0,0,{"$f":"IF(OR(D231=\"PG\",D231=0),0,E231*((1+$I$8)^-SUMIF(D$18:D231,\"PP\",J$18:J231)))","v":0.23387522231479507},2726.086181995408,560.75618157722181,537.37296338228703,23.383218194934788,85,0,3286.8423635726299,3371.8423635726299,78091.488225662208,{"$error":"#VALUE!"},3371.8423635726299,"2043-02-28",80817.574407657608,2726.086181995408,537.37296338228703,23.383218194934788,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL231)","v":0.23387522231479507},1168882.3811111909,-7106.3453884787459,7772.1435416347813,338.19663559647887,1003.9947887525143,85,1088.9947887525143,1175988.7264996697]
[null,"",215,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G232=8,G232=1),Resolucion!$D$25,IF(D232=\"Pg\",0,1)),IF(D232=\"PG\",0,1))","v":1},28,3,2043,"2043-03-28",28,78091.488225662208,0,0,0,0,{"$f":"IF(OR(D232=\"PG\",D232=0),0,E232*((1+$I$8)^-SUMIF(D$18:D232,\"PP\",J$18:J232)))","v":0.23241910985001152},2797.5880117845954,489.25435178803451,468.84644286536474,20.40790892266979,85,0,3286.8423635726299,3371.8423635726299,75293.900213877612,{"$error":"#VALUE!"},3371.8423635726299,"2043-03-28",78091.488225662208,2797.5880117845954,468.84644286536474,20.40790892266979,85,0,3371.8423635726299,null,null,28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL232)","v":0.23241910985001152},1175988.7264996697,-6363.7429143760546,7060.4126492745554,307.32505385401345,1003.9947887525143,85,1088.9947887525143,1182352.4694140458]
[null,"",216,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G233=8,G233=1),Resolucion!$D$25,IF(D233=\"Pg\",0,1)),IF(D233=\"PG\",0,1))","v":1},28,4,2043,"2043-04-28",31,75293.900213877612,0,0,0,0,{"$f":"IF(OR(D233=\"PG\",D233=0),0,E233*((1+$I$8)^-SUMIF(D$18:D233,\"PP\",J$18:J233)))","v":0.23081755780779964},2764.4124306100562,522.42993296257373,500.64489783434885,21.785035128224859,85,0,3286.8423635726299,3371.8423635726299,72529.487783267556,{"$error":"#VALUE!"},3371.8423635726299,"2043-04-28",75293.900213877612,2764.4124306100562,500.64489783434885,21.785035128224859,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL233)","v":0.23081755780779964},1182352.4694140458,-7199.8081697806947,7861.7089773878288,342.09398114538033,1003.9947887525144,85,1088.9947887525145,1189552.2775838266]
[null,"",217,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G234=8,G234=1),Resolucion!$D$25,IF(D234=\"Pg\",0,1)),IF(D234=\"PG\",0,1))","v":1},28,5,2043,"2043-05-28",30,72529.487783267556,0,0,0,0,{"$f":"IF(OR(D234=\"PG\",D234=0),0,E234*((1+$I$8)^-SUMIF(D$18:D234,\"PP\",J$18:J234)))","v":0.22927817722236252},2799.8771987328187,486.96516483981134,466.65690826079822,20.308256579013129,85,0,3286.8423635726299,3371.8423635726299,69729.610584534734,{"$error":"#VALUE!"},3371.8423635726299,"2043-05-28",72529.487783267556,2799.8771987328187,466.65690826079822,20.308256579013129,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL234)","v":0.22927817722236252},1189552.2775838266,-6982.6950203656188,7653.6151713996114,333.07463771852184,1003.9947887525145,85,1088.9947887525145,1196534.9726041921]
[null,"",218,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G235=8,G235=1),Resolucion!$D$25,IF(D235=\"Pg\",0,1)),IF(D235=\"PG\",0,1))","v":1},28,6,2043,"2043-06-28",31,69729.610584534734,0,0,0,0,{"$f":"IF(OR(D235=\"PG\",D235=0),0,E235*((1+$I$8)^-SUMIF(D$18:D235,\"PP\",J$18:J235)))","v":0.22769826869762005},2803.0204911539322,483.82187241869769,463.64677175653878,20.175100662158908,85,0,3286.8423635726299,3371.8423635726299,66926.590093380801,{"$error":"#VALUE!"},3371.8423635726299,"2043-06-28",69729.610584534734,2803.0204911539322,463.64677175653878,20.175100662158908,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL235)","v":0.22769826869762005},1196534.9726041921,-7298.2140721157157,7956.0114087998945,346.197452068335,1003.9947887525138,85,1088.9947887525138,1203833.1866763078]
[null,"",219,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G236=8,G236=1),Resolucion!$D$25,IF(D236=\"Pg\",0,1)),IF(D236=\"PG\",0,1))","v":1},28,7,2043,"2043-07-28",30,66926.590093380801,0,0,0,0,{"$f":"IF(OR(D236=\"PG\",D236=0),0,E236*((1+$I$8)^-SUMIF(D$18:D236,\"PP\",J$18:J236)))","v":0.22617969143902772},2837.4952225259735,449.34714104665642,430.60769582078825,18.739445225868153,85,0,3286.8423635726299,3371.8423635726299,64089.094870854824,{"$error":"#VALUE!"},3371.8423635726299,"2043-07-28",66926.590093380801,2837.4952225259735,430.60769582078825,18.739445225868153,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL236)","v":0.22617969143902772},1203833.1866763078,-7078.5774740107263,7745.498970498883,337.07329226435718,1003.9947887525138,85,1088.9947887525138,1210911.7641503185]
[null,"",220,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G237=8,G237=1),Resolucion!$D$25,IF(D237=\"Pg\",0,1)),IF(D237=\"PG\",0,1))","v":1},28,8,2043,"2043-08-28",31,64089.094870854824,0,0,0,0,{"$f":"IF(OR(D237=\"PG\",D237=0),0,E237*((1+$I$8)^-SUMIF(D$18:D237,\"PP\",J$18:J237)))","v":0.22462113393932473},2842.1574496300054,444.68491394262435,426.14180249359924,18.543111449025108,85,0,3286.8423635726299,3371.8423635726299,61246.937421224822,{"$error":"#VALUE!"},3371.8423635726299,"2043-08-28",64089.094870854824,2842.1574496300054,426.14180249359924,18.543111449025108,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL237)","v":0.22462113393932473},1210911.7641503185,-7397.9680524823134,8051.6057041458753,350.35713708895241,1003.9947887525143,85,1088.9947887525143,1218309.7322028007]
[null,"",221,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G238=8,G238=1),Resolucion!$D$25,IF(D238=\"Pg\",0,1)),IF(D238=\"PG\",0,1))","v":1},28,9,2043,"2043-09-28",31,61246.937421224822,0,0,0,0,{"$f":"IF(OR(D238=\"PG\",D238=0),0,E238*((1+$I$8)^-SUMIF(D$18:D238,\"PP\",J$18:J238)))","v":0.22307331613718007},2861.877880125192,424.96448344743783,407.24370288716011,17.720780560277714,85,0,3286.8423635726299,3371.8423635726299,58385.059541099632,{"$error":"#VALUE!"},3371.8423635726299,"2043-09-28",61246.937421224822,2861.877880125192,407.24370288716011,17.720780560277714,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL238)","v":0.22307331613718007},1218309.7322028007,-7449.2991688508237,8100.7963417578985,352.49761584543882,1003.9947887525136,85,1088.9947887525136,1225759.0313716515]
[null,"",222,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G239=8,G239=1),Resolucion!$D$25,IF(D239=\"Pg\",0,1)),IF(D239=\"PG\",0,1))","v":1},28,10,2043,"2043-10-28",30,58385.059541099632,0,0,0,0,{"$f":"IF(OR(D239=\"PG\",D239=0),0,E239*((1+$I$8)^-SUMIF(D$18:D239,\"PP\",J$18:J239)))","v":0.22158558385523386},2894.8433158394832,391.99904773314677,375.65123106188179,16.347816671264965,85,0,3286.8423635726299,3371.8423635726299,55490.216225260148,{"$error":"#VALUE!"},3371.8423635726299,"2043-10-28",58385.059541099632,2894.8433158394832,375.65123106188179,16.347816671264965,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL239)","v":0.22158558385523386},1225759.0313716515,-7225.78825548247,7886.5705154560219,343.21252877896217,1003.9947887525141,85,1088.9947887525141,1232984.8196271339]
[null,"",223,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G240=8,G240=1),Resolucion!$D$25,IF(D240=\"Pg\",0,1)),IF(D240=\"PG\",0,1))","v":1},28,11,2043,"2043-11-28",31,55490.216225260148,0,0,0,0,{"$f":"IF(OR(D240=\"PG\",D240=0),0,E240*((1+$I$8)^-SUMIF(D$18:D240,\"PP\",J$18:J240)))","v":0.22005868340123472},2901.8211352886128,385.02122828401713,368.96605905641377,16.055169227603351,85,0,3286.8423635726299,3371.8423635726299,52588.395089971535,{"$error":"#VALUE!"},3371.8423635726299,"2043-11-28",55490.216225260148,2901.8211352886128,368.96605905641377,16.055169227603351,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL240)","v":0.22005868340123472},1232984.8196271339,-7551.1228878710417,8198.37406881674,356.7436078068161,1003.9947887525143,85,1088.9947887525143,1240535.9425150049]
[null,"",224,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G241=8,G241=1),Resolucion!$D$25,IF(D241=\"Pg\",0,1)),IF(D241=\"PG\",0,1))","v":1},28,12,2043,"2043-12-28",30,52588.395089971535,0,0,0,0,{"$f":"IF(OR(D241=\"PG\",D241=0),0,E241*((1+$I$8)^-SUMIF(D$18:D241,\"PP\",J$18:J241)))","v":0.21859105646634275},2933.7622955019297,353.08006807070007,338.35531744572683,14.724750624973217,85,0,3286.8423635726299,3371.8423635726299,49654.632794469602,{"$error":"#VALUE!"},3371.8423635726299,"2043-12-28",52588.395089971535,2933.7622955019297,338.35531744572683,14.724750624973217,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL241)","v":0.21859105646634275},1240535.9425150049,-7325.0008818317556,7981.6456066852297,347.35006389903964,1003.9947887525138,85,1088.9947887525138,1247860.9433968368]
[null,"",225,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G242=8,G242=1),Resolucion!$D$25,IF(D242=\"Pg\",0,1)),IF(D242=\"PG\",0,1))","v":1},28,1,2044,"2044-01-28",31,49654.632794469602,0,0,0,0,{"$f":"IF(OR(D242=\"PG\",D242=0),0,E242*((1+$I$8)^-SUMIF(D$18:D242,\"PP\",J$18:J242)))","v":0.21708479068157643},2942.311579426656,344.53078414597394,330.16404372432089,14.366740421653045,85,0,3286.8423635726299,3371.8423635726299,46712.321215042946,{"$error":"#VALUE!"},3371.8423635726299,"2044-01-28",49654.632794469602,2942.311579426656,330.16404372432089,14.366740421653045,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL242)","v":0.21708479068157643},1247860.9433968368,-7654.3415061345759,8297.2885286029705,361.04776628411952,1003.9947887525141,85,1088.9947887525141,1255515.2849029712]
[null,"",226,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G243=8,G243=1),Resolucion!$D$25,IF(D243=\"Pg\",0,1)),IF(D243=\"PG\",0,1))","v":1},28,2,2044,"2044-02-28",31,46712.321215042946,0,0,0,0,{"$f":"IF(OR(D243=\"PG\",D243=0),0,E243*((1+$I$8)^-SUMIF(D$18:D243,\"PP\",J$18:J243)))","v":0.21558890426297006},2962.7269336164177,324.11542995621238,310.59999835152746,13.515431604684917,85,0,3286.8423635726299,3371.8423635726299,43749.594281426529,{"$error":"#VALUE!"},3371.8423635726299,"2044-02-28",46712.321215042946,2962.7269336164177,310.59999835152746,13.515431604684917,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL243)","v":0.21558890426297006},1255515.2849029712,-7707.4514806287052,8348.183846954691,363.26242242652819,1003.9947887525141,85,1088.9947887525141,1263222.7363835999]
[null,"",227,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G244=8,G244=1),Resolucion!$D$25,IF(D244=\"Pg\",0,1)),IF(D244=\"PG\",0,1))","v":1},28,3,2044,"2044-03-28",29,43749.594281426529,0,0,0,0,{"$f":"IF(OR(D244=\"PG\",D244=0),0,E244*((1+$I$8)^-SUMIF(D$18:D244,\"PP\",J$18:J244)))","v":0.21419885979409584},3002.9265876068639,283.91577596576593,272.07421911376912,11.841556851996812,85,0,3286.8423635726299,3371.8423635726299,40746.667693819662,{"$error":"#VALUE!"},3371.8423635726299,"2044-03-28",43749.594281426529,3002.9265876068639,272.07421911376912,11.841556851996812,85,0,3371.8423635726299,null,null,29,6.2188969653893533E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL244)","v":0.21419885979409584},1263222.7363835999,-7193.7695404637043,7855.8520419068045,341.9122873094135,1003.9947887525137,85,1088.9947887525136,1270416.5059240637]
[null,"",228,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G245=8,G245=1),Resolucion!$D$25,IF(D245=\"Pg\",0,1)),IF(D245=\"PG\",0,1))","v":1},28,4,2044,"2044-04-28",31,40746.667693819662,0,0,0,0,{"$f":"IF(OR(D245=\"PG\",D245=0),0,E245*((1+$I$8)^-SUMIF(D$18:D245,\"PP\",J$18:J245)))","v":0.21272285972867924},3004.1198746158557,282.72248895677421,270.93311977087092,11.789369185903297,85,0,3286.8423635726299,3371.8423635726299,37742.547819203806,{"$error":"#VALUE!"},3371.8423635726299,"2044-04-28",40746.667693819662,3004.1198746158557,270.93311977087092,11.789369185903297,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL245)","v":0.21272285972867924},1270416.5059240637,-7810.8442372397512,8447.2651836170317,367.57384237523354,1003.994788752514,85,1088.9947887525141,1278227.3501613035]
[null,"",229,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G246=8,G246=1),Resolucion!$D$25,IF(D246=\"Pg\",0,1)),IF(D246=\"PG\",0,1))","v":1},28,5,2044,"2044-05-28",30,37742.547819203806,0,0,0,0,{"$f":"IF(OR(D246=\"PG\",D246=0),0,E246*((1+$I$8)^-SUMIF(D$18:D246,\"PP\",J$18:J246)))","v":0.21130415725450408},3033.4377610863412,253.40460248628867,242.83668909706864,10.567913389220024,85,0,3286.8423635726299,3371.8423635726299,34709.110058117469,{"$error":"#VALUE!"},3371.8423635726299,"2044-05-28",37742.547819203806,3033.4377610863412,242.83668909706864,10.567913389220024,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL246)","v":0.21130415725450408},1278227.3501613035,-7578.0621276573274,8224.1532583699955,357.90365803984645,1003.9947887525145,85,1088.9947887525145,1285805.4122889608]
[null,"",230,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G247=8,G247=1),Resolucion!$D$25,IF(D247=\"Pg\",0,1)),IF(D247=\"PG\",0,1))","v":1},28,6,2044,"2044-06-28",31,34709.110058117469,0,0,0,0,{"$f":"IF(OR(D247=\"PG\",D247=0),0,E247*((1+$I$8)^-SUMIF(D$18:D247,\"PP\",J$18:J247)))","v":0.20984810398591874},3046.011725375583,240.83063819704677,230.78813568704734,10.042502509999421,85,0,3286.8423635726299,3371.8423635726299,31663.098332741887,{"$error":"#VALUE!"},3371.8423635726299,"2044-06-28",34709.110058117469,3046.011725375583,230.78813568704734,10.042502509999421,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL247)","v":0.20984810398591874},1285805.4122889608,-7917.6208193764633,8549.5892421788994,372.0263659500776,1003.9947887525138,85,1088.9947887525138,1293723.0331083373]
[null,"",231,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G248=8,G248=1),Resolucion!$D$25,IF(D248=\"Pg\",0,1)),IF(D248=\"PG\",0,1))","v":1},28,7,2044,"2044-07-28",30,31663.098332741887,0,0,0,0,{"$f":"IF(OR(D248=\"PG\",D248=0),0,E248*((1+$I$8)^-SUMIF(D$18:D248,\"PP\",J$18:J248)))","v":0.20844857398380473},3074.2553679906769,212.58699558195292,203.72132804891694,8.8656675330359818,85,0,3286.8423635726299,3371.8423635726299,28588.842964751209,{"$error":"#VALUE!"},3371.8423635726299,"2044-07-28",31663.098332741887,3074.2553679906769,203.72132804891694,8.8656675330359818,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL248)","v":0.20844857398380473},1293723.0331083373,-7682.100609538742,8323.8529490263045,362.24244926495146,1003.994788752514,85,1088.9947887525141,1301405.1337178762]
[null,"",232,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G249=8,G249=1),Resolucion!$D$25,IF(D249=\"Pg\",0,1)),IF(D249=\"PG\",0,1))","v":1},28,8,2044,"2044-08-28",31,28588.842964751209,0,0,0,0,{"$f":"IF(OR(D249=\"PG\",D249=0),0,E249*((1+$I$8)^-SUMIF(D$18:D249,\"PP\",J$18:J249)))","v":0.20701219794925504},3088.4774592294266,198.36490434320322,190.09319911219146,8.2717052310117634,85,0,3286.8423635726299,3371.8423635726299,25500.365505521782,{"$error":"#VALUE!"},3371.8423635726299,"2044-08-28",28588.842964751209,3088.4774592294266,190.09319911219146,8.2717052310117634,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL249)","v":0.20701219794925504},1301405.1337178762,-8025.860150812252,8653.3150542146559,376.53988535011001,1003.994788752514,85,1088.9947887525141,1309430.9938686884]
[null,"",233,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G250=8,G250=1),Resolucion!$D$25,IF(D250=\"Pg\",0,1)),IF(D250=\"PG\",0,1))","v":1},28,9,2044,"2044-09-28",31,25500.365505521782,0,0,0,0,{"$f":"IF(OR(D250=\"PG\",D250=0),0,E250*((1+$I$8)^-SUMIF(D$18:D250,\"PP\",J$18:J250)))","v":0.20558571968504372},3109.9069916005528,176.93537197207687,169.55726621925552,7.3781057528213285,85,0,3286.8423635726299,3371.8423635726299,22390.458513921229,{"$error":"#VALUE!"},3371.8423635726299,"2044-09-28",25500.365505521782,3109.9069916005528,169.55726621925552,7.3781057528213285,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL250)","v":0.20558571968504372},1309430.9938686884,-8081.5479232432917,8706.6806777754282,378.86203422037721,1003.9947887525136,85,1088.9947887525136,1317512.5417919317]
[null,"",234,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G251=8,G251=1),Resolucion!$D$25,IF(D251=\"Pg\",0,1)),IF(D251=\"PG\",0,1))","v":1},28,10,2044,"2044-10-28",30,22390.458513921229,0,0,0,0,{"$f":"IF(OR(D251=\"PG\",D251=0),0,E251*((1+$I$8)^-SUMIF(D$18:D251,\"PP\",J$18:J251)))","v":0.20421461660028714},3136.5121509334335,150.33021263919639,144.06088425539161,6.2693283838047806,85,0,3286.8423635726299,3371.8423635726299,19253.946362987794,{"$error":"#VALUE!"},3371.8423635726299,"2044-10-28",22390.458513921229,3136.5121509334335,144.06088425539161,6.2693283838047806,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL251)","v":0.20421461660028714},1317512.5417919317,-7841.824087142526,8476.9153641987814,368.90351169625887,1003.9947887525143,85,1088.9947887525143,1325354.3658790742]
[null,"",235,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G252=8,G252=1),Resolucion!$D$25,IF(D252=\"Pg\",0,1)),IF(D252=\"PG\",0,1))","v":1},28,11,2044,"2044-11-28",31,19253.946362987794,0,0,0,0,{"$f":"IF(OR(D252=\"PG\",D252=0),0,E252*((1+$I$8)^-SUMIF(D$18:D252,\"PP\",J$18:J252)))","v":0.20280741589085841},3153.2480368196279,133.59432675300212,128.02351827206044,5.5708084809416842,85,0,3286.8423635726299,3371.8423635726299,16100.698326168165,{"$error":"#VALUE!"},3371.8423635726299,"2044-11-28",19253.946362987794,3153.2480368196279,128.02351827206044,5.5708084809416842,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL252)","v":0.20280741589085841},1325354.3658790742,-8192.0329180210047,8812.5585102515379,383.46919652198034,1003.9947887525136,85,1088.9947887525136,1333546.3987970953]
[null,"",236,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G253=8,G253=1),Resolucion!$D$25,IF(D253=\"Pg\",0,1)),IF(D253=\"PG\",0,1))","v":1},28,12,2044,"2044-12-28",30,16100.698326168165,0,0,0,0,{"$f":"IF(OR(D253=\"PG\",D253=0),0,E253*((1+$I$8)^-SUMIF(D$18:D253,\"PP\",J$18:J253)))","v":0.20145484201575919},3178.7417902186935,108.10057335393651,103.59237782267641,4.5081955312600934,85,0,3286.8423635726299,3371.8423635726299,12921.956535949472,{"$error":"#VALUE!"},3371.8423635726299,"2044-12-28",16100.698326168165,3178.7417902186935,103.59237782267641,4.5081955312600934,85,0,3371.8423635726299,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL253)","v":0.20145484201575919},1333546.3987970953,-7949.4758858546465,8580.0776829495226,373.39299165763799,1003.9947887525141,85,1088.9947887525141,1341495.8746829499]
[null,"",237,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G254=8,G254=1),Resolucion!$D$25,IF(D254=\"Pg\",0,1)),IF(D254=\"PG\",0,1))","v":1},28,1,2045,"2045-01-28",31,12921.956535949472,0,0,0,0,{"$f":"IF(OR(D254=\"PG\",D254=0),0,E254*((1+$I$8)^-SUMIF(D$18:D254,\"PP\",J$18:J254)))","v":0.20006665834251466},3197.1828178770929,89.659545695537133,85.920792937857982,3.7387527576791553,85,0,3286.8423635726299,3371.8423635726299,9724.773718072378,{"$error":"#VALUE!"},3371.8423635726299,"2045-01-28",12921.956535949472,3197.1828178770929,85.920792937857982,3.7387527576791553,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL254)","v":0.20006665834251466},1341495.8746829499,-8304.0314642295234,8919.8867799128711,388.13947306916566,1003.9947887525134,85,1088.9947887525134,1349799.9061471794]
[null,"",238,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G255=8,G255=1),Resolucion!$D$25,IF(D255=\"Pg\",0,1)),IF(D255=\"PG\",0,1))","v":1},28,2,2045,"2045-02-28",31,9724.773718072378,0,0,0,0,{"$f":"IF(OR(D255=\"PG\",D255=0),0,E255*((1+$I$8)^-SUMIF(D$18:D255,\"PP\",J$18:J255)))","v":0.19868804035600859},3219.3666070083241,67.475756564305982,64.662055368585513,2.8137011957204625,85,0,3286.8423635726299,3371.8423635726299,6505.4071110640543,{"$error":"#VALUE!"},3371.8423635726299,"2045-02-28",9724.773718072378,3219.3666070083241,64.662055368585513,2.8137011957204625,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL255)","v":0.19868804035600859},1349799.9061471794,-8361.6493401644057,8975.1020227441386,390.54210617278034,1003.9947887525133,85,1088.9947887525132,1358161.5554873438]
[null,"",239,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G256=8,G256=1),Resolucion!$D$25,IF(D256=\"Pg\",0,1)),IF(D256=\"PG\",0,1))","v":1},28,3,2045,"2045-03-28",28,6505.4071110640543,0,0,0,0,{"$f":"IF(OR(D256=\"PG\",D256=0),0,E256*((1+$I$8)^-SUMIF(D$18:D256,\"PP\",J$18:J256)))","v":0.19745100408811189},3246.0850568346214,40.757306738008765,39.057227013009289,1.7000797249994759,85,0,3286.8423635726299,3371.8423635726299,3259.322054229433,{"$error":"#VALUE!"},3371.8423635726299,"2045-03-28",6505.4071110640543,3246.0850568346214,39.057227013009289,1.7000797249994759,85,0,3371.8423635726299,null,null,28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL256)","v":0.19745100408811189},1358161.5554873438,-7505.081764292705,8154.1436665498013,354.93288649541813,1003.9947887525145,85,1088.9947887525145,1365666.6372516365]
[null,"",240,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G257=8,G257=1),Resolucion!$D$25,IF(D257=\"Pg\",0,1)),IF(D257=\"PG\",0,1))","v":1},28,4,2045,"2045-04-28",31,3259.322054229433,0,0,0,0,{"$f":"IF(OR(D257=\"PG\",D257=0),0,E257*((1+$I$8)^-SUMIF(D$18:D257,\"PP\",J$18:J257)))","v":0.1960904100343864},3264.2274187038201,22.61494486880996,21.671914354466924,0.94303051434303564,85,0,3286.8423635726299,3371.8423635726299,-4.90536447438717,{"$error":"#VALUE!"},3371.8423635726299,"2045-04-28",3259.322054229433,3264.2274187038201,21.671914354466924,0.94303051434303564,85,0,3371.8423635726299,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL257)","v":0.1960904100343864},1365666.6372516365,-8471.7413296043251,9080.603237984571,395.1328803722684,1003.9947887525143,85,1088.9947887525143,1374138.3785812408]
[null,"",241,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G258=8,G258=1),Resolucion!$D$25,IF(D258=\"Pg\",0,1)),IF(D258=\"PG\",0,1))","v":1},28,5,2045,"2045-05-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D258=\"PG\",D258=0),0,E258*((1+$I$8)^-SUMIF(D$18:D258,\"PP\",J$18:J258)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2045-05-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",242,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G259=8,G259=1),Resolucion!$D$25,IF(D259=\"Pg\",0,1)),IF(D259=\"PG\",0,1))","v":1},28,6,2045,"2045-06-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D259=\"PG\",D259=0),0,E259*((1+$I$8)^-SUMIF(D$18:D259,\"PP\",J$18:J259)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2045-06-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",243,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G260=8,G260=1),Resolucion!$D$25,IF(D260=\"Pg\",0,1)),IF(D260=\"PG\",0,1))","v":1},28,7,2045,"2045-07-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D260=\"PG\",D260=0),0,E260*((1+$I$8)^-SUMIF(D$18:D260,\"PP\",J$18:J260)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2045-07-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",244,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G261=8,G261=1),Resolucion!$D$25,IF(D261=\"Pg\",0,1)),IF(D261=\"PG\",0,1))","v":1},28,8,2045,"2045-08-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D261=\"PG\",D261=0),0,E261*((1+$I$8)^-SUMIF(D$18:D261,\"PP\",J$18:J261)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2045-08-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",245,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G262=8,G262=1),Resolucion!$D$25,IF(D262=\"Pg\",0,1)),IF(D262=\"PG\",0,1))","v":1},28,9,2045,"2045-09-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D262=\"PG\",D262=0),0,E262*((1+$I$8)^-SUMIF(D$18:D262,\"PP\",J$18:J262)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2045-09-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",246,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G263=8,G263=1),Resolucion!$D$25,IF(D263=\"Pg\",0,1)),IF(D263=\"PG\",0,1))","v":1},28,10,2045,"2045-10-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D263=\"PG\",D263=0),0,E263*((1+$I$8)^-SUMIF(D$18:D263,\"PP\",J$18:J263)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2045-10-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",247,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G264=8,G264=1),Resolucion!$D$25,IF(D264=\"Pg\",0,1)),IF(D264=\"PG\",0,1))","v":1},28,11,2045,"2045-11-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D264=\"PG\",D264=0),0,E264*((1+$I$8)^-SUMIF(D$18:D264,\"PP\",J$18:J264)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2045-11-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",248,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G265=8,G265=1),Resolucion!$D$25,IF(D265=\"Pg\",0,1)),IF(D265=\"PG\",0,1))","v":1},28,12,2045,"2045-12-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D265=\"PG\",D265=0),0,E265*((1+$I$8)^-SUMIF(D$18:D265,\"PP\",J$18:J265)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2045-12-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",249,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G266=8,G266=1),Resolucion!$D$25,IF(D266=\"Pg\",0,1)),IF(D266=\"PG\",0,1))","v":1},28,1,2046,"2046-01-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D266=\"PG\",D266=0),0,E266*((1+$I$8)^-SUMIF(D$18:D266,\"PP\",J$18:J266)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2046-01-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",250,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G267=8,G267=1),Resolucion!$D$25,IF(D267=\"Pg\",0,1)),IF(D267=\"PG\",0,1))","v":1},28,2,2046,"2046-02-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D267=\"PG\",D267=0),0,E267*((1+$I$8)^-SUMIF(D$18:D267,\"PP\",J$18:J267)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2046-02-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",251,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G268=8,G268=1),Resolucion!$D$25,IF(D268=\"Pg\",0,1)),IF(D268=\"PG\",0,1))","v":1},28,3,2046,"2046-03-28",28,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D268=\"PG\",D268=0),0,E268*((1+$I$8)^-SUMIF(D$18:D268,\"PP\",J$18:J268)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2046-03-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",252,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G269=8,G269=1),Resolucion!$D$25,IF(D269=\"Pg\",0,1)),IF(D269=\"PG\",0,1))","v":1},28,4,2046,"2046-04-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D269=\"PG\",D269=0),0,E269*((1+$I$8)^-SUMIF(D$18:D269,\"PP\",J$18:J269)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2046-04-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",253,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G270=8,G270=1),Resolucion!$D$25,IF(D270=\"Pg\",0,1)),IF(D270=\"PG\",0,1))","v":1},28,5,2046,"2046-05-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D270=\"PG\",D270=0),0,E270*((1+$I$8)^-SUMIF(D$18:D270,\"PP\",J$18:J270)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2046-05-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",254,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G271=8,G271=1),Resolucion!$D$25,IF(D271=\"Pg\",0,1)),IF(D271=\"PG\",0,1))","v":1},28,6,2046,"2046-06-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D271=\"PG\",D271=0),0,E271*((1+$I$8)^-SUMIF(D$18:D271,\"PP\",J$18:J271)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2046-06-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",255,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G272=8,G272=1),Resolucion!$D$25,IF(D272=\"Pg\",0,1)),IF(D272=\"PG\",0,1))","v":1},28,7,2046,"2046-07-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D272=\"PG\",D272=0),0,E272*((1+$I$8)^-SUMIF(D$18:D272,\"PP\",J$18:J272)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2046-07-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",256,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G273=8,G273=1),Resolucion!$D$25,IF(D273=\"Pg\",0,1)),IF(D273=\"PG\",0,1))","v":1},28,8,2046,"2046-08-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D273=\"PG\",D273=0),0,E273*((1+$I$8)^-SUMIF(D$18:D273,\"PP\",J$18:J273)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2046-08-28",-4.90536447438717,0,0,0,0,0,0]
[null,{"$f":"IF(D274=\"PG\",\"Periodo de Gracia\",\"\")","v":""},257,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G274=8,G274=1),Resolucion!$D$25,IF(D274=\"Pg\",0,1)),IF(D274=\"PG\",0,1))","v":1},28,9,2046,"2046-09-28",31,-4.90536447438717,{"$f":"IF(D274=\"PG\",((($I$8+1)^J274-1)*K274),0)","v":0},{"$f":"IF(D274=\"PG\",((($I$6+1)^J274-1)*K274),0)","v":0},{"$f":"IF(D274=\"PG\",((($I$7+1)^J274-1)*K274),0)","v":0},{"$f":"IF(D274=\"PG\",(+$I$12),0)","v":0},{"$f":"IF(OR(D274=\"PG\",D274=0),0,E274*((1+$I$8)^-SUMIF(D$18:D274,\"PP\",J$18:J274)))","v":0},{"$f":"+IF(D274=\"PG\",0,X274-SUM(R274,U274,V274))","v":0},{"$f":"S274+T274","v":0},{"$f":"IF(OR(D274=\"PG\",D274=0),0,IF(O258>=0,K274*((1+$I$6)^J274-1),K274*((1+$I$6)^(J274+O258)-1)))","v":0},{"$f":"IF(OR(D274=\"PG\",D274=0),0,IF(O258>=0,K274*((1+$I$7)^30-1)*J274/30,K274*((1+$I$7)^(30+O258)-1)*J274/30))","v":0},{"$f":"IF(OR(D274=\"PG\",D274=0),0,$I$12)","v":0},{"$f":"IF(OR(D274=\"PG\",D274=0),0,$I$11)","v":0},{"$f":"IF(OR(D274=\"PG\",D274=0),0,E274*$N$10)","v":0},{"$f":"IF(OR(D274=\"PG\",D274=0),0,W274+U274+V274)","v":0},{"$f":"+K274+N274+O274+M274-Q274","v":-4.90536447438717},{"$error":"#VALUE!"},{"$f":"+X274","v":0},{"$f":"+I274","v":"2046-09-28"},{"$f":"+K274","v":-4.90536447438717},{"$f":"+Q274","v":0},{"$f":"+IF(D274=\"PG\",M274,S274)","v":0},{"$f":"+IF(D274=\"PG\",N274,T274)","v":0},{"$f":"+IF(D274=\"PG\",O274,U274)","v":0},0,{"$f":"+X274","v":0}]
[null,"",{"$f":"+C274+1","v":258},0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G275=8,G275=1),Resolucion!$D$25,IF(D275=\"Pg\",0,1)),IF(D275=\"PG\",0,1))","v":1},{"$f":"F274","v":28},{"$f":"IF(G274=12,1,G274+1)","v":10},{"$f":"IF(G274=12,H274+1,H274)","v":2046},{"$f":"DATE(H275,G275,F275)","v":"2046-10-28"},{"$f":"+I275-I274","v":30},{"$f":"+Y274","v":-4.90536447438717},0,0,0,0,{"$f":"IF(OR(D275=\"PG\",D275=0),0,E275*((1+$I$8)^-SUMIF(D$18:D275,\"PP\",J$18:J275)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$f":"YEAR(I275-$Z$17)-1900","v":{"$error":"#VALUE!"}},0,"2046-10-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",259,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G276=8,G276=1),Resolucion!$D$25,IF(D276=\"Pg\",0,1)),IF(D276=\"PG\",0,1))","v":1},28,11,2046,"2046-11-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D276=\"PG\",D276=0),0,E276*((1+$I$8)^-SUMIF(D$18:D276,\"PP\",J$18:J276)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2046-11-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",260,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G277=8,G277=1),Resolucion!$D$25,IF(D277=\"Pg\",0,1)),IF(D277=\"PG\",0,1))","v":1},28,12,2046,"2046-12-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D277=\"PG\",D277=0),0,E277*((1+$I$8)^-SUMIF(D$18:D277,\"PP\",J$18:J277)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2046-12-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",261,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G278=8,G278=1),Resolucion!$D$25,IF(D278=\"Pg\",0,1)),IF(D278=\"PG\",0,1))","v":1},28,1,2047,"2047-01-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D278=\"PG\",D278=0),0,E278*((1+$I$8)^-SUMIF(D$18:D278,\"PP\",J$18:J278)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2047-01-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",262,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G279=8,G279=1),Resolucion!$D$25,IF(D279=\"Pg\",0,1)),IF(D279=\"PG\",0,1))","v":1},28,2,2047,"2047-02-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D279=\"PG\",D279=0),0,E279*((1+$I$8)^-SUMIF(D$18:D279,\"PP\",J$18:J279)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2047-02-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",263,{"$f":"IF(C280<=$I$4,\"PG\",IF(AND(C280>$I$4,C280<=$I$9),\"PP\",0))","v":0},{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G280=8,G280=1),Resolucion!$D$25,IF(D280=\"Pg\",0,1)),IF(D280=\"PG\",0,1))","v":1},28,3,2047,"2047-03-28",28,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D280=\"PG\",D280=0),0,E280*((1+$I$8)^-SUMIF(D$18:D280,\"PP\",J$18:J280)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2047-03-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",264,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G281=8,G281=1),Resolucion!$D$25,IF(D281=\"Pg\",0,1)),IF(D281=\"PG\",0,1))","v":1},28,4,2047,"2047-04-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D281=\"PG\",D281=0),0,E281*((1+$I$8)^-SUMIF(D$18:D281,\"PP\",J$18:J281)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2047-04-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",265,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G282=8,G282=1),Resolucion!$D$25,IF(D282=\"Pg\",0,1)),IF(D282=\"PG\",0,1))","v":1},28,5,2047,"2047-05-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D282=\"PG\",D282=0),0,E282*((1+$I$8)^-SUMIF(D$18:D282,\"PP\",J$18:J282)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2047-05-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",266,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G283=8,G283=1),Resolucion!$D$25,IF(D283=\"Pg\",0,1)),IF(D283=\"PG\",0,1))","v":1},28,6,2047,"2047-06-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D283=\"PG\",D283=0),0,E283*((1+$I$8)^-SUMIF(D$18:D283,\"PP\",J$18:J283)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2047-06-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",267,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G284=8,G284=1),Resolucion!$D$25,IF(D284=\"Pg\",0,1)),IF(D284=\"PG\",0,1))","v":1},28,7,2047,"2047-07-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D284=\"PG\",D284=0),0,E284*((1+$I$8)^-SUMIF(D$18:D284,\"PP\",J$18:J284)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2047-07-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",268,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G285=8,G285=1),Resolucion!$D$25,IF(D285=\"Pg\",0,1)),IF(D285=\"PG\",0,1))","v":1},28,8,2047,"2047-08-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D285=\"PG\",D285=0),0,E285*((1+$I$8)^-SUMIF(D$18:D285,\"PP\",J$18:J285)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2047-08-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",269,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G286=8,G286=1),Resolucion!$D$25,IF(D286=\"Pg\",0,1)),IF(D286=\"PG\",0,1))","v":1},28,9,2047,"2047-09-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D286=\"PG\",D286=0),0,E286*((1+$I$8)^-SUMIF(D$18:D286,\"PP\",J$18:J286)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2047-09-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",270,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G287=8,G287=1),Resolucion!$D$25,IF(D287=\"Pg\",0,1)),IF(D287=\"PG\",0,1))","v":1},28,10,2047,"2047-10-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D287=\"PG\",D287=0),0,E287*((1+$I$8)^-SUMIF(D$18:D287,\"PP\",J$18:J287)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2047-10-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",271,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G288=8,G288=1),Resolucion!$D$25,IF(D288=\"Pg\",0,1)),IF(D288=\"PG\",0,1))","v":1},28,11,2047,"2047-11-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D288=\"PG\",D288=0),0,E288*((1+$I$8)^-SUMIF(D$18:D288,\"PP\",J$18:J288)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2047-11-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",272,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G289=8,G289=1),Resolucion!$D$25,IF(D289=\"Pg\",0,1)),IF(D289=\"PG\",0,1))","v":1},28,12,2047,"2047-12-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D289=\"PG\",D289=0),0,E289*((1+$I$8)^-SUMIF(D$18:D289,\"PP\",J$18:J289)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2047-12-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",273,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G290=8,G290=1),Resolucion!$D$25,IF(D290=\"Pg\",0,1)),IF(D290=\"PG\",0,1))","v":1},28,1,2048,"2048-01-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D290=\"PG\",D290=0),0,E290*((1+$I$8)^-SUMIF(D$18:D290,\"PP\",J$18:J290)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2048-01-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",274,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G291=8,G291=1),Resolucion!$D$25,IF(D291=\"Pg\",0,1)),IF(D291=\"PG\",0,1))","v":1},28,2,2048,"2048-02-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D291=\"PG\",D291=0),0,E291*((1+$I$8)^-SUMIF(D$18:D291,\"PP\",J$18:J291)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2048-02-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",275,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G292=8,G292=1),Resolucion!$D$25,IF(D292=\"Pg\",0,1)),IF(D292=\"PG\",0,1))","v":1},28,3,2048,"2048-03-28",29,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D292=\"PG\",D292=0),0,E292*((1+$I$8)^-SUMIF(D$18:D292,\"PP\",J$18:J292)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2048-03-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",276,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G293=8,G293=1),Resolucion!$D$25,IF(D293=\"Pg\",0,1)),IF(D293=\"PG\",0,1))","v":1},28,4,2048,"2048-04-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D293=\"PG\",D293=0),0,E293*((1+$I$8)^-SUMIF(D$18:D293,\"PP\",J$18:J293)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2048-04-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",277,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G294=8,G294=1),Resolucion!$D$25,IF(D294=\"Pg\",0,1)),IF(D294=\"PG\",0,1))","v":1},28,5,2048,"2048-05-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D294=\"PG\",D294=0),0,E294*((1+$I$8)^-SUMIF(D$18:D294,\"PP\",J$18:J294)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2048-05-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",278,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G295=8,G295=1),Resolucion!$D$25,IF(D295=\"Pg\",0,1)),IF(D295=\"PG\",0,1))","v":1},28,6,2048,"2048-06-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D295=\"PG\",D295=0),0,E295*((1+$I$8)^-SUMIF(D$18:D295,\"PP\",J$18:J295)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2048-06-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",279,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G296=8,G296=1),Resolucion!$D$25,IF(D296=\"Pg\",0,1)),IF(D296=\"PG\",0,1))","v":1},28,7,2048,"2048-07-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D296=\"PG\",D296=0),0,E296*((1+$I$8)^-SUMIF(D$18:D296,\"PP\",J$18:J296)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2048-07-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",280,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G297=8,G297=1),Resolucion!$D$25,IF(D297=\"Pg\",0,1)),IF(D297=\"PG\",0,1))","v":1},28,8,2048,"2048-08-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D297=\"PG\",D297=0),0,E297*((1+$I$8)^-SUMIF(D$18:D297,\"PP\",J$18:J297)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2048-08-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",281,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G298=8,G298=1),Resolucion!$D$25,IF(D298=\"Pg\",0,1)),IF(D298=\"PG\",0,1))","v":1},28,9,2048,"2048-09-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D298=\"PG\",D298=0),0,E298*((1+$I$8)^-SUMIF(D$18:D298,\"PP\",J$18:J298)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2048-09-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",282,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G299=8,G299=1),Resolucion!$D$25,IF(D299=\"Pg\",0,1)),IF(D299=\"PG\",0,1))","v":1},28,10,2048,"2048-10-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D299=\"PG\",D299=0),0,E299*((1+$I$8)^-SUMIF(D$18:D299,\"PP\",J$18:J299)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2048-10-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",283,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G300=8,G300=1),Resolucion!$D$25,IF(D300=\"Pg\",0,1)),IF(D300=\"PG\",0,1))","v":1},28,11,2048,"2048-11-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D300=\"PG\",D300=0),0,E300*((1+$I$8)^-SUMIF(D$18:D300,\"PP\",J$18:J300)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2048-11-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",284,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G301=8,G301=1),Resolucion!$D$25,IF(D301=\"Pg\",0,1)),IF(D301=\"PG\",0,1))","v":1},28,12,2048,"2048-12-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D301=\"PG\",D301=0),0,E301*((1+$I$8)^-SUMIF(D$18:D301,\"PP\",J$18:J301)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2048-12-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",285,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G302=8,G302=1),Resolucion!$D$25,IF(D302=\"Pg\",0,1)),IF(D302=\"PG\",0,1))","v":1},28,1,2049,"2049-01-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D302=\"PG\",D302=0),0,E302*((1+$I$8)^-SUMIF(D$18:D302,\"PP\",J$18:J302)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2049-01-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",286,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G303=8,G303=1),Resolucion!$D$25,IF(D303=\"Pg\",0,1)),IF(D303=\"PG\",0,1))","v":1},28,2,2049,"2049-02-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D303=\"PG\",D303=0),0,E303*((1+$I$8)^-SUMIF(D$18:D303,\"PP\",J$18:J303)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2049-02-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",287,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G304=8,G304=1),Resolucion!$D$25,IF(D304=\"Pg\",0,1)),IF(D304=\"PG\",0,1))","v":1},28,3,2049,"2049-03-28",28,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D304=\"PG\",D304=0),0,E304*((1+$I$8)^-SUMIF(D$18:D304,\"PP\",J$18:J304)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2049-03-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",288,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G305=8,G305=1),Resolucion!$D$25,IF(D305=\"Pg\",0,1)),IF(D305=\"PG\",0,1))","v":1},28,4,2049,"2049-04-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D305=\"PG\",D305=0),0,E305*((1+$I$8)^-SUMIF(D$18:D305,\"PP\",J$18:J305)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2049-04-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",289,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G306=8,G306=1),Resolucion!$D$25,IF(D306=\"Pg\",0,1)),IF(D306=\"PG\",0,1))","v":1},28,5,2049,"2049-05-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D306=\"PG\",D306=0),0,E306*((1+$I$8)^-SUMIF(D$18:D306,\"PP\",J$18:J306)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2049-05-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",290,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G307=8,G307=1),Resolucion!$D$25,IF(D307=\"Pg\",0,1)),IF(D307=\"PG\",0,1))","v":1},28,6,2049,"2049-06-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D307=\"PG\",D307=0),0,E307*((1+$I$8)^-SUMIF(D$18:D307,\"PP\",J$18:J307)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2049-06-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",291,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G308=8,G308=1),Resolucion!$D$25,IF(D308=\"Pg\",0,1)),IF(D308=\"PG\",0,1))","v":1},28,7,2049,"2049-07-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D308=\"PG\",D308=0),0,E308*((1+$I$8)^-SUMIF(D$18:D308,\"PP\",J$18:J308)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2049-07-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",292,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G309=8,G309=1),Resolucion!$D$25,IF(D309=\"Pg\",0,1)),IF(D309=\"PG\",0,1))","v":1},28,8,2049,"2049-08-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D309=\"PG\",D309=0),0,E309*((1+$I$8)^-SUMIF(D$18:D309,\"PP\",J$18:J309)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2049-08-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",293,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G310=8,G310=1),Resolucion!$D$25,IF(D310=\"Pg\",0,1)),IF(D310=\"PG\",0,1))","v":1},28,9,2049,"2049-09-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D310=\"PG\",D310=0),0,E310*((1+$I$8)^-SUMIF(D$18:D310,\"PP\",J$18:J310)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2049-09-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",294,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G311=8,G311=1),Resolucion!$D$25,IF(D311=\"Pg\",0,1)),IF(D311=\"PG\",0,1))","v":1},28,10,2049,"2049-10-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D311=\"PG\",D311=0),0,E311*((1+$I$8)^-SUMIF(D$18:D311,\"PP\",J$18:J311)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2049-10-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",295,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G312=8,G312=1),Resolucion!$D$25,IF(D312=\"Pg\",0,1)),IF(D312=\"PG\",0,1))","v":1},28,11,2049,"2049-11-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D312=\"PG\",D312=0),0,E312*((1+$I$8)^-SUMIF(D$18:D312,\"PP\",J$18:J312)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2049-11-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",296,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G313=8,G313=1),Resolucion!$D$25,IF(D313=\"Pg\",0,1)),IF(D313=\"PG\",0,1))","v":1},28,12,2049,"2049-12-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D313=\"PG\",D313=0),0,E313*((1+$I$8)^-SUMIF(D$18:D313,\"PP\",J$18:J313)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2049-12-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",297,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G314=8,G314=1),Resolucion!$D$25,IF(D314=\"Pg\",0,1)),IF(D314=\"PG\",0,1))","v":1},28,1,2050,"2050-01-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D314=\"PG\",D314=0),0,E314*((1+$I$8)^-SUMIF(D$18:D314,\"PP\",J$18:J314)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2050-01-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",298,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G315=8,G315=1),Resolucion!$D$25,IF(D315=\"Pg\",0,1)),IF(D315=\"PG\",0,1))","v":1},28,2,2050,"2050-02-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D315=\"PG\",D315=0),0,E315*((1+$I$8)^-SUMIF(D$18:D315,\"PP\",J$18:J315)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2050-02-28",-4.90536447438717,0,0,0,0,0,0]
[null,"",299,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G316=8,G316=1),Resolucion!$D$25,IF(D316=\"Pg\",0,1)),IF(D316=\"PG\",0,1))","v":1},28,3,2050,"2050-03-28",28,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D316=\"PG\",D316=0),0,E316*((1+$I$8)^-SUMIF(D$18:D316,\"PP\",J$18:J316)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2050-03-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,300,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G317=8,G317=1),Resolucion!$D$25,IF(D317=\"Pg\",0,1)),IF(D317=\"PG\",0,1))","v":1},28,4,2050,"2050-04-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D317=\"PG\",D317=0),0,E317*((1+$I$8)^-SUMIF(D$18:D317,\"PP\",J$18:J317)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2050-04-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,301,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G318=8,G318=1),Resolucion!$D$25,IF(D318=\"Pg\",0,1)),IF(D318=\"PG\",0,1))","v":1},28,5,2050,"2050-05-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D318=\"PG\",D318=0),0,E318*((1+$I$8)^-SUMIF(D$18:D318,\"PP\",J$18:J318)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2050-05-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,302,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G319=8,G319=1),Resolucion!$D$25,IF(D319=\"Pg\",0,1)),IF(D319=\"PG\",0,1))","v":1},28,6,2050,"2050-06-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D319=\"PG\",D319=0),0,E319*((1+$I$8)^-SUMIF(D$18:D319,\"PP\",J$18:J319)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2050-06-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,303,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G320=8,G320=1),Resolucion!$D$25,IF(D320=\"Pg\",0,1)),IF(D320=\"PG\",0,1))","v":1},28,7,2050,"2050-07-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D320=\"PG\",D320=0),0,E320*((1+$I$8)^-SUMIF(D$18:D320,\"PP\",J$18:J320)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2050-07-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,304,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G321=8,G321=1),Resolucion!$D$25,IF(D321=\"Pg\",0,1)),IF(D321=\"PG\",0,1))","v":1},28,8,2050,"2050-08-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D321=\"PG\",D321=0),0,E321*((1+$I$8)^-SUMIF(D$18:D321,\"PP\",J$18:J321)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2050-08-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,305,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G322=8,G322=1),Resolucion!$D$25,IF(D322=\"Pg\",0,1)),IF(D322=\"PG\",0,1))","v":1},28,9,2050,"2050-09-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D322=\"PG\",D322=0),0,E322*((1+$I$8)^-SUMIF(D$18:D322,\"PP\",J$18:J322)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2050-09-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,306,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G323=8,G323=1),Resolucion!$D$25,IF(D323=\"Pg\",0,1)),IF(D323=\"PG\",0,1))","v":1},28,10,2050,"2050-10-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D323=\"PG\",D323=0),0,E323*((1+$I$8)^-SUMIF(D$18:D323,\"PP\",J$18:J323)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2050-10-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,307,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G324=8,G324=1),Resolucion!$D$25,IF(D324=\"Pg\",0,1)),IF(D324=\"PG\",0,1))","v":1},28,11,2050,"2050-11-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D324=\"PG\",D324=0),0,E324*((1+$I$8)^-SUMIF(D$18:D324,\"PP\",J$18:J324)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2050-11-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,308,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G325=8,G325=1),Resolucion!$D$25,IF(D325=\"Pg\",0,1)),IF(D325=\"PG\",0,1))","v":1},28,12,2050,"2050-12-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D325=\"PG\",D325=0),0,E325*((1+$I$8)^-SUMIF(D$18:D325,\"PP\",J$18:J325)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2050-12-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,309,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G326=8,G326=1),Resolucion!$D$25,IF(D326=\"Pg\",0,1)),IF(D326=\"PG\",0,1))","v":1},28,1,2051,"2051-01-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D326=\"PG\",D326=0),0,E326*((1+$I$8)^-SUMIF(D$18:D326,\"PP\",J$18:J326)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2051-01-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,310,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G327=8,G327=1),Resolucion!$D$25,IF(D327=\"Pg\",0,1)),IF(D327=\"PG\",0,1))","v":1},28,2,2051,"2051-02-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D327=\"PG\",D327=0),0,E327*((1+$I$8)^-SUMIF(D$18:D327,\"PP\",J$18:J327)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2051-02-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,311,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G328=8,G328=1),Resolucion!$D$25,IF(D328=\"Pg\",0,1)),IF(D328=\"PG\",0,1))","v":1},28,3,2051,"2051-03-28",28,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D328=\"PG\",D328=0),0,E328*((1+$I$8)^-SUMIF(D$18:D328,\"PP\",J$18:J328)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2051-03-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,312,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G329=8,G329=1),Resolucion!$D$25,IF(D329=\"Pg\",0,1)),IF(D329=\"PG\",0,1))","v":1},28,4,2051,"2051-04-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D329=\"PG\",D329=0),0,E329*((1+$I$8)^-SUMIF(D$18:D329,\"PP\",J$18:J329)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2051-04-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,313,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G330=8,G330=1),Resolucion!$D$25,IF(D330=\"Pg\",0,1)),IF(D330=\"PG\",0,1))","v":1},28,5,2051,"2051-05-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D330=\"PG\",D330=0),0,E330*((1+$I$8)^-SUMIF(D$18:D330,\"PP\",J$18:J330)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2051-05-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,314,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G331=8,G331=1),Resolucion!$D$25,IF(D331=\"Pg\",0,1)),IF(D331=\"PG\",0,1))","v":1},28,6,2051,"2051-06-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D331=\"PG\",D331=0),0,E331*((1+$I$8)^-SUMIF(D$18:D331,\"PP\",J$18:J331)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2051-06-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,315,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G332=8,G332=1),Resolucion!$D$25,IF(D332=\"Pg\",0,1)),IF(D332=\"PG\",0,1))","v":1},28,7,2051,"2051-07-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D332=\"PG\",D332=0),0,E332*((1+$I$8)^-SUMIF(D$18:D332,\"PP\",J$18:J332)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2051-07-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,316,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G333=8,G333=1),Resolucion!$D$25,IF(D333=\"Pg\",0,1)),IF(D333=\"PG\",0,1))","v":1},28,8,2051,"2051-08-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D333=\"PG\",D333=0),0,E333*((1+$I$8)^-SUMIF(D$18:D333,\"PP\",J$18:J333)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2051-08-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,317,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G334=8,G334=1),Resolucion!$D$25,IF(D334=\"Pg\",0,1)),IF(D334=\"PG\",0,1))","v":1},28,9,2051,"2051-09-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D334=\"PG\",D334=0),0,E334*((1+$I$8)^-SUMIF(D$18:D334,\"PP\",J$18:J334)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2051-09-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,318,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G335=8,G335=1),Resolucion!$D$25,IF(D335=\"Pg\",0,1)),IF(D335=\"PG\",0,1))","v":1},28,10,2051,"2051-10-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D335=\"PG\",D335=0),0,E335*((1+$I$8)^-SUMIF(D$18:D335,\"PP\",J$18:J335)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2051-10-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,319,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G336=8,G336=1),Resolucion!$D$25,IF(D336=\"Pg\",0,1)),IF(D336=\"PG\",0,1))","v":1},28,11,2051,"2051-11-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D336=\"PG\",D336=0),0,E336*((1+$I$8)^-SUMIF(D$18:D336,\"PP\",J$18:J336)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2051-11-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,320,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G337=8,G337=1),Resolucion!$D$25,IF(D337=\"Pg\",0,1)),IF(D337=\"PG\",0,1))","v":1},28,12,2051,"2051-12-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D337=\"PG\",D337=0),0,E337*((1+$I$8)^-SUMIF(D$18:D337,\"PP\",J$18:J337)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2051-12-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,321,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G338=8,G338=1),Resolucion!$D$25,IF(D338=\"Pg\",0,1)),IF(D338=\"PG\",0,1))","v":1},28,1,2052,"2052-01-28",31,-4.90536447438717,{"$f":"IF(D338=\"PG\",((($I$8+1)^J338-1)*K338),0)","v":0},{"$f":"IF(D338=\"PG\",((($I$6+1)^J338-1)*K338),0)","v":0},{"$f":"IF(D338=\"PG\",((($I$7+1)^J338-1)*K338),0)","v":0},{"$f":"IF(D338=\"PG\",(+$I$12),0)","v":0},{"$f":"IF(OR(D338=\"PG\",D338=0),0,E338*((1+$I$8)^-SUMIF(D$18:D338,\"PP\",J$18:J338)))","v":0},{"$f":"+IF(D338=\"PG\",0,X338-SUM(R338,U338,V338))","v":0},{"$f":"S338+T338","v":0},{"$f":"IF(OR(D338=\"PG\",D338=0),0,IF(O322>=0,K338*((1+$I$6)^J338-1),K338*((1+$I$6)^(J338+O322)-1)))","v":0},{"$f":"IF(OR(D338=\"PG\",D338=0),0,IF(O322>=0,K338*((1+$I$7)^30-1)*J338/30,K338*((1+$I$7)^(30+O322)-1)*J338/30))","v":0},{"$f":"IF(OR(D338=\"PG\",D338=0),0,$I$12)","v":0},{"$f":"IF(OR(D338=\"PG\",D338=0),0,$I$11)","v":0},{"$f":"IF(OR(D338=\"PG\",D338=0),0,E338*$N$10)","v":0},{"$f":"IF(OR(D338=\"PG\",D338=0),0,W338+U338+V338)","v":0},{"$f":"+K338+N338+O338+M338-Q338","v":-4.90536447438717},{"$error":"#VALUE!"},{"$f":"+X338","v":0},{"$f":"+I338","v":"2052-01-28"},{"$f":"+K338","v":-4.90536447438717},{"$f":"+Q338","v":0},{"$f":"+IF(D338=\"PG\",M338,S338)","v":0},{"$f":"+IF(D338=\"PG\",N338,T338)","v":0},{"$f":"+IF(D338=\"PG\",O338,U338)","v":0},0,{"$f":"+X338","v":0}]
[null,null,{"$f":"+C338+1","v":322},0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G339=8,G339=1),Resolucion!$D$25,IF(D339=\"Pg\",0,1)),IF(D339=\"PG\",0,1))","v":1},{"$f":"F338","v":28},{"$f":"IF(G338=12,1,G338+1)","v":2},{"$f":"IF(G338=12,H338+1,H338)","v":2052},{"$f":"DATE(H339,G339,F339)","v":"2052-02-28"},{"$f":"+I339-I338","v":31},{"$f":"+Y338","v":-4.90536447438717},0,0,0,0,{"$f":"IF(OR(D339=\"PG\",D339=0),0,E339*((1+$I$8)^-SUMIF(D$18:D339,\"PP\",J$18:J339)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$f":"YEAR(I339-$Z$17)-1900","v":{"$error":"#VALUE!"}},0,"2052-02-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,323,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G340=8,G340=1),Resolucion!$D$25,IF(D340=\"Pg\",0,1)),IF(D340=\"PG\",0,1))","v":1},28,3,2052,"2052-03-28",29,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D340=\"PG\",D340=0),0,E340*((1+$I$8)^-SUMIF(D$18:D340,\"PP\",J$18:J340)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2052-03-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,324,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G341=8,G341=1),Resolucion!$D$25,IF(D341=\"Pg\",0,1)),IF(D341=\"PG\",0,1))","v":1},28,4,2052,"2052-04-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D341=\"PG\",D341=0),0,E341*((1+$I$8)^-SUMIF(D$18:D341,\"PP\",J$18:J341)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2052-04-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,325,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G342=8,G342=1),Resolucion!$D$25,IF(D342=\"Pg\",0,1)),IF(D342=\"PG\",0,1))","v":1},28,5,2052,"2052-05-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D342=\"PG\",D342=0),0,E342*((1+$I$8)^-SUMIF(D$18:D342,\"PP\",J$18:J342)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2052-05-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,326,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G343=8,G343=1),Resolucion!$D$25,IF(D343=\"Pg\",0,1)),IF(D343=\"PG\",0,1))","v":1},28,6,2052,"2052-06-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D343=\"PG\",D343=0),0,E343*((1+$I$8)^-SUMIF(D$18:D343,\"PP\",J$18:J343)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2052-06-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,327,{"$f":"IF(C344<=$I$4,\"PG\",IF(AND(C344>$I$4,C344<=$I$9),\"PP\",0))","v":0},{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G344=8,G344=1),Resolucion!$D$25,IF(D344=\"Pg\",0,1)),IF(D344=\"PG\",0,1))","v":1},28,7,2052,"2052-07-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D344=\"PG\",D344=0),0,E344*((1+$I$8)^-SUMIF(D$18:D344,\"PP\",J$18:J344)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2052-07-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,328,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G345=8,G345=1),Resolucion!$D$25,IF(D345=\"Pg\",0,1)),IF(D345=\"PG\",0,1))","v":1},28,8,2052,"2052-08-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D345=\"PG\",D345=0),0,E345*((1+$I$8)^-SUMIF(D$18:D345,\"PP\",J$18:J345)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2052-08-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,329,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G346=8,G346=1),Resolucion!$D$25,IF(D346=\"Pg\",0,1)),IF(D346=\"PG\",0,1))","v":1},28,9,2052,"2052-09-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D346=\"PG\",D346=0),0,E346*((1+$I$8)^-SUMIF(D$18:D346,\"PP\",J$18:J346)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2052-09-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,330,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G347=8,G347=1),Resolucion!$D$25,IF(D347=\"Pg\",0,1)),IF(D347=\"PG\",0,1))","v":1},28,10,2052,"2052-10-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D347=\"PG\",D347=0),0,E347*((1+$I$8)^-SUMIF(D$18:D347,\"PP\",J$18:J347)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2052-10-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,331,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G348=8,G348=1),Resolucion!$D$25,IF(D348=\"Pg\",0,1)),IF(D348=\"PG\",0,1))","v":1},28,11,2052,"2052-11-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D348=\"PG\",D348=0),0,E348*((1+$I$8)^-SUMIF(D$18:D348,\"PP\",J$18:J348)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2052-11-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,332,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G349=8,G349=1),Resolucion!$D$25,IF(D349=\"Pg\",0,1)),IF(D349=\"PG\",0,1))","v":1},28,12,2052,"2052-12-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D349=\"PG\",D349=0),0,E349*((1+$I$8)^-SUMIF(D$18:D349,\"PP\",J$18:J349)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2052-12-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,333,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G350=8,G350=1),Resolucion!$D$25,IF(D350=\"Pg\",0,1)),IF(D350=\"PG\",0,1))","v":1},28,1,2053,"2053-01-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D350=\"PG\",D350=0),0,E350*((1+$I$8)^-SUMIF(D$18:D350,\"PP\",J$18:J350)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2053-01-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,334,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G351=8,G351=1),Resolucion!$D$25,IF(D351=\"Pg\",0,1)),IF(D351=\"PG\",0,1))","v":1},28,2,2053,"2053-02-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D351=\"PG\",D351=0),0,E351*((1+$I$8)^-SUMIF(D$18:D351,\"PP\",J$18:J351)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2053-02-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,335,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G352=8,G352=1),Resolucion!$D$25,IF(D352=\"Pg\",0,1)),IF(D352=\"PG\",0,1))","v":1},28,3,2053,"2053-03-28",28,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D352=\"PG\",D352=0),0,E352*((1+$I$8)^-SUMIF(D$18:D352,\"PP\",J$18:J352)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2053-03-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,336,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G353=8,G353=1),Resolucion!$D$25,IF(D353=\"Pg\",0,1)),IF(D353=\"PG\",0,1))","v":1},28,4,2053,"2053-04-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D353=\"PG\",D353=0),0,E353*((1+$I$8)^-SUMIF(D$18:D353,\"PP\",J$18:J353)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2053-04-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,337,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G354=8,G354=1),Resolucion!$D$25,IF(D354=\"Pg\",0,1)),IF(D354=\"PG\",0,1))","v":1},28,5,2053,"2053-05-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D354=\"PG\",D354=0),0,E354*((1+$I$8)^-SUMIF(D$18:D354,\"PP\",J$18:J354)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2053-05-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,338,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G355=8,G355=1),Resolucion!$D$25,IF(D355=\"Pg\",0,1)),IF(D355=\"PG\",0,1))","v":1},28,6,2053,"2053-06-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D355=\"PG\",D355=0),0,E355*((1+$I$8)^-SUMIF(D$18:D355,\"PP\",J$18:J355)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2053-06-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,339,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G356=8,G356=1),Resolucion!$D$25,IF(D356=\"Pg\",0,1)),IF(D356=\"PG\",0,1))","v":1},28,7,2053,"2053-07-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D356=\"PG\",D356=0),0,E356*((1+$I$8)^-SUMIF(D$18:D356,\"PP\",J$18:J356)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2053-07-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,340,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G357=8,G357=1),Resolucion!$D$25,IF(D357=\"Pg\",0,1)),IF(D357=\"PG\",0,1))","v":1},28,8,2053,"2053-08-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D357=\"PG\",D357=0),0,E357*((1+$I$8)^-SUMIF(D$18:D357,\"PP\",J$18:J357)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2053-08-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,341,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G358=8,G358=1),Resolucion!$D$25,IF(D358=\"Pg\",0,1)),IF(D358=\"PG\",0,1))","v":1},28,9,2053,"2053-09-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D358=\"PG\",D358=0),0,E358*((1+$I$8)^-SUMIF(D$18:D358,\"PP\",J$18:J358)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2053-09-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,342,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G359=8,G359=1),Resolucion!$D$25,IF(D359=\"Pg\",0,1)),IF(D359=\"PG\",0,1))","v":1},28,10,2053,"2053-10-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D359=\"PG\",D359=0),0,E359*((1+$I$8)^-SUMIF(D$18:D359,\"PP\",J$18:J359)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2053-10-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,343,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G360=8,G360=1),Resolucion!$D$25,IF(D360=\"Pg\",0,1)),IF(D360=\"PG\",0,1))","v":1},28,11,2053,"2053-11-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D360=\"PG\",D360=0),0,E360*((1+$I$8)^-SUMIF(D$18:D360,\"PP\",J$18:J360)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2053-11-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,344,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G361=8,G361=1),Resolucion!$D$25,IF(D361=\"Pg\",0,1)),IF(D361=\"PG\",0,1))","v":1},28,12,2053,"2053-12-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D361=\"PG\",D361=0),0,E361*((1+$I$8)^-SUMIF(D$18:D361,\"PP\",J$18:J361)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2053-12-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,345,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G362=8,G362=1),Resolucion!$D$25,IF(D362=\"Pg\",0,1)),IF(D362=\"PG\",0,1))","v":1},28,1,2054,"2054-01-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D362=\"PG\",D362=0),0,E362*((1+$I$8)^-SUMIF(D$18:D362,\"PP\",J$18:J362)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2054-01-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,346,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G363=8,G363=1),Resolucion!$D$25,IF(D363=\"Pg\",0,1)),IF(D363=\"PG\",0,1))","v":1},28,2,2054,"2054-02-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D363=\"PG\",D363=0),0,E363*((1+$I$8)^-SUMIF(D$18:D363,\"PP\",J$18:J363)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2054-02-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,347,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G364=8,G364=1),Resolucion!$D$25,IF(D364=\"Pg\",0,1)),IF(D364=\"PG\",0,1))","v":1},28,3,2054,"2054-03-28",28,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D364=\"PG\",D364=0),0,E364*((1+$I$8)^-SUMIF(D$18:D364,\"PP\",J$18:J364)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2054-03-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,348,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G365=8,G365=1),Resolucion!$D$25,IF(D365=\"Pg\",0,1)),IF(D365=\"PG\",0,1))","v":1},28,4,2054,"2054-04-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D365=\"PG\",D365=0),0,E365*((1+$I$8)^-SUMIF(D$18:D365,\"PP\",J$18:J365)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2054-04-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,349,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G366=8,G366=1),Resolucion!$D$25,IF(D366=\"Pg\",0,1)),IF(D366=\"PG\",0,1))","v":1},28,5,2054,"2054-05-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D366=\"PG\",D366=0),0,E366*((1+$I$8)^-SUMIF(D$18:D366,\"PP\",J$18:J366)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2054-05-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,350,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G367=8,G367=1),Resolucion!$D$25,IF(D367=\"Pg\",0,1)),IF(D367=\"PG\",0,1))","v":1},28,6,2054,"2054-06-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D367=\"PG\",D367=0),0,E367*((1+$I$8)^-SUMIF(D$18:D367,\"PP\",J$18:J367)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2054-06-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,351,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G368=8,G368=1),Resolucion!$D$25,IF(D368=\"Pg\",0,1)),IF(D368=\"PG\",0,1))","v":1},28,7,2054,"2054-07-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D368=\"PG\",D368=0),0,E368*((1+$I$8)^-SUMIF(D$18:D368,\"PP\",J$18:J368)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2054-07-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,352,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G369=8,G369=1),Resolucion!$D$25,IF(D369=\"Pg\",0,1)),IF(D369=\"PG\",0,1))","v":1},28,8,2054,"2054-08-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D369=\"PG\",D369=0),0,E369*((1+$I$8)^-SUMIF(D$18:D369,\"PP\",J$18:J369)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2054-08-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,353,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G370=8,G370=1),Resolucion!$D$25,IF(D370=\"Pg\",0,1)),IF(D370=\"PG\",0,1))","v":1},28,9,2054,"2054-09-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D370=\"PG\",D370=0),0,E370*((1+$I$8)^-SUMIF(D$18:D370,\"PP\",J$18:J370)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2054-09-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,354,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G371=8,G371=1),Resolucion!$D$25,IF(D371=\"Pg\",0,1)),IF(D371=\"PG\",0,1))","v":1},28,10,2054,"2054-10-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D371=\"PG\",D371=0),0,E371*((1+$I$8)^-SUMIF(D$18:D371,\"PP\",J$18:J371)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2054-10-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,355,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G372=8,G372=1),Resolucion!$D$25,IF(D372=\"Pg\",0,1)),IF(D372=\"PG\",0,1))","v":1},28,11,2054,"2054-11-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D372=\"PG\",D372=0),0,E372*((1+$I$8)^-SUMIF(D$18:D372,\"PP\",J$18:J372)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2054-11-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,356,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G373=8,G373=1),Resolucion!$D$25,IF(D373=\"Pg\",0,1)),IF(D373=\"PG\",0,1))","v":1},28,12,2054,"2054-12-28",30,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D373=\"PG\",D373=0),0,E373*((1+$I$8)^-SUMIF(D$18:D373,\"PP\",J$18:J373)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2054-12-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,357,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G374=8,G374=1),Resolucion!$D$25,IF(D374=\"Pg\",0,1)),IF(D374=\"PG\",0,1))","v":1},28,1,2055,"2055-01-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D374=\"PG\",D374=0),0,E374*((1+$I$8)^-SUMIF(D$18:D374,\"PP\",J$18:J374)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2055-01-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,358,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G375=8,G375=1),Resolucion!$D$25,IF(D375=\"Pg\",0,1)),IF(D375=\"PG\",0,1))","v":1},28,2,2055,"2055-02-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D375=\"PG\",D375=0),0,E375*((1+$I$8)^-SUMIF(D$18:D375,\"PP\",J$18:J375)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2055-02-28",-4.90536447438717,0,0,0,0,0,0]
[null,null,359,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G376=8,G376=1),Resolucion!$D$25,IF(D376=\"Pg\",0,1)),IF(D376=\"PG\",0,1))","v":1},28,3,2055,"2055-03-28",28,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D376=\"PG\",D376=0),0,E376*((1+$I$8)^-SUMIF(D$18:D376,\"PP\",J$18:J376)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2055-03-28",-4.90536447438717,0,0,0,0,0,0]
[null,{"$f":"IF(D377=\"PG\",\"Periodo de Gracia\",\"\")","v":""},360,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G377=8,G377=1),Resolucion!$D$25,IF(D377=\"Pg\",0,1)),IF(D377=\"PG\",0,1))","v":1},28,4,2055,"2055-04-28",31,-4.90536447438717,0,0,0,0,{"$f":"IF(OR(D377=\"PG\",D377=0),0,E377*((1+$I$8)^-SUMIF(D$18:D377,\"PP\",J$18:J377)))","v":0},0,0,0,0,0,0,0,0,-4.90536447438717,{"$error":"#VALUE!"},0,"2055-04-28",-4.90536447438717,0,0,0,0,0,0]
[null,"TOTALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q18:Q377)","v":387969.57952458836},400872.58773284277,384155.49047959864,16717.097253244323,20400,0,788842.16725743422,809242.16725743446,null,null,null,null,null,387969.57952458836,{"$f":"+S378","v":384155.49047959864},{"$f":"+T378","v":16717.097253244323},{"$f":"+U378","v":20400},0,809242.16725743446]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FACTOR",{"$f":"SUM(P18:P377)","v":118.03568021997133}]

{"sheet":"Cronograma HIPO (3)","index":19,"n_rows":379,"n_cols":51,"rows_kept":379,"cut":false,"hidden":true,"merged":[[13,1,13,24]]}
[]
[null,"Fechadefault",null,{"$f":"Resolucion!D27","v":"2025-05-28"},null,null,"Fecha Desembolso",null,{"$f":"Resolucion!D26","v":"2025-04-29"},null,null,null,null,"Dias de PG natural",{"$f":"+I18-I2-IF(I18-I2<30,0,30)","v":29}]
[null,"FechaPersonalizada",null,{"$f":"IF(Deudas_fx!O89=\"\",\"\",IF(DAY(TODAY())>Deudas_fx!O89,DATE(YEAR(TODAY()),MONTH(TODAY())+2,Deudas_fx!O89),DATE(YEAR(TODAY()),MONTH(TODAY())+1,Deudas_fx!O89)))","v":""},null,null,"Fechas de pago",null,{"$f":"VALUE(DAY(Deudas_fx!O89))","v":0},null,null,null,null,"int.+s.d. PG",{"$f":"+(($I$8+1)^O2-1)*I5","v":2530.1868162525911}]
[null,"    Usuario: Tom Davye Agurto Alban",null,null,null,null,"Periodo de Gracia (meses)",null,{"$f":"Resolucion!D28","v":0},null,null,null,null,"s.inm. PG",{"$f":"+$I$12/30*O2","v":82.166666666666671}]
[null,null,null,null,null,null,"Saldo Capital",null,{"$f":"Resolucion!AB27","v":389889.05984158127}]
[null,null,null,null,null,null,"Tasa Interés Capital",null,{"$f":"Deudas_fx!I124","v":2.1380352253852486E-4},null,null,null,null,{"$f":"((1+I6)^30-1)*100000","v":643.40301100052068},null,null,null,{"$f":"+(1+I6)^30-1","v":6.4340301100052066E-3},{"$f":"+(1+R6)^12-1","v":8.0000000000023164E-2},{"$f":"+(1+S6)^(1/360)-1","v":2.1380352253852486E-4},"tit",{"$f":"IF(W6<>\"\",YEAR(TODAY())-IF(YEAR(W6)>0,YEAR(W6),0),\"\")","v":{"$error":"#VALUE!"}},{"$f":"Deudas!C12","v":"27/07/1989"}]
[null,null,null,null,null,null,"Seg. Desg",null,{"$f":"Deudas_fx!I125","v":9.3320704539490151E-6},null,null,null,null,{"$f":"((1+I7)^30-1)*100000","v":27.999999999583913},null,null,null,{"$f":"+(1+I7)^30-1","v":2.7999999999583913E-4},null,null,"cony",{"$f":"IF(W7<>\"\",YEAR(TODAY())-IF(YEAR(W7)>0,YEAR(W7),0),\"\")","v":""},{"$f":"IF(Deudas!F12<>\"\",Deudas!F12,\"\")","v":""}]
[null,null,null,null,null,null,"Tasa Diaria Total",null,{"$f":"(1+N8)^(1/30)-1","v":2.2307792451403685E-4},null,null,null,null,{"$f":"Deudas_fx!J131","v":6.7140301100034301E-3},null,null,null,{"$f":"+R6+R7","v":6.7140301100010458E-3},null,null,"cod",{"$f":"IF(W8<>\"\",YEAR(TODAY())-IF(YEAR(W8)>0,YEAR(W8),0),\"\")","v":""},{"$f":"IF(Deudas!I12<>\"\",Deudas!I12,\"\")","v":""}]
[null,null,null,null,null,null,"Plazo",null,{"$f":"Resolucion!D19","v":240},null,null,null,null,{"$f":"SUM(P18:P377)","v":118.03568021997133},null,null,null,{"$f":"+(1+R8)^12-1","v":8.3611123700132017E-2},null,null,null,{"$f":"MAX(V6:V8)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,"Saldo Capitalizado",null,{"$f":"VLOOKUP(J10,D18:K377,8,FALSE)","v":392501.41332450055},"PP",null,null,null,{"$f":"+$I$10/N9","v":3325.2776837735405},null,null,null,{"$f":"+(1+R9)^(0.00277777777777778)-1","v":2.2307792451403685E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"100000.00","133005.55",null,"7944.62","6000.00"]
[null,null,null,null,null,null,"Com.Adm.",null,{"$f":"Resolucion!D23","v":0},null,null,null,null,{"$f":"+$K$18-Q378","v":-4.9627262937719934}]
[null,null,null,null,null,null,"Seguro Inmueble",null,{"$f":"Deudas_fx!I128","v":85},null,null,null,null,{"$f":"+N11/(1+N8)^I9","v":-0.99598140836786753},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P30:P377)","v":106.54882489859907},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO13/AO17","v":2673.4724949615743}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX28/Y12","v":3586.2116278815952},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO14/(1+AM18)^240","v":315565.14449217328},1003.9939950945546,1003.9949379459798,1003.9947887525142]
[null,"Simulación de Cronograma de Préstamo Hipotecario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costo Efectivo",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW257","v":1397274.179129055},133010.90436795034,7944.8683706146994,6000,0,240959.98886210614,246959.98886210614]
[null,null,"Los importes son referenciales, podrán variar dependiendo de la fecha de desembolso y debido a cambios en el Tarifario del Banco ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(AA16+1)^12-1","v":8.9560067196192694E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ18:AQ257)","v":-1004772.7658045539},{"$f":"SUM(AR18:AR257)","v":1193782.312437806},{"$f":"SUM(AS18:AS257)","v":51949.202667351281},{"$f":"SUM(AU18:AU257)","v":20400},null,{"$f":"SUM(AT18:AT257)","v":240958.74930060425},{"$f":"SUM(AV18:AV257)","v":261358.74930060428}]
[null,"Periodo","No. Cuota","Periodo","Cuota Ext.","Dia","Mes","Año","Vcto.",null,"Saldo Inicial","Int.+SG PG","Interés PG","Seg. Desg PG","Seg. Inm PG","Factor","Amortización","Interés Total","Interés","Seg. Desgrav.","Seg. Inmueb.","Comis. Admin.","Cuota_Int","Cuota","Saldo Final",null,{"$f":"IRR(AA17:AA377,0.01)","v":7.173440630256378E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K18/AO17","v":3325.2776837735405}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(V9,$V$6:$W$8,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"-I5","v":-389889.05984158127},"FECHA VCTO.","SALDO","AMORTIZ.","INTERES","SEG.DESG.","SEG.BIEN","COMISION","IMP.CUOTA",null,null,null,null,null,{"$f":"SUM(AO18:AO257)","v":118.03568021997133}]
[null,{"$f":"IF(D18=\"PG\",\"Periodo de Gracia\",\"\")","v":""},1,{"$f":"IF(C18<=$I$4,\"PG\",IF(AND(C18>$I$4,C18<=$I$9),\"PP\",\"PG\"))","v":"PP"},{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G18=8,G18=1),Resolucion!$D$25,IF(D18=\"Pg\",0,1)),IF(D18=\"PG\",0,1))","v":1},{"$f":"DAY(I18)","v":28},{"$f":"MONTH(I18)","v":5},{"$f":"YEAR(I18)","v":2025},{"$f":"IF(Deudas_fx!O89=\"\",D2,D3)","v":"2025-05-28"},{"$f":"+I18-I2","v":29},{"$f":"IF(O2>=0,+I5+O3+O4,I5)","v":392501.41332450055},{"$f":"IF(D18=\"PG\",((($I$8+1)^J18-1)*K18),0)","v":0},{"$f":"IF(D18=\"PG\",((($I$6+1)^J18-1)*K18),0)","v":0},{"$f":"IF(D18=\"PG\",((($I$7+1)^J18-1)*K18),0)","v":0},{"$f":"IF(D18=\"PG\",(+$I$12),0)","v":0},{"$f":"IF(OR(D18=\"PG\",D18=0),0,E18*((1+$I$8)^-SUMIF(D$18:D18,\"PP\",J$18:J18)))","v":0.99355233761391226},{"$f":"+IF(D18=\"PG\",0,X18-SUM(R18,U18,V18))","v":778.11478633393926},{"$f":"S18+T18","v":2547.1628974396012},{"$f":"IF(OR(D18=\"PG\",D18=0),0,IF(O2>=0,K18*((1+$I$6)^J18-1),K18*((1+$I$6)^(J18+O2)-1)))","v":2440.9258482346818},{"$f":"IF(OR(D18=\"PG\",D18=0),0,IF(O2>=0,K18*((1+$I$7)^30-1)*J18/30,K18*((1+$I$7)^(30+O2)-1)*J18/30))","v":106.23704920491944},{"$f":"IF(OR(D18=\"PG\",D18=0),0,$I$12)","v":85},{"$f":"IF(OR(D18=\"PG\",D18=0),0,$I$11)","v":0},{"$f":"IF(OR(D18=\"PG\",D18=0),0,E18*$N$10)","v":3325.2776837735405},{"$f":"IF(OR(D18=\"PG\",D18=0),0,W18+U18+V18)","v":3410.2776837735405},{"$f":"+K18+N18+O18+M18-Q18","v":391723.29853816662},{"$f":"YEAR(I18-$Z$17)-1900","v":{"$error":"#VALUE!"}},{"$f":"+X18","v":3410.2776837735405},{"$f":"+I18","v":"2025-05-28"},{"$f":"+K18","v":392501.41332450055},{"$f":"+Q18","v":778.11478633393926},{"$f":"+IF(D18=\"PG\",M18,S18)","v":2440.9258482346818},{"$f":"+IF(D18=\"PG\",N18,T18)","v":106.23704920491944},{"$f":"+IF(D18=\"PG\",O18,U18)","v":85},0,{"$f":"+X18","v":3410.2776837735405},null,null,{"$f":"+J18","v":29},{"$f":"+(1+$S$6)^(AL18/360)-1","v":6.2188969653893533E-3},{"$f":"+$R$7*AL18/30","v":2.706666666626445E-4},{"$f":"1/(1+$R$10)^SUM($AL$18:AL18)","v":0.99355233761391226},{"$f":"+K18","v":392501.41332450055},{"$f":"+$AR$13-AR18-AS18","v":-1543.168108687174},{"$f":"+AP18*AM18","v":2440.9258482347686},{"$f":"+AP18*AN18","v":106.23704920491944},{"$f":"+AQ18+AR18+AS18","v":1003.9947887525141},{"$f":"+U18","v":85},{"$f":"+AT18+AU18","v":1088.9947887525141},{"$f":"+AP18-AQ18","v":394044.5814331877}]
[null,"",{"$f":"+C18+1","v":2},"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G19=8,G19=1),Resolucion!$D$25,IF(D19=\"Pg\",0,1)),IF(D19=\"PG\",0,1))","v":1},{"$f":"F18","v":28},{"$f":"IF(G18=12,1,G18+1)","v":6},{"$f":"IF(G18=12,H18+1,H18)","v":2025},{"$f":"DATE(H19,G19,F19)","v":"2025-06-28"},{"$f":"+I19-I18","v":31},{"$f":"+Y18","v":391723.29853816662},0,0,0,0,{"$f":"IF(OR(D19=\"PG\",D19=0),0,E19*((1+$I$8)^-SUMIF(D$18:D19,\"PP\",J$18:J19)))","v":0.98670597383437264},607.28889565317922,2717.9887881203613,2604.6501804116692,113.33860770869197,85,0,3325.2776837735405,3410.2776837735405,391116.00964251347,{"$f":"YEAR(I19-$Z$17)-1900","v":{"$error":"#VALUE!"}},3410.2776837735405,"2025-06-28",391723.29853816662,607.28889565317922,2604.6501804116692,113.33860770869197,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL19)","v":0.98670597383437264},{"$f":"+AW18","v":394044.5814331877},-1730.1003195848668,2620.0848761110728,114.01023222630809,1003.9947887525141,85,1088.9947887525141,395774.68175277259]
[null,"",3,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G20=8,G20=1),Resolucion!$D$25,IF(D20=\"Pg\",0,1)),IF(D20=\"PG\",0,1))","v":1},28,7,2025,"2025-07-28",30,391116.00964251347,0,0,0,0,{"$f":"IF(OR(D20=\"PG\",D20=0),0,E20*((1+$I$8)^-SUMIF(D$18:D20,\"PP\",J$18:J20)))","v":0.98012538250466008},699.3130185302457,2625.9646652432948,2516.4521825450183,109.51248269827639,85,0,3325.2776837735405,3410.2776837735405,390416.69662398321,{"$error":"#VALUE!"},3410.2776837735405,"2025-07-28",391116.00964251347,699.3130185302457,2516.4521825450183,109.51248269827639,85,0,3410.2776837735405,null,76929.103336201748,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL20)","v":0.98012538250466008},395774.68175277259,-1653.2483413116827,2546.4262191750672,110.81691088912956,1003.9947887525141,85,1088.9947887525141,397427.93009408429]
[null,"",4,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G21=8,G21=1),Resolucion!$D$25,IF(D21=\"Pg\",0,1)),IF(D21=\"PG\",0,1))","v":1},28,8,2025,"2025-08-28",31,390416.69662398321,0,0,0,0,{"$f":"IF(OR(D21=\"PG\",D21=0),0,E21*((1+$I$8)^-SUMIF(D$18:D21,\"PP\",J$18:J21)))","v":0.97337154109726887},616.35480867530487,2708.9228750982356,2595.9623108767087,112.96056422152719,85,0,3325.2776837735405,3410.2776837735405,389800.34181530791,{"$error":"#VALUE!"},3410.2776837735405,"2025-08-28",390416.69662398321,616.35480867530487,2595.9623108767087,112.96056422152719,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL21)","v":0.97337154109726887},397427.93009408429,-1753.5758283456078,2642.5814693259422,114.98914777217962,1003.9947887525141,85,1088.9947887525141,399181.5059224299]
[null,"",5,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G22=8,G22=1),Resolucion!$D$25,IF(D22=\"Pg\",0,1)),IF(D22=\"PG\",0,1))","v":1},28,9,2025,"2025-09-28",31,389800.34181530791,0,0,0,0,{"$f":"IF(OR(D22=\"PG\",D22=0),0,E22*((1+$I$8)^-SUMIF(D$18:D22,\"PP\",J$18:J22)))","v":0.9666642390149176},620.63141276225861,2704.6462710112819,2591.8640387810619,112.78223223021978,85,0,3325.2776837735405,3410.2776837735405,389179.71040254564,{"$error":"#VALUE!"},3410.2776837735405,"2025-09-28",389800.34181530791,620.63141276225861,2591.8640387810619,112.78223223021978,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL22)","v":0.9666642390149176},399181.5059224299,-1765.7430889051627,2654.2413619458366,115.49651571184008,1003.994788752514,85,1088.9947887525141,400947.24901133508]
[null,"",6,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G23=8,G23=1),Resolucion!$D$25,IF(D23=\"Pg\",0,1)),IF(D23=\"PG\",0,1))","v":1},28,10,2025,"2025-10-28",30,389179.71040254564,0,0,0,0,{"$f":"IF(OR(D23=\"PG\",D23=0),0,E23*((1+$I$8)^-SUMIF(D$18:D23,\"PP\",J$18:J23)))","v":0.96021731107620778},712.31338992936207,2612.9642938441784,2503.9939749330852,108.97031891109346,85,0,3325.2776837735405,3410.2776837735405,388467.39701261627,{"$error":"#VALUE!"},3410.2776837735405,"2025-10-28",389179.71040254564,712.31338992936207,2503.9939749330852,108.97031891109346,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL23)","v":0.96021731107620778},400947.24901133508,-1687.9771136316767,2579.7066726626854,112.26522972150553,1003.9947887525142,85,1088.9947887525141,402635.22612496675]
[null,"",7,{"$f":"IF(C24<=$I$4,\"PG\",IF(AND(C24>$I$4,C24<=$I$9),\"PP\",0))","v":"PP"},{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G24=8,G24=1),Resolucion!$D$25,IF(D24=\"Pg\",0,1)),IF(D24=\"PG\",0,1))","v":1},28,11,2025,"2025-11-28",31,388467.39701261627,0,0,0,0,{"$f":"IF(OR(D24=\"PG\",D24=0),0,E24*((1+$I$8)^-SUMIF(D$18:D24,\"PP\",J$18:J24)))","v":0.95360065207379707},629.88010703808868,2695.3975767354518,2583.0010098681382,112.3965668673134,85,0,3325.2776837735405,3410.2776837735405,387837.5169055782,{"$error":"#VALUE!"},3410.2776837735405,"2025-11-28",388467.39701261627,629.88010703808868,2583.0010098681382,112.3965668673134,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL24)","v":0.95360065207379707},402635.22612496675,-1789.7068736042881,2677.2058702663762,116.49579209042589,1003.994788752514,85,1088.9947887525141,404424.93299857102]
[null,"",8,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G25=8,G25=1),Resolucion!$D$25,IF(D25=\"Pg\",0,1)),IF(D25=\"PG\",0,1))","v":1},28,12,2025,"2025-12-28",30,387837.5169055782,0,0,0,0,{"$f":"IF(OR(D25=\"PG\",D25=0),0,E25*((1+$I$8)^-SUMIF(D$18:D25,\"PP\",J$18:J25)))","v":0.94724084849557511},721.32491748144867,2603.9527662920918,2495.3582615601435,108.59450473194816,85,0,3325.2776837735405,3410.2776837735405,387116.19198809675,{"$error":"#VALUE!"},3410.2776837735405,"2025-12-28",387837.5169055782,721.32491748144867,2495.3582615601435,108.59450473194816,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL25)","v":0.94724084849557511},404424.93299857102,-1711.3263886350471,2602.082196149644,113.23898123791713,1003.9947887525141,85,1088.9947887525141,406136.25938720605]
[null,"",9,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G26=8,G26=1),Resolucion!$D$25,IF(D26=\"Pg\",0,1)),IF(D26=\"PG\",0,1))","v":1},28,1,2026,"2026-01-28",31,387116.19198809675,0,0,0,0,{"$f":"IF(OR(D26=\"PG\",D26=0),0,E26*((1+$I$8)^-SUMIF(D$18:D26,\"PP\",J$18:J26)))","v":0.94071360761442047},639.25550064066829,2686.0221831328722,2574.0165649193141,112.00561821355822,85,0,3325.2776837735405,3410.2776837735405,386476.93648745609,{"$error":"#VALUE!"},3410.2776837735405,"2026-01-28",387116.19198809675,639.25550064066829,2574.0165649193141,112.00561821355822,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL26)","v":0.94071360761442047},406136.25938720605,-1813.9989419829467,2700.4849730211754,117.50875771428541,1003.9947887525141,85,1088.9947887525141,407950.25832918898]
[null,"",10,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G27=8,G27=1),Resolucion!$D$25,IF(D27=\"Pg\",0,1)),IF(D27=\"PG\",0,1))","v":1},28,2,2026,"2026-02-28",31,386476.93648745609,0,0,0,0,{"$f":"IF(OR(D27=\"PG\",D27=0),0,E27*((1+$I$8)^-SUMIF(D$18:D27,\"PP\",J$18:J27)))","v":0.93423134460092017},643.69100215403114,2681.5866816195094,2569.7660213308004,111.82066028870895,85,0,3325.2776837735405,3410.2776837735405,385833.24548530206,{"$error":"#VALUE!"},3410.2776837735405,"2026-02-28",386476.93648745609,643.69100215403114,2569.7660213308004,111.82066028870895,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL27)","v":0.93423134460092017},407950.25832918898,-1826.5854508895432,2712.5466315672325,118.03360807482467,1003.994788752514,85,1088.9947887525141,409776.84378007852]
[null,"",11,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G28=8,G28=1),Resolucion!$D$25,IF(D28=\"Pg\",0,1)),IF(D28=\"PG\",0,1))","v":1},28,3,2026,"2026-03-28",28,385833.24548530206,0,0,0,0,{"$f":"IF(OR(D28=\"PG\",D28=0),0,E28*((1+$I$8)^-SUMIF(D$18:D28,\"PP\",J$18:J28)))","v":0.92841479895576462},907.97717244647129,2417.3005113270692,2316.4694231750755,100.8310881519939,85,0,3325.2776837735405,3410.2776837735405,384925.26831285557,{"$error":"#VALUE!"},3410.2776837735405,"2026-03-28",385833.24548530206,907.97717244647129,2316.4694231750755,100.8310881519939,85,0,3410.2776837735405,null,{"$f":"SUM(AK33:AK137)","v":74.816530566291561},28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL28)","v":0.92841479895576462},409776.84378007852,-1563.3157931898359,2460.2222334360808,107.08834850626916,1003.9947887525142,85,1088.9947887525141,411340.15957326838,{"$f":"K33","v":382106.63478847599},{"$f":"AX28/AK28","v":5107.2487844101306}]
[null,"",12,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G29=8,G29=1),Resolucion!$D$25,IF(D29=\"Pg\",0,1)),IF(D29=\"PG\",0,1))","v":1},28,4,2026,"2026-04-28",31,384925.26831285557,0,0,0,0,{"$f":"IF(OR(D29=\"PG\",D29=0),0,E29*((1+$I$8)^-SUMIF(D$18:D29,\"PP\",J$18:J29)))","v":0.92201728449042264},654.45731786000488,2670.8203659135356,2559.4486549500043,111.37171096353119,85,0,3325.2776837735405,3410.2776837735405,384270.81099499558,{"$error":"#VALUE!"},3410.2776837735405,"2026-04-28",384925.26831285557,654.45731786000488,2559.4486549500043,111.37171096353119,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL29)","v":0.92201728449042264},411340.15957326838,-1850.1064250277341,2735.0867942788177,119.0144195014304,1003.9947887525141,85,1088.9947887525141,413190.26599829609]
[null,"",13,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G30=8,G30=1),Resolucion!$D$25,IF(D30=\"Pg\",0,1)),IF(D30=\"PG\",0,1))","v":1},28,5,2026,"2026-05-28",30,384270.81099499558,0,0,0,0,{"$f":"IF(OR(D30=\"PG\",D30=0),0,E30*((1+$I$8)^-SUMIF(D$18:D30,\"PP\",J$18:J30)))","v":0.91586811836691717},745.27188835861944,2580.0057954149211,2472.4099683379213,107.59582707699987,85,0,3325.2776837735405,3410.2776837735405,383525.53910663695,{"$error":"#VALUE!"},3410.2776837735405,"2026-05-28",384270.81099499558,745.27188835861944,2472.4099683379213,107.59582707699987,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL30)","v":0.91586811836691717},413190.26599829609,-1770.1770983193874,2658.4786125940977,115.69327447780367,1003.9947887525141,85,1088.9947887525141,414960.44309661549]
[null,"",14,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G31=8,G31=1),Resolucion!$D$25,IF(D31=\"Pg\",0,1)),IF(D31=\"PG\",0,1))","v":1},28,6,2026,"2026-06-28",31,383525.53910663695,0,0,0,0,{"$f":"IF(OR(D31=\"PG\",D31=0),0,E31*((1+$I$8)^-SUMIF(D$18:D31,\"PP\",J$18:J31)))","v":0.90955706048396667},664.16939856366571,2661.1082852098748,2550.1415625633367,110.96672264653797,85,0,3325.2776837735405,3410.2776837735405,382861.36970807327,{"$error":"#VALUE!"},3410.2776837735405,"2026-06-28",383525.53910663695,664.16939856366571,2550.1415625633367,110.96672264653797,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL31)","v":0.90955706048396667},414960.44309661549,-1875.2259164212633,2759.1588169729407,120.06188820083661,1003.9947887525141,85,1088.9947887525141,416835.66901303676]
[null,"",15,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G32=8,G32=1),Resolucion!$D$25,IF(D32=\"Pg\",0,1)),IF(D32=\"PG\",0,1))","v":1},28,7,2026,"2026-07-28",30,382861.36970807327,0,0,0,0,{"$f":"IF(OR(D32=\"PG\",D32=0),0,E32*((1+$I$8)^-SUMIF(D$18:D32,\"PP\",J$18:J32)))","v":0.9034909947411599},754.73491959729427,2570.5427641762462,2463.3415806595785,107.20118351666748,85,0,3325.2776837735405,3410.2776837735405,382106.63478847599,{"$error":"#VALUE!"},3410.2776837735405,"2026-07-28",382861.36970807327,754.73491959729427,2463.3415806595785,107.20118351666748,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL32)","v":0.9034909947411599},416835.66901303676,-1794.6524439234447,2681.9332453540428,116.71398732191589,1003.994788752514,85,1088.9947887525141,418630.32145696023]
[null,"",16,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G33=8,G33=1),Resolucion!$D$25,IF(D33=\"Pg\",0,1)),IF(D33=\"PG\",0,1))","v":1},28,8,2026,"2026-08-28",31,382106.63478847599,0,0,0,0,{"$f":"IF(OR(D33=\"PG\",D33=0),0,E33*((1+$I$8)^-SUMIF(D$18:D33,\"PP\",J$18:J33)))","v":0.89726522505861717},674.01452659809456,2651.2631571754459,2540.7069708449562,110.5561863304895,85,0,3325.2776837735405,3410.2776837735405,381432.62026187789,{"$error":"#VALUE!"},3410.2776837735405,"2026-08-28",382106.63478847599,674.01452659809456,2540.7069708449562,110.5561863304895,85,0,3410.2776837735405,null,{"$f":"IF(OR(D33=\"PG\",D33=0),0,E33*((1+$I$8)^-SUMIF(D$33:D33,\"PP\",J$33:J33)))","v":0.99310920671176561},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL33)","v":0.89726522505861717},418630.32145696023,-1900.6895237032556,2783.5606061160224,121.12370633974723,1003.9947887525141,85,1088.9947887525141,420531.01098066347]
[null,"",17,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G34=8,G34=1),Resolucion!$D$25,IF(D34=\"Pg\",0,1)),IF(D34=\"PG\",0,1))","v":1},28,9,2026,"2026-09-28",31,381432.62026187789,0,0,0,0,{"$f":"IF(OR(D34=\"PG\",D34=0),0,E34*((1+$I$8)^-SUMIF(D$18:D34,\"PP\",J$18:J34)))","v":0.89108235586801732},678.69120509324739,2646.5864786802931,2536.2253072194962,110.36117146079668,85,0,3325.2776837735405,3410.2776837735405,380753.92905678466,{"$error":"#VALUE!"},3410.2776837735405,"2026-09-28",381432.62026187789,678.69120509324739,2536.2253072194962,110.36117146079668,85,0,3410.2776837735405,null,{"$f":"IF(OR(D34=\"PG\",D34=0),0,E34*((1+$I$8)^-SUMIF(D$33:D34,\"PP\",J$33:J34)))","v":0.98626589645567231},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL34)","v":0.89108235586801732},420531.01098066347,-1913.8775389027646,2796.1986884800149,121.67363917526386,1003.9947887525141,85,1088.9947887525141,422444.88851956622]
[null,"",18,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G35=8,G35=1),Resolucion!$D$25,IF(D35=\"Pg\",0,1)),IF(D35=\"PG\",0,1))","v":1},28,10,2026,"2026-10-28",30,380753.92905678466,0,0,0,0,{"$f":"IF(OR(D35=\"PG\",D35=0),0,E35*((1+$I$8)^-SUMIF(D$18:D35,\"PP\",J$18:J35)))","v":0.88513950259603613},768.88433958508585,2556.3933441884546,2449.782244054139,106.61110013431544,85,0,3325.2776837735405,3410.2776837735405,379985.04471719958,{"$error":"#VALUE!"},3410.2776837735405,"2026-10-28",380753.92905678466,768.88433958508585,2449.782244054139,106.61110013431544,85,0,3410.2776837735405,null,{"$f":"IF(OR(D35=\"PG\",D35=0),0,E35*((1+$I$8)^-SUMIF(D$33:D35,\"PP\",J$33:J35)))","v":0.97968824011313882},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL35)","v":0.88513950259603613},422444.88851956622,-1832.3129125838886,2718.023132552682,118.2845687837208,1003.9947887525142,85,1088.9947887525141,424277.20143215009]
[null,"",19,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G36=8,G36=1),Resolucion!$D$25,IF(D36=\"Pg\",0,1)),IF(D36=\"PG\",0,1))","v":1},28,11,2026,"2026-11-28",31,379985.04471719958,0,0,0,0,{"$f":"IF(OR(D36=\"PG\",D36=0),0,E36*((1+$I$8)^-SUMIF(D$18:D36,\"PP\",J$18:J36)))","v":0.87904018925239613},688.73526965380779,2636.5424141197327,2526.6000745165234,109.94233960320931,85,0,3325.2776837735405,3410.2776837735405,379296.30944754579,{"$error":"#VALUE!"},3410.2776837735405,"2026-11-28",379985.04471719958,688.73526965380779,2526.6000745165234,109.94233960320931,85,0,3410.2776837735405,null,{"$f":"IF(OR(D36=\"PG\",D36=0),0,E36*((1+$I$8)^-SUMIF(D$33:D36,\"PP\",J$33:J36)))","v":0.97293741096360498},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL36)","v":0.87904018925239613},424277.20143215009,-1939.8706408788323,2821.1078926854684,122.75753694587789,1003.994788752514,85,1088.9947887525141,426217.07207302895]
[null,"",20,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G37=8,G37=1),Resolucion!$D$25,IF(D37=\"Pg\",0,1)),IF(D37=\"PG\",0,1))","v":1},28,12,2026,"2026-12-28",30,379296.30944754579,0,0,0,0,{"$f":"IF(OR(D37=\"PG\",D37=0),0,E37*((1+$I$8)^-SUMIF(D$18:D37,\"PP\",J$18:J37)))","v":0.8731776482307948},778.67084153044379,2546.6068422430967,2440.403875599362,106.20296664373463,85,0,3325.2776837735405,3410.2776837735405,378517.63860601536,{"$error":"#VALUE!"},3410.2776837735405,"2026-12-28",379296.30944754579,778.67084153044379,2440.403875599362,106.20296664373463,85,0,3410.2776837735405,null,{"$f":"IF(OR(D37=\"PG\",D37=0),0,E37*((1+$I$8)^-SUMIF(D$33:D37,\"PP\",J$33:J37)))","v":0.96644864565689503},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL37)","v":0.8731776482307948},426217.07207302895,-1857.6394665422881,2742.2934751161274,119.34078017867468,1003.994788752514,85,1088.9947887525141,428074.71153957123]
[null,"",21,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G38=8,G38=1),Resolucion!$D$25,IF(D38=\"Pg\",0,1)),IF(D38=\"PG\",0,1))","v":1},28,1,2027,"2027-01-28",31,378517.63860601536,0,0,0,0,{"$f":"IF(OR(D38=\"PG\",D38=0),0,E38*((1+$I$8)^-SUMIF(D$18:D38,\"PP\",J$18:J38)))","v":0.86716076155292987},698.91692944453735,2626.3607543290032,2516.8429842272903,109.51777010171298,85,0,3325.2776837735405,3410.2776837735405,377818.72167657083,{"$error":"#VALUE!"},3410.2776837735405,"2027-01-28",378517.63860601536,698.91692944453735,2516.8429842272903,109.51777010171298,85,0,3410.2776837735405,null,{"$f":"IF(OR(D38=\"PG\",D38=0),0,E38*((1+$I$8)^-SUMIF(D$33:D38,\"PP\",J$33:J38)))","v":0.9597890478159794},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL38)","v":0.86716076155292987},428074.71153957123,-1966.2198264730068,2846.3583320219122,123.85628320360874,1003.9947887525142,85,1088.9947887525141,430040.93136604421]
[null,"",22,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G39=8,G39=1),Resolucion!$D$25,IF(D39=\"Pg\",0,1)),IF(D39=\"PG\",0,1))","v":1},28,2,2027,"2027-02-28",31,377818.72167657083,0,0,0,0,{"$f":"IF(OR(D39=\"PG\",D39=0),0,E39*((1+$I$8)^-SUMIF(D$18:D39,\"PP\",J$18:J39)))","v":0.86118533599740055},703.76639432228831,2621.5112894512522,2512.1957393144553,109.3155501367967,85,0,3325.2776837735405,3410.2776837735405,377114.95528224856,{"$error":"#VALUE!"},3410.2776837735405,"2027-02-28",377818.72167657083,703.76639432228831,2512.1957393144553,109.3155501367967,85,0,3410.2776837735405,null,{"$f":"IF(OR(D39=\"PG\",D39=0),0,E39*((1+$I$8)^-SUMIF(D$33:D39,\"PP\",J$33:J39)))","v":0.95317533988716829},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL39)","v":0.86118533599740055},430040.93136604421,-1979.8625264688378,2859.432139081292,124.4251761400598,1003.994788752514,85,1088.9947887525141,432020.79389251303]
[null,"",23,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G40=8,G40=1),Resolucion!$D$25,IF(D40=\"Pg\",0,1)),IF(D40=\"PG\",0,1))","v":1},28,3,2027,"2027-03-28",28,377114.95528224856,0,0,0,0,{"$f":"IF(OR(D40=\"PG\",D40=0),0,E40*((1+$I$8)^-SUMIF(D$18:D40,\"PP\",J$18:J40)))","v":0.85582357646672746},962.59850850897419,2362.6791752645663,2264.1264669522698,98.552708312296446,85,0,3325.2776837735405,3410.2776837735405,376152.35677373956,{"$error":"#VALUE!"},3410.2776837735405,"2027-03-28",377114.95528224856,962.59850850897419,2264.1264669522698,98.552708312296446,85,0,3410.2776837735405,null,{"$f":"IF(OR(D40=\"PG\",D40=0),0,E40*((1+$I$8)^-SUMIF(D$33:D40,\"PP\",J$33:J40)))","v":0.94724084849557511},28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL40)","v":0.85582357646672746},432020.79389251303,-1702.6773246542627,2593.7706792712111,112.90143413556567,1003.994788752514,85,1088.9947887525141,433723.47121716727]
[null,"",24,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G41=8,G41=1),Resolucion!$D$25,IF(D41=\"Pg\",0,1)),IF(D41=\"PG\",0,1))","v":1},28,4,2027,"2027-04-28",31,376152.35677373956,0,0,0,0,{"$f":"IF(OR(D41=\"PG\",D41=0),0,E41*((1+$I$8)^-SUMIF(D$18:D41,\"PP\",J$18:J41)))","v":0.84992627311009783},715.3285381613573,2609.9491456121832,2501.1157303872651,108.83341522491803,85,0,3325.2776837735405,3410.2776837735405,375437.02823557821,{"$error":"#VALUE!"},3410.2776837735405,"2027-04-28",376152.35677373956,715.3285381613573,2501.1157303872651,108.83341522491803,85,0,3410.2776837735405,null,{"$f":"IF(OR(D41=\"PG\",D41=0),0,E41*((1+$I$8)^-SUMIF(D$33:D41,\"PP\",J$33:J41)))","v":0.94071360761442047},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL41)","v":0.84992627311009783},433723.47121716727,-2005.4139860437747,2883.9181171259866,125.49065767030224,1003.9947887525141,85,1088.9947887525141,435728.88520321104]
[null,"",25,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G42=8,G42=1),Resolucion!$D$25,IF(D42=\"Pg\",0,1)),IF(D42=\"PG\",0,1))","v":1},28,5,2027,"2027-05-28",30,375437.02823557821,0,0,0,0,{"$f":"IF(OR(D42=\"PG\",D42=0),0,E42*((1+$I$8)^-SUMIF(D$18:D42,\"PP\",J$18:J42)))","v":0.84425790014789859},804.58217179055555,2520.695511982985,2415.5731440785853,105.12236790439975,85,0,3325.2776837735405,3410.2776837735405,374632.44606378768,{"$error":"#VALUE!"},3410.2776837735405,"2027-05-28",375437.02823557821,804.58217179055555,2415.5731440785853,105.12236790439975,85,0,3410.2776837735405,null,{"$f":"IF(OR(D42=\"PG\",D42=0),0,E42*((1+$I$8)^-SUMIF(D$33:D42,\"PP\",J$33:J42)))","v":0.93443975099028953},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL42)","v":0.84425790014789859},435728.88520321104,-1921.5020662990339,2803.492767196462,122.00408785508608,1003.9947887525141,85,1088.9947887525141,437650.38726951007]
[null,"",26,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G43=8,G43=1),Resolucion!$D$25,IF(D43=\"Pg\",0,1)),IF(D43=\"PG\",0,1))","v":1},28,6,2027,"2027-06-28",31,374632.44606378768,0,0,0,0,{"$f":"IF(OR(D43=\"PG\",D43=0),0,E43*((1+$I$8)^-SUMIF(D$18:D43,\"PP\",J$18:J43)))","v":0.83844029347602067},725.87450334650111,2599.4031804270394,2491.0095260341941,108.39365439284514,85,0,3325.2776837735405,3410.2776837735405,373906.57156044117,{"$error":"#VALUE!"},3410.2776837735405,"2027-06-28",374632.44606378768,725.87450334650111,2491.0095260341941,108.39365439284514,85,0,3410.2776837735405,null,{"$f":"IF(OR(D43=\"PG\",D43=0),0,E43*((1+$I$8)^-SUMIF(D$33:D43,\"PP\",J$33:J43)))","v":0.92800071982590671},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL43)","v":0.83844029347602067},437650.38726951007,-2032.6610602974336,2910.0290036685178,126.62684538142987,1003.9947887525142,85,1088.9947887525141,439683.04832980753]
[null,"",27,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G44=8,G44=1),Resolucion!$D$25,IF(D44=\"Pg\",0,1)),IF(D44=\"PG\",0,1))","v":1},28,7,2027,"2027-07-28",30,373906.57156044117,0,0,0,0,{"$f":"IF(OR(D44=\"PG\",D44=0),0,E44*((1+$I$8)^-SUMIF(D$18:D44,\"PP\",J$18:J44)))","v":0.8328485234127575},814.85770398947761,2510.4199797840629,2405.726139748695,104.69384003536776,85,0,3325.2776837735405,3410.2776837735405,373091.71385645168,{"$error":"#VALUE!"},3410.2776837735405,"2027-07-28",373906.57156044117,814.85770398947761,2405.726139748695,104.69384003536776,85,0,3410.2776837735405,null,{"$f":"IF(OR(D44=\"PG\",D44=0),0,E44*((1+$I$8)^-SUMIF(D$33:D44,\"PP\",J$33:J44)))","v":0.92181164866104659},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL44)","v":0.8328485234127575},439683.04832980753,-1948.0504365908589,2828.9339718128563,123.11125353051665,1003.9947887525141,85,1088.9947887525141,441631.09876639838]
[null,"",28,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G45=8,G45=1),Resolucion!$D$25,IF(D45=\"Pg\",0,1)),IF(D45=\"PG\",0,1))","v":1},28,8,2027,"2027-08-28",31,373091.71385645168,0,0,0,0,{"$f":"IF(OR(D45=\"PG\",D45=0),0,E45*((1+$I$8)^-SUMIF(D$18:D45,\"PP\",J$18:J45)))","v":0.82710953639750895},736.56493937791129,2588.7127443956292,2480.7648751881002,107.94786920752922,85,0,3325.2776837735405,3410.2776837735405,372355.14891707379,{"$error":"#VALUE!"},3410.2776837735405,"2027-08-28",373091.71385645168,736.56493937791129,2480.7648751881002,107.94786920752922,85,0,3410.2776837735405,null,{"$f":"IF(OR(D45=\"PG\",D45=0),0,E45*((1+$I$8)^-SUMIF(D$33:D45,\"PP\",J$33:J45)))","v":0.91545963513943673},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL45)","v":0.82710953639750895},441631.09876639838,-2060.281396533906,2936.4975873785743,127.77859790784578,1003.9947887525141,85,1088.9947887525141,443691.38016293227]
[null,"",29,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G46=8,G46=1),Resolucion!$D$25,IF(D46=\"Pg\",0,1)),IF(D46=\"PG\",0,1))","v":1},28,9,2027,"2027-09-28",31,372355.14891707379,0,0,0,0,{"$f":"IF(OR(D46=\"PG\",D46=0),0,E46*((1+$I$8)^-SUMIF(D$18:D46,\"PP\",J$18:J46)))","v":0.82141009555546629},741.67562657579447,2583.602057197746,2475.8673007793404,107.73475641840572,85,0,3325.2776837735405,3410.2776837735405,371613.47329049802,{"$error":"#VALUE!"},3410.2776837735405,"2027-09-28",372355.14891707379,741.67562657579447,2475.8673007793404,107.73475641840572,85,0,3410.2776837735405,null,{"$f":"IF(OR(D46=\"PG\",D46=0),0,E46*((1+$I$8)^-SUMIF(D$33:D46,\"PP\",J$33:J46)))","v":0.90915139202996842},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL46)","v":0.82141009555546629},443691.38016293227,-2074.5767467391388,2950.1968294997523,128.37470599190073,1003.9947887525143,85,1088.9947887525143,445765.95690967143]
[null,"",30,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G47=8,G47=1),Resolucion!$D$25,IF(D47=\"Pg\",0,1)),IF(D47=\"PG\",0,1))","v":1},28,10,2027,"2027-10-28",30,371613.47329049802,0,0,0,0,{"$f":"IF(OR(D47=\"PG\",D47=0),0,E47*((1+$I$8)^-SUMIF(D$18:D47,\"PP\",J$18:J47)))","v":0.81593190418307082},830.25363481906743,2495.0240489544731,2390.9722764346798,104.05177251979322,85,0,3325.2776837735405,3410.2776837735405,370783.21965567896,{"$error":"#VALUE!"},3410.2776837735405,"2027-10-28",371613.47329049802,830.25363481906743,2390.9722764346798,104.05177251979322,85,0,3410.2776837735405,null,{"$f":"IF(OR(D47=\"PG\",D47=0),0,E47*((1+$I$8)^-SUMIF(D$33:D47,\"PP\",J$33:J47)))","v":0.90308803179253172},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL47)","v":0.81593190418307082},445765.95690967143,-1988.8912679524485,2868.0715887721094,124.81446793285323,1003.9947887525141,85,1088.9947887525141,447754.84817762388]
[null,"",31,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G48=8,G48=1),Resolucion!$D$25,IF(D48=\"Pg\",0,1)),IF(D48=\"PG\",0,1))","v":1},28,11,2027,"2027-11-28",31,370783.21965567896,0,0,0,0,{"$f":"IF(OR(D48=\"PG\",D48=0),0,E48*((1+$I$8)^-SUMIF(D$18:D48,\"PP\",J$18:J48)))","v":0.81030948609406983},752.5825246952927,2572.6951590782478,2465.4152141927989,107.2799448854489,85,0,3325.2776837735405,3410.2776837735405,370030.63713098364,{"$error":"#VALUE!"},3410.2776837735405,"2027-11-28",370783.21965567896,752.5825246952927,2465.4152141927989,107.2799448854489,85,0,3410.2776837735405,null,{"$f":"IF(OR(D48=\"PG\",D48=0),0,E48*((1+$I$8)^-SUMIF(D$33:D48,\"PP\",J$33:J48)))","v":0.89686503884437108},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL48)","v":0.81030948609406983},447754.84817762388,-2102.7712925985074,2977.2156786135542,129.55040273746735,1003.9947887525142,85,1088.9947887525141,449857.61947022239]
[null,"",32,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G49=8,G49=1),Resolucion!$D$25,IF(D49=\"Pg\",0,1)),IF(D49=\"PG\",0,1))","v":1},28,12,2027,"2027-12-28",30,370030.63713098364,0,0,0,0,{"$f":"IF(OR(D49=\"PG\",D49=0),0,E49*((1+$I$8)^-SUMIF(D$18:D49,\"PP\",J$18:J49)))","v":0.80490532748960453},840.88084445324557,2484.3968393202949,2380.7882609251592,103.60857839513577,85,0,3325.2776837735405,3410.2776837735405,369189.75628653041,{"$error":"#VALUE!"},3410.2776837735405,"2027-12-28",370030.63713098364,840.88084445324557,2380.7882609251592,103.60857839513577,85,0,3410.2776837735405,null,{"$f":"IF(OR(D49=\"PG\",D49=0),0,E49*((1+$I$8)^-SUMIF(D$33:D49,\"PP\",J$33:J49)))","v":0.89088361939921812},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL49)","v":0.80490532748960453},449857.61947022239,-2016.3628135839515,2894.3974688866751,125.96013344979048,1003.9947887525141,85,1088.9947887525141,451873.98228380631]
[null,"",33,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G50=8,G50=1),Resolucion!$D$25,IF(D50=\"Pg\",0,1)),IF(D50=\"PG\",0,1))","v":1},28,1,2028,"2028-01-28",31,369189.75628653041,0,0,0,0,{"$f":"IF(OR(D50=\"PG\",D50=0),0,E50*((1+$I$8)^-SUMIF(D$18:D50,\"PP\",J$18:J50)))","v":0.79935889126127468},763.63883813845177,2561.6388456350887,2454.8199428177732,106.81890281731543,85,0,3325.2776837735405,3410.2776837735405,368426.11744839197,{"$error":"#VALUE!"},3410.2776837735405,"2028-01-28",369189.75628653041,763.63883813845177,2454.8199428177732,106.81890281731543,85,0,3410.2776837735405,null,{"$f":"IF(OR(D50=\"PG\",D50=0),0,E50*((1+$I$8)^-SUMIF(D$33:D50,\"PP\",J$33:J50)))","v":0.88474472453406405},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL50)","v":0.79935889126127468},451873.98228380631,-2131.3520800041797,3004.6046632178554,130.74220553883842,1003.9947887525142,85,1088.9947887525141,454005.33436381049]
[null,"",34,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G51=8,G51=1),Resolucion!$D$25,IF(D51=\"Pg\",0,1)),IF(D51=\"PG\",0,1))","v":1},28,2,2028,"2028-02-28",31,368426.11744839197,0,0,0,0,{"$f":"IF(OR(D51=\"PG\",D51=0),0,E51*((1+$I$8)^-SUMIF(D$18:D51,\"PP\",J$18:J51)))","v":0.79385067437848122},768.93737873580494,2556.3403050377356,2449.7423483909183,106.59795664681734,85,0,3325.2776837735405,3410.2776837735405,367657.18006965617,{"$error":"#VALUE!"},3410.2776837735405,"2028-02-28",368426.11744839197,768.93737873580494,2449.7423483909183,106.59795664681734,85,0,3410.2776837735405,null,{"$f":"IF(OR(D51=\"PG\",D51=0),0,E51*((1+$I$8)^-SUMIF(D$33:D51,\"PP\",J$33:J51)))","v":0.87864813152444388},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL51)","v":0.79385067437848122},454005.33436381049,-2146.1405571731575,3018.776469185028,131.35887674064381,1003.9947887525143,85,1088.9947887525143,456151.47492098366]
[null,"",35,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G52=8,G52=1),Resolucion!$D$25,IF(D52=\"Pg\",0,1)),IF(D52=\"PG\",0,1))","v":1},28,3,2028,"2028-03-28",29,367657.18006965617,0,0,0,0,{"$f":"IF(OR(D52=\"PG\",D52=0),0,E52*((1+$I$8)^-SUMIF(D$18:D52,\"PP\",J$18:J52)))","v":0.78873219324512089},939.34301893078873,2385.9346648427518,2286.4221214387103,99.512543404041494,85,0,3325.2776837735405,3410.2776837735405,366717.83705072536,{"$error":"#VALUE!"},3410.2776837735405,"2028-03-28",367657.18006965617,939.34301893078873,2286.4221214387103,99.512543404041494,85,0,3410.2776837735405,null,{"$f":"IF(OR(D52=\"PG\",D52=0),0,E52*((1+$I$8)^-SUMIF(D$33:D52,\"PP\",J$33:J52)))","v":0.87298290501620757},29,6.2188969653893533E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL52)","v":0.78873219324512089},456151.47492098366,-1956.2292336015805,2836.7590231439831,123.46499921011153,1003.9947887525141,85,1088.9947887525141,458107.70415458526]
[null,"",36,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G53=8,G53=1),Resolucion!$D$25,IF(D53=\"Pg\",0,1)),IF(D53=\"PG\",0,1))","v":1},28,4,2028,"2028-04-28",31,366717.83705072536,0,0,0,0,{"$f":"IF(OR(D53=\"PG\",D53=0),0,E53*((1+$I$8)^-SUMIF(D$18:D53,\"PP\",J$18:J53)))","v":0.78329720274169301},780.7903550207252,2544.4873287528153,2438.3836345677155,106.10369418509981,85,0,3325.2776837735405,3410.2776837735405,365937.04669570463,{"$error":"#VALUE!"},3410.2776837735405,"2028-04-28",366717.83705072536,780.7903550207252,2438.3836345677155,106.10369418509981,85,0,3410.2776837735405,null,{"$f":"IF(OR(D53=\"PG\",D53=0),0,E53*((1+$I$8)^-SUMIF(D$33:D53,\"PP\",J$33:J53)))","v":0.86696736027357857},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL53)","v":0.78329720274169301},458107.70415458526,-2174.6050246624795,3046.0539843482366,132.54582906675699,1003.9947887525141,85,1088.9947887525141,460282.30917924771]
[null,"",37,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G54=8,G54=1),Resolucion!$D$25,IF(D54=\"Pg\",0,1)),IF(D54=\"PG\",0,1))","v":1},28,5,2028,"2028-05-28",30,365937.04669570463,0,0,0,0,{"$f":"IF(OR(D54=\"PG\",D54=0),0,E54*((1+$I$8)^-SUMIF(D$18:D54,\"PP\",J$18:J54)))","v":0.77807319587679147},868.36533389372107,2456.9123498798194,2354.4499768065448,102.46237307327468,85,0,3325.2776837735405,3410.2776837735405,365068.68136181089,{"$error":"#VALUE!"},3410.2776837735405,"2028-05-28",365937.04669570463,868.36533389372107,2354.4499768065448,102.46237307327468,85,0,3410.2776837735405,null,{"$f":"IF(OR(D54=\"PG\",D54=0),0,E54*((1+$I$8)^-SUMIF(D$33:D54,\"PP\",J$33:J54)))","v":0.86118533599740055},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL54)","v":0.77807319587679147},460282.30917924771,-2086.3544941777659,2961.4702363620058,128.87904656827419,1003.9947887525141,85,1088.9947887525141,462368.6636734255]
[null,"",38,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G55=8,G55=1),Resolucion!$D$25,IF(D55=\"Pg\",0,1)),IF(D55=\"PG\",0,1))","v":1},28,6,2028,"2028-06-28",31,365068.68136181089,0,0,0,0,{"$f":"IF(OR(D55=\"PG\",D55=0),0,E55*((1+$I$8)^-SUMIF(D$18:D55,\"PP\",J$18:J55)))","v":0.77271165432088862},792.23309199619189,2533.0445917773486,2427.4180533049012,105.62653847244765,85,0,3325.2776837735405,3410.2776837735405,364276.44826981472,{"$error":"#VALUE!"},3410.2776837735405,"2028-06-28",365068.68136181089,792.23309199619189,2427.4180533049012,105.62653847244765,85,0,3410.2776837735405,null,{"$f":"IF(OR(D55=\"PG\",D55=0),0,E55*((1+$I$8)^-SUMIF(D$33:D55,\"PP\",J$33:J55)))","v":0.85525108586418375},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL55)","v":0.77271165432088862},462368.6636734255,-2204.1698737333959,3074.3859957983868,133.77866668752313,1003.9947887525141,85,1088.9947887525141,464572.83354715892]
[null,"",39,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G56=8,G56=1),Resolucion!$D$25,IF(D56=\"Pg\",0,1)),IF(D56=\"PG\",0,1))","v":1},28,7,2028,"2028-07-28",30,364276.44826981472,0,0,0,0,{"$f":"IF(OR(D56=\"PG\",D56=0),0,E56*((1+$I$8)^-SUMIF(D$18:D56,\"PP\",J$18:J56)))","v":0.76755824515176019},879.51464172576607,2445.7630420477744,2343.7656365337421,101.99740551403241,85,0,3325.2776837735405,3410.2776837735405,363396.93362808897,{"$error":"#VALUE!"},3410.2776837735405,"2028-07-28",364276.44826981472,879.51464172576607,2343.7656365337421,101.99740551403241,85,0,3410.2776837735405,null,{"$f":"IF(OR(D56=\"PG\",D56=0),0,E56*((1+$I$8)^-SUMIF(D$33:D56,\"PP\",J$33:J56)))","v":0.84954720038095899},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL56)","v":0.76755824515176019},464572.83354715892,-2115.1612039716151,2989.0755993328576,130.08039339127149,1003.994788752514,85,1088.9947887525141,466687.99475113052]
[null,"",40,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G57=8,G57=1),Resolucion!$D$25,IF(D57=\"Pg\",0,1)),IF(D57=\"PG\",0,1))","v":1},28,8,2028,"2028-08-28",31,363396.93362808897,0,0,0,0,{"$f":"IF(OR(D57=\"PG\",D57=0),0,E57*((1+$I$8)^-SUMIF(D$18:D57,\"PP\",J$18:J57)))","v":0.76226915994773947},803.83258483661848,2521.445098936922,2416.3022528087572,105.14284612816462,85,0,3325.2776837735405,3410.2776837735405,362593.10104325233,{"$error":"#VALUE!"},3410.2776837735405,"2028-08-28",363396.93362808897,803.83258483661848,2416.3022528087572,105.14284612816462,85,0,3410.2776837735405,null,{"$f":"IF(OR(D57=\"PG\",D57=0),0,E57*((1+$I$8)^-SUMIF(D$33:D57,\"PP\",J$33:J57)))","v":0.84369314623453551},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL57)","v":0.76226915994773947},466687.99475113052,-2234.1397363512006,3103.1061319577275,135.02839314598722,1003.9947887525142,85,1088.9947887525141,468922.13448748173]
[null,"",41,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G58=8,G58=1),Resolucion!$D$25,IF(D58=\"Pg\",0,1)),IF(D58=\"PG\",0,1))","v":1},28,9,2028,"2028-09-28",31,362593.10104325233,0,0,0,0,{"$f":"IF(OR(D58=\"PG\",D58=0),0,E58*((1+$I$8)^-SUMIF(D$18:D58,\"PP\",J$18:J58)))","v":0.75701652073654335},809.41001145705468,2515.8676723164858,2410.9574017495306,104.91027056695536,85,0,3325.2776837735405,3410.2776837735405,361783.69103179529,{"$error":"#VALUE!"},3410.2776837735405,"2028-09-28",362593.10104325233,809.41001145705468,2410.9574017495306,104.91027056695536,85,0,3410.2776837735405,null,{"$f":"IF(OR(D58=\"PG\",D58=0),0,E58*((1+$I$8)^-SUMIF(D$33:D58,\"PP\",J$33:J58)))","v":0.83787943116513319},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL58)","v":0.75701652073654335},468922.13448748173,-2249.6414100508696,3117.9613945603551,135.67480424302855,1003.9947887525141,85,1088.9947887525141,471171.77589753259]
[null,"",42,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G59=8,G59=1),Resolucion!$D$25,IF(D59=\"Pg\",0,1)),IF(D59=\"PG\",0,1))","v":1},28,10,2028,"2028-10-28",30,361783.69103179529,0,0,0,0,{"$f":"IF(OR(D59=\"PG\",D59=0),0,E59*((1+$I$8)^-SUMIF(D$18:D59,\"PP\",J$18:J59)))","v":0.75196778637705708},896.25108887875149,2429.026594894789,2327.7271614073916,101.29943348739735,85,0,3325.2776837735405,3410.2776837735405,360887.43994291651,{"$error":"#VALUE!"},3410.2776837735405,"2028-10-28",361783.69103179529,896.25108887875149,2327.7271614073916,101.29943348739735,85,0,3410.2776837735405,null,{"$f":"IF(OR(D59=\"PG\",D59=0),0,E59*((1+$I$8)^-SUMIF(D$33:D59,\"PP\",J$33:J59)))","v":0.83229140163426596},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL59)","v":0.75196778637705708},471171.77589753259,-2159.4667016061849,3031.5333931093501,131.92809724934864,1003.9947887525138,85,1088.9947887525138,473331.24259913876]
[null,"",43,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G60=8,G60=1),Resolucion!$D$25,IF(D60=\"Pg\",0,1)),IF(D60=\"PG\",0,1))","v":1},28,11,2028,"2028-11-28",31,360887.43994291651,0,0,0,0,{"$f":"IF(OR(D60=\"PG\",D60=0),0,E60*((1+$I$8)^-SUMIF(D$18:D60,\"PP\",J$18:J60)))","v":0.7467861318017216},821.24481363590485,2504.0328701376357,2399.6161041823702,104.4167659552655,85,0,3325.2776837735405,3410.2776837735405,360066.19512928062,{"$error":"#VALUE!"},3410.2776837735405,"2028-11-28",360887.43994291651,821.24481363590485,2399.6161041823702,104.4167659552655,85,0,3410.2776837735405,null,{"$f":"IF(OR(D60=\"PG\",D60=0),0,E60*((1+$I$8)^-SUMIF(D$33:D60,\"PP\",J$33:J60)))","v":0.82655625363002927},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL60)","v":0.7467861318017216},473331.24259913876,-2280.2341944418308,3147.2784770043627,136.95050618998238,1003.9947887525143,85,1088.9947887525143,475611.47679358057]
[null,"",44,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G61=8,G61=1),Resolucion!$D$25,IF(D61=\"Pg\",0,1)),IF(D61=\"PG\",0,1))","v":1},28,12,2028,"2028-12-28",30,360066.19512928062,0,0,0,0,{"$f":"IF(OR(D61=\"PG\",D61=0),0,E61*((1+$I$8)^-SUMIF(D$18:D61,\"PP\",J$18:J61)))","v":0.7418056264897015},907.78240808203827,2417.4952756915022,2316.6767410568018,100.81853463470038,85,0,3325.2776837735405,3410.2776837735405,359158.41272119858,{"$error":"#VALUE!"},3410.2776837735405,"2028-12-28",360066.19512928062,907.78240808203827,2316.6767410568018,100.81853463470038,85,0,3410.2776837735405,null,{"$f":"IF(OR(D61=\"PG\",D61=0),0,E61*((1+$I$8)^-SUMIF(D$33:D61,\"PP\",J$33:J61)))","v":0.82104374122978463},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL61)","v":0.7418056264897015},475611.47679358057,-2189.2749871016495,3060.09856235394,133.17121350022362,1003.9947887525142,85,1088.9947887525141,477800.75178068224]
[null,"",45,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G62=8,G62=1),Resolucion!$D$25,IF(D62=\"Pg\",0,1)),IF(D62=\"PG\",0,1))","v":1},28,1,2029,"2029-01-28",31,359158.41272119858,0,0,0,0,{"$f":"IF(OR(D62=\"PG\",D62=0),0,E62*((1+$I$8)^-SUMIF(D$18:D62,\"PP\",J$18:J62)))","v":0.73669399725751172},833.24174264299154,2492.035941130549,2388.1194403847599,103.91650074578924,85,0,3325.2776837735405,3410.2776837735405,358325.17097855557,{"$error":"#VALUE!"},3410.2776837735405,"2029-01-28",359158.41272119858,833.24174264299154,2388.1194403847599,103.91650074578924,85,0,3410.2776837735405,null,{"$f":"IF(OR(D62=\"PG\",D62=0),0,E62*((1+$I$8)^-SUMIF(D$33:D62,\"PP\",J$33:J62)))","v":0.81538609852837174},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL62)","v":0.73669399725751172},477800.75178068224,-2311.2460742283297,3176.9971788010207,138.24368417982305,1003.9947887525141,85,1088.9947887525141,480111.99785491056]
[null,"",46,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G63=8,G63=1),Resolucion!$D$25,IF(D63=\"Pg\",0,1)),IF(D63=\"PG\",0,1))","v":1},28,2,2029,"2029-02-28",31,358325.17097855557,0,0,0,0,{"$f":"IF(OR(D63=\"PG\",D63=0),0,E63*((1+$I$8)^-SUMIF(D$18:D63,\"PP\",J$18:J63)))","v":0.73161759120572711},839.02322595723172,2486.2544578163088,2382.5790416813875,103.67541613492143,85,0,3325.2776837735405,3410.2776837735405,357486.14775259834,{"$error":"#VALUE!"},3410.2776837735405,"2029-02-28",358325.17097855557,839.02322595723172,2382.5790416813875,103.67541613492143,85,0,3410.2776837735405,null,{"$f":"IF(OR(D63=\"PG\",D63=0),0,E63*((1+$I$8)^-SUMIF(D$33:D63,\"PP\",J$33:J63)))","v":0.80976744147331281},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL63)","v":0.73161759120572711},480111.99785491056,-2327.2827535368688,3192.3651375787595,138.91240471062318,1003.9947887525138,85,1088.9947887525138,482439.28060844744]
[null,"",47,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G64=8,G64=1),Resolucion!$D$25,IF(D64=\"Pg\",0,1)),IF(D64=\"PG\",0,1))","v":1},28,3,2029,"2029-03-28",28,357486.14775259834,0,0,0,0,{"$f":"IF(OR(D64=\"PG\",D64=0),0,E64*((1+$I$8)^-SUMIF(D$18:D64,\"PP\",J$18:J64)))","v":0.72706252340732791},1085.5757973594541,2239.7018864140864,2146.2788398027956,93.423046611290744,85,0,3325.2776837735405,3410.2776837735405,356400.57195523888,{"$error":"#VALUE!"},3410.2776837735405,"2029-03-28",357486.14775259834,1085.5757973594541,2146.2788398027956,93.423046611290744,85,0,3410.2776837735405,null,{"$f":"IF(OR(D64=\"PG\",D64=0),0,E64*((1+$I$8)^-SUMIF(D$33:D64,\"PP\",J$33:J64)))","v":0.80472581092590023},28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL64)","v":0.72706252340732791},482439.28060844744,-2018.556360856725,2896.4736842787715,126.07746533046739,1003.994788752514,85,1088.9947887525141,484457.83696930419]
[null,"",48,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G65=8,G65=1),Resolucion!$D$25,IF(D65=\"Pg\",0,1)),IF(D65=\"PG\",0,1))","v":1},28,4,2029,"2029-04-28",31,356400.57195523888,0,0,0,0,{"$f":"IF(OR(D65=\"PG\",D65=0),0,E65*((1+$I$8)^-SUMIF(D$18:D65,\"PP\",J$18:J65)))","v":0.72205248585090609},852.37713823797503,2472.9005455355655,2369.7819800513821,103.11856548418342,85,0,3325.2776837735405,3410.2776837735405,355548.19481700088,{"$error":"#VALUE!"},3410.2776837735405,"2029-04-28",356400.57195523888,852.37713823797503,2369.7819800513821,103.11856548418342,85,0,3410.2776837735405,null,{"$f":"IF(OR(D65=\"PG\",D65=0),0,E65*((1+$I$8)^-SUMIF(D$33:D65,\"PP\",J$33:J65)))","v":0.79918061170910304},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL65)","v":0.72205248585090609},484457.83696930419,-2357.4365432960603,3221.2615312208718,140.16980082770237,1003.9947887525138,85,1088.9947887525138,486815.27351260022]
[null,"",49,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G66=8,G66=1),Resolucion!$D$25,IF(D66=\"Pg\",0,1)),IF(D66=\"PG\",0,1))","v":1},28,5,2029,"2029-05-28",30,355548.19481700088,0,0,0,0,{"$f":"IF(OR(D66=\"PG\",D66=0),0,E66*((1+$I$8)^-SUMIF(D$18:D66,\"PP\",J$18:J66)))","v":0.71723693547015477},938.1163982156786,2387.1612855578619,2287.607791010581,99.553494547280863,85,0,3325.2776837735405,3410.2776837735405,354610.07841878518,{"$error":"#VALUE!"},3410.2776837735405,"2029-05-28",355548.19481700088,938.1163982156786,2287.607791010581,99.553494547280863,85,0,3410.2776837735405,null,{"$f":"IF(OR(D66=\"PG\",D66=0),0,E66*((1+$I$8)^-SUMIF(D$33:D66,\"PP\",J$33:J66)))","v":0.79385067437848122},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL66)","v":0.71723693547015477},486815.27351260022,-2264.4976156194784,3132.18412779049,136.3082765815025,1003.9947887525141,85,1088.9947887525141,489079.77112821973]
[null,"",50,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G67=8,G67=1),Resolucion!$D$25,IF(D67=\"Pg\",0,1)),IF(D67=\"PG\",0,1))","v":1},28,6,2029,"2029-06-28",31,354610.07841878518,0,0,0,0,{"$f":"IF(OR(D67=\"PG\",D67=0),0,E67*((1+$I$8)^-SUMIF(D$18:D67,\"PP\",J$18:J67)))","v":0.71229460400914291},864.80055388734854,2460.477129886192,2357.8766138652149,102.60051602097718,85,0,3325.2776837735405,3410.2776837735405,353745.27786489786,{"$error":"#VALUE!"},3410.2776837735405,"2029-06-28",354610.07841878518,864.80055388734854,2357.8766138652149,102.60051602097718,85,0,3410.2776837735405,null,{"$f":"IF(OR(D67=\"PG\",D67=0),0,E67*((1+$I$8)^-SUMIF(D$33:D67,\"PP\",J$33:J67)))","v":0.78838041347961352},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL67)","v":0.71229460400914291},489079.77112821973,-2389.5060302789466,3251.9937385871317,141.50708044432875,1003.9947887525138,85,1088.9947887525138,491469.27715849865]
[null,"",51,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G68=8,G68=1),Resolucion!$D$25,IF(D68=\"Pg\",0,1)),IF(D68=\"PG\",0,1))","v":1},28,7,2029,"2029-07-28",30,353745.27786489786,0,0,0,0,{"$f":"IF(OR(D68=\"PG\",D68=0),0,E68*((1+$I$8)^-SUMIF(D$18:D68,\"PP\",J$18:J68)))","v":0.7075441314067239},950.22123691793013,2375.0564468556104,2276.007769054911,99.048677800699508,85,0,3325.2776837735405,3410.2776837735405,352795.05662797991,{"$error":"#VALUE!"},3410.2776837735405,"2029-07-28",353745.27786489786,950.22123691793013,2276.007769054911,99.048677800699508,85,0,3410.2776837735405,null,{"$f":"IF(OR(D68=\"PG\",D68=0),0,E68*((1+$I$8)^-SUMIF(D$33:D68,\"PP\",J$33:J68)))","v":0.78312250539854833},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL68)","v":0.7075441314067239},491469.27715849865,-2295.744736230095,3162.1281273802742,137.61139760233468,1003.994788752514,85,1088.9947887525141,493765.02189472876]
[null,"",52,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G69=8,G69=1),Resolucion!$D$25,IF(D69=\"Pg\",0,1)),IF(D69=\"PG\",0,1))","v":1},28,8,2029,"2029-08-28",31,352795.05662797991,0,0,0,0,{"$f":"IF(OR(D69=\"PG\",D69=0),0,E69*((1+$I$8)^-SUMIF(D$18:D69,\"PP\",J$18:J69)))","v":0.70266859105489676},877.39415987405528,2447.8835238994852,2345.8081541833067,102.07536971617864,85,0,3325.2776837735405,3410.2776837735405,351917.66246810585,{"$error":"#VALUE!"},3410.2776837735405,"2029-08-28",352795.05662797991,877.39415987405528,2345.8081541833067,102.07536971617864,85,0,3410.2776837735405,null,{"$f":"IF(OR(D69=\"PG\",D69=0),0,E69*((1+$I$8)^-SUMIF(D$33:D69,\"PP\",J$33:J69)))","v":0.77772617009448286},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL69)","v":0.70266859105489676},493765.02189472876,-2422.0148422399052,3283.1469513263341,142.86267966608523,1003.9947887525142,85,1088.9947887525141,496187.03673696867]
[null,"",53,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G70=8,G70=1),Resolucion!$D$25,IF(D70=\"Pg\",0,1)),IF(D70=\"PG\",0,1))","v":1},28,9,2029,"2029-09-28",31,351917.66246810585,0,0,0,0,{"$f":"IF(OR(D70=\"PG\",D70=0),0,E70*((1+$I$8)^-SUMIF(D$18:D70,\"PP\",J$18:J70)))","v":0.69782664704380259},883.48199661544731,2441.7956871580932,2339.9741768188342,101.82151033925886,85,0,3325.2776837735405,3410.2776837735405,351034.18047149037,{"$error":"#VALUE!"},3410.2776837735405,"2029-09-28",351917.66246810585,883.48199661544731,2339.9741768188342,101.82151033925886,85,0,3410.2776837735405,null,{"$f":"IF(OR(D70=\"PG\",D70=0),0,E70*((1+$I$8)^-SUMIF(D$33:D70,\"PP\",J$33:J70)))","v":0.77236701982151146},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL70)","v":0.69782664704380259},496187.03673696867,-2438.8200953622895,3299.2514348210407,143.56344929376289,1003.9947887525141,85,1088.9947887525141,498625.85683233099]
[null,"",54,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G71=8,G71=1),Resolucion!$D$25,IF(D71=\"Pg\",0,1)),IF(D71=\"PG\",0,1))","v":1},28,10,2029,"2029-10-28",30,351034.18047149037,0,0,0,0,{"$f":"IF(OR(D71=\"PG\",D71=0),0,E71*((1+$I$8)^-SUMIF(D$18:D71,\"PP\",J$18:J71)))","v":0.69317266490023266},968.42362644841296,2356.8540573251275,2258.5644867945707,98.289570530556702,85,0,3325.2776837735405,3410.2776837735405,350065.75684504193,{"$error":"#VALUE!"},3410.2776837735405,"2029-10-28",351034.18047149037,968.42362644841296,2258.5644867945707,98.289570530556702,85,0,3410.2776837735405,null,{"$f":"IF(OR(D71=\"PG\",D71=0),0,E71*((1+$I$8)^-SUMIF(D$33:D71,\"PP\",J$33:J71)))","v":0.76721590910689597},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL71)","v":0.69317266490023266},498625.85683233099,-2343.7942276448266,3208.1737764863628,139.61523991097795,1003.9947887525142,85,1088.9947887525141,500969.65105997579]
[null,"",55,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G72=8,G72=1),Resolucion!$D$25,IF(D72=\"Pg\",0,1)),IF(D72=\"PG\",0,1))","v":1},28,11,2029,"2029-11-28",31,350065.75684504193,0,0,0,0,{"$f":"IF(OR(D72=\"PG\",D72=0),0,E72*((1+$I$8)^-SUMIF(D$18:D72,\"PP\",J$18:J72)))","v":0.68839615535335075},896.33152264294813,2428.9461611305924,2327.6604688182651,101.28569231232701,85,0,3325.2776837735405,3410.2776837735405,349169.42532239901,{"$error":"#VALUE!"},3410.2776837735405,"2029-11-28",350065.75684504193,896.33152264294813,2327.6604688182651,101.28569231232701,85,0,3410.2776837735405,null,{"$f":"IF(OR(D72=\"PG\",D72=0),0,E72*((1+$I$8)^-SUMIF(D$33:D72,\"PP\",J$33:J72)))","v":0.7619291828697955},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL72)","v":0.68839615535335075},500969.65105997579,-2472.0044685061571,3331.0520382208056,144.94721903786572,1003.9947887525142,85,1088.9947887525141,503441.65552848193]
[null,"",56,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G73=8,G73=1),Resolucion!$D$25,IF(D73=\"Pg\",0,1)),IF(D73=\"PG\",0,1))","v":1},28,12,2029,"2029-12-28",30,349169.42532239901,0,0,0,0,{"$f":"IF(OR(D73=\"PG\",D73=0),0,E73*((1+$I$8)^-SUMIF(D$18:D73,\"PP\",J$18:J73)))","v":0.6838050675405124},980.94364866719206,2344.3340351063484,2246.5665960175297,97.767439088818875,85,0,3325.2776837735405,3410.2776837735405,348188.48167373182,{"$error":"#VALUE!"},3410.2776837735405,"2029-12-28",349169.42532239901,980.94364866719206,2246.5665960175297,97.767439088818875,85,0,3410.2776837735405,null,{"$f":"IF(OR(D73=\"PG\",D73=0),0,E73*((1+$I$8)^-SUMIF(D$33:D73,\"PP\",J$33:J73)))","v":0.7568476847258615},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL73)","v":0.6838050675405124},503441.65552848193,-2376.1276450944879,3239.1587703011219,140.96366354588019,1003.9947887525142,85,1088.9947887525141,505817.7831735764]
[null,"",57,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G74=8,G74=1),Resolucion!$D$25,IF(D74=\"Pg\",0,1)),IF(D74=\"PG\",0,1))","v":1},28,1,2030,"2030-01-28",31,348188.48167373182,0,0,0,0,{"$f":"IF(OR(D74=\"PG\",D74=0),0,E74*((1+$I$8)^-SUMIF(D$18:D74,\"PP\",J$18:J74)))","v":0.67909310817064361},909.357076361297,2415.9206074122435,2315.1780733828073,100.74253402943602,85,0,3325.2776837735405,3410.2776837735405,347279.12459737051,{"$error":"#VALUE!"},3410.2776837735405,"2030-01-28",348188.48167373182,909.357076361297,2315.1780733828073,100.74253402943602,85,0,3410.2776837735405,null,{"$f":"IF(OR(D74=\"PG\",D74=0),0,E74*((1+$I$8)^-SUMIF(D$33:D74,\"PP\",J$33:J74)))","v":0.75163240377973695},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL74)","v":0.67909310817064361},505817.7831735764,-2505.6434396300788,3363.2882831198795,146.34994526271331,1003.994788752514,85,1088.9947887525141,508323.42661320651]
[null,"",58,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G75=8,G75=1),Resolucion!$D$25,IF(D75=\"Pg\",0,1)),IF(D75=\"PG\",0,1))","v":1},28,2,2030,"2030-02-28",31,347279.12459737051,0,0,0,0,{"$f":"IF(OR(D75=\"PG\",D75=0),0,E75*((1+$I$8)^-SUMIF(D$18:D75,\"PP\",J$18:J75)))","v":0.67441361793877508},915.66668915985065,2409.6109946136899,2309.1315678983437,100.47942671534605,85,0,3325.2776837735405,3410.2776837735405,346363.45790821064,{"$error":"#VALUE!"},3410.2776837735405,"2030-02-28",347279.12459737051,915.66668915985065,2309.1315678983437,100.47942671534605,85,0,3410.2776837735405,null,{"$f":"IF(OR(D75=\"PG\",D75=0),0,E75*((1+$I$8)^-SUMIF(D$33:D75,\"PP\",J$33:J75)))","v":0.74645306025655189},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL75)","v":0.67441361793877508},508323.42661320651,-2523.0289533367099,3379.9488306579883,147.07491143123551,1003.9947887525138,85,1088.9947887525138,510846.45556654321]
[null,"",59,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G76=8,G76=1),Resolucion!$D$25,IF(D76=\"Pg\",0,1)),IF(D76=\"PG\",0,1))","v":1},28,3,2030,"2030-03-28",28,346363.45790821064,0,0,0,0,{"$f":"IF(OR(D76=\"PG\",D76=0),0,E76*((1+$I$8)^-SUMIF(D$18:D76,\"PP\",J$18:J76)))","v":0.67021470338176992},1155.2610413418706,2170.0166424316699,2079.5003254330027,90.516316998667278,85,0,3325.2776837735405,3410.2776837735405,345208.19686686876,{"$error":"#VALUE!"},3410.2776837735405,"2030-03-28",346363.45790821064,1155.2610413418706,2079.5003254330027,90.516316998667278,85,0,3410.2776837735405,null,{"$f":"IF(OR(D76=\"PG\",D76=0),0,E76*((1+$I$8)^-SUMIF(D$33:D76,\"PP\",J$33:J76)))","v":0.7418056264897015},28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL76)","v":0.67021470338176992},510846.45556654321,-2196.5313781862733,3067.0249598860478,133.50120705273943,1003.994788752514,85,1088.9947887525141,513042.98694472946]
[null,"",60,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G77=8,G77=1),Resolucion!$D$25,IF(D77=\"Pg\",0,1)),IF(D77=\"PG\",0,1))","v":1},28,4,2030,"2030-04-28",31,345208.19686686876,0,0,0,0,{"$f":"IF(OR(D77=\"PG\",D77=0),0,E77*((1+$I$8)^-SUMIF(D$18:D77,\"PP\",J$18:J77)))","v":0.66559639240203072},930.03590940668437,2395.2417743668561,2295.3615360748595,99.880238291996449,85,0,3325.2776837735405,3410.2776837735405,344278.1609574621,{"$error":"#VALUE!"},3410.2776837735405,"2030-04-28",345208.19686686876,930.03590940668437,2295.3615360748595,99.880238291996449,85,0,3410.2776837735405,null,{"$f":"IF(OR(D77=\"PG\",D77=0),0,E77*((1+$I$8)^-SUMIF(D$33:D77,\"PP\",J$33:J77)))","v":0.73669399725751172},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL77)","v":0.66559639240203072},513042.98694472946,-2555.7758236755622,3411.3301748742738,148.44043755380252,1003.9947887525142,85,1088.9947887525141,515598.76276840502]
[null,"",61,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G78=8,G78=1),Resolucion!$D$25,IF(D78=\"Pg\",0,1)),IF(D78=\"PG\",0,1))","v":1},28,5,2030,"2030-05-28",30,344278.1609574621,0,0,0,0,{"$f":"IF(OR(D78=\"PG\",D78=0),0,E78*((1+$I$8)^-SUMIF(D$18:D78,\"PP\",J$18:J78)))","v":0.66115736196633978},1013.7837448893538,2311.4939388841867,2215.09605381753,96.397885066656897,85,0,3325.2776837735405,3410.2776837735405,343264.37721257273,{"$error":"#VALUE!"},3410.2776837735405,"2030-05-28",344278.1609574621,1013.7837448893538,2215.09605381753,96.397885066656897,85,0,3410.2776837735405,null,{"$f":"IF(OR(D78=\"PG\",D78=0),0,E78*((1+$I$8)^-SUMIF(D$33:D78,\"PP\",J$33:J78)))","v":0.73178079893951142},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL78)","v":0.66115736196633978},515598.76276840502,-2457.7508291538434,3317.3779643333496,144.36765357300806,1003.9947887525143,85,1088.9947887525143,518056.51359755889]
[null,"",62,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G79=8,G79=1),Resolucion!$D$25,IF(D79=\"Pg\",0,1)),IF(D79=\"PG\",0,1))","v":1},28,6,2030,"2030-06-28",31,343264.37721257273,0,0,0,0,{"$f":"IF(OR(D79=\"PG\",D79=0),0,E79*((1+$I$8)^-SUMIF(D$18:D79,\"PP\",J$18:J79)))","v":0.65660146325403546},943.52318485397291,2381.7544989195676,2282.436672447539,99.317826472028486,85,0,3325.2776837735405,3410.2776837735405,342320.85402771877,{"$error":"#VALUE!"},3410.2776837735405,"2030-06-28",343264.37721257273,943.52318485397291,2282.436672447539,99.317826472028486,85,0,3410.2776837735405,null,{"$f":"IF(OR(D79=\"PG\",D79=0),0,E79*((1+$I$8)^-SUMIF(D$33:D79,\"PP\",J$33:J79)))","v":0.72673824872172033},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL79)","v":0.65660146325403546},518056.51359755889,-2590.5623918531132,3444.6661626736277,149.89101793199961,1003.9947887525141,85,1088.9947887525141,520647.07598941203]
[null,"",63,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G80=8,G80=1),Resolucion!$D$25,IF(D80=\"Pg\",0,1)),IF(D80=\"PG\",0,1))","v":1},28,7,2030,"2030-07-28",30,342320.85402771877,0,0,0,0,{"$f":"IF(OR(D80=\"PG\",D80=0),0,E80*((1+$I$8)^-SUMIF(D$18:D80,\"PP\",J$18:J80)))","v":0.65222242227248017},1026.9251625501638,2298.3525212233767,2202.5026820970397,95.849839126336903,85,0,3325.2776837735405,3410.2776837735405,341293.92886516859,{"$error":"#VALUE!"},3410.2776837735405,"2030-07-28",342320.85402771877,1026.9251625501638,2202.5026820970397,95.849839126336903,85,0,3410.2776837735405,null,{"$f":"IF(OR(D80=\"PG\",D80=0),0,E80*((1+$I$8)^-SUMIF(D$33:D80,\"PP\",J$33:J80)))","v":0.72189144780500503},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL80)","v":0.65222242227248017},520647.07598941203,-2491.6453561244011,3349.8589636020461,145.78118127486903,1003.994788752514,85,1088.9947887525141,523138.72134553641]
[null,"",64,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G81=8,G81=1),Resolucion!$D$25,IF(D81=\"Pg\",0,1)),IF(D81=\"PG\",0,1))","v":1},28,8,2030,"2030-08-28",31,341293.92886516859,0,0,0,0,{"$f":"IF(OR(D81=\"PG\",D81=0),0,E81*((1+$I$8)^-SUMIF(D$18:D81,\"PP\",J$18:J81)))","v":0.64772809238264895},957.19522462235318,2368.0824591511873,2269.3347490676661,98.747710083521355,85,0,3325.2776837735405,3410.2776837735405,340336.73364054621,{"$error":"#VALUE!"},3410.2776837735405,"2030-08-28",341293.92886516859,957.19522462235318,2269.3347490676661,98.747710083521355,85,0,3410.2776837735405,null,{"$f":"IF(OR(D81=\"PG\",D81=0),0,E81*((1+$I$8)^-SUMIF(D$33:D81,\"PP\",J$33:J81)))","v":0.71691704306163684},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL81)","v":0.64772809238264895},523138.72134553641,-2625.825506734077,3478.4588254461983,151.36147004039259,1003.9947887525138,85,1088.9947887525138,525764.54685227049]
[null,{"$f":"IF(D82=\"PG\",\"Periodo de Gracia\",\"\")","v":""},65,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G82=8,G82=1),Resolucion!$D$25,IF(D82=\"Pg\",0,1)),IF(D82=\"PG\",0,1))","v":1},28,9,2030,"2030-09-28",31,340336.73364054621,{"$f":"IF(D82=\"PG\",((($I$8+1)^J82-1)*K82),0)","v":0},{"$f":"IF(D82=\"PG\",((($I$6+1)^J82-1)*K82),0)","v":0},{"$f":"IF(D82=\"PG\",((($I$7+1)^J82-1)*K82),0)","v":0},{"$f":"IF(D82=\"PG\",(+$I$12),0)","v":0},{"$f":"IF(OR(D82=\"PG\",D82=0),0,E82*((1+$I$8)^-SUMIF(D$18:D82,\"PP\",J$18:J82)))","v":0.64326473199105794},{"$f":"+IF(D82=\"PG\",0,X82-SUM(R82,U82,V82))","v":963.83676444976345},{"$f":"S82+T82","v":2361.4409193237771},{"$f":"IF(OR(D82=\"PG\",D82=0),0,IF(O66>=0,K82*((1+$I$6)^J82-1),K82*((1+$I$6)^(J82+O66)-1)))","v":2262.9701577252422},{"$f":"IF(OR(D82=\"PG\",D82=0),0,IF(O66>=0,K82*((1+$I$7)^30-1)*J82/30,K82*((1+$I$7)^(30+O66)-1)*J82/30))","v":98.470761598534736},{"$f":"IF(OR(D82=\"PG\",D82=0),0,$I$12)","v":85},{"$f":"IF(OR(D82=\"PG\",D82=0),0,$I$11)","v":0},{"$f":"IF(OR(D82=\"PG\",D82=0),0,E82*$N$10)","v":3325.2776837735405},{"$f":"IF(OR(D82=\"PG\",D82=0),0,W82+U82+V82)","v":3410.2776837735405},{"$f":"+K82+N82+O82+M82-Q82","v":339372.89687609643},{"$error":"#VALUE!"},{"$f":"+X82","v":3410.2776837735405},{"$f":"+I82","v":"2030-09-28"},{"$f":"+K82","v":340336.73364054621},{"$f":"+Q82","v":963.83676444976345},{"$f":"+IF(D82=\"PG\",M82,S82)","v":2262.9701577252422},{"$f":"+IF(D82=\"PG\",N82,T82)","v":98.470761598534736},{"$f":"+IF(D82=\"PG\",O82,U82)","v":85},0,{"$f":"+X82","v":3410.2776837735405},null,{"$f":"IF(OR(D82=\"PG\",D82=0),0,E82*((1+$I$8)^-SUMIF(D$33:D82,\"PP\",J$33:J82)))","v":0.71197691591308665},{"$f":"+J82","v":31},{"$f":"+(1+$S$6)^(AL82/360)-1","v":6.6492092508454448E-3},{"$f":"+$R$7*AL82/30","v":2.8933333332903377E-4},{"$f":"1/(1+$R$10)^SUM($AL$18:AL82)","v":0.64326473199105794},525764.54685227049,{"$f":"+$AR$13-AR82-AS82","v":-2644.0449088311625},{"$f":"+AP82*AM82","v":3495.91848869668},{"$f":"+AP82*AN82","v":152.12120888699638},{"$f":"+AQ82+AR82+AS82","v":1003.9947887525138},{"$f":"+U82","v":85},{"$f":"+AT82+AU82","v":1088.9947887525138},{"$f":"+AP82-AQ82","v":528408.59176110162}]
[null,"",{"$f":"+C82+1","v":66},"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G83=8,G83=1),Resolucion!$D$25,IF(D83=\"Pg\",0,1)),IF(D83=\"PG\",0,1))","v":1},{"$f":"F82","v":28},{"$f":"IF(G82=12,1,G82+1)","v":10},{"$f":"IF(G82=12,H82+1,H82)","v":2030},{"$f":"DATE(H83,G83,F83)","v":"2030-10-28"},{"$f":"+I83-I82","v":30},{"$f":"+Y82","v":339372.89687609643},0,0,0,0,{"$f":"IF(OR(D83=\"PG\",D83=0),0,E83*((1+$I$8)^-SUMIF(D$18:D83,\"PP\",J$18:J83)))","v":0.63897463703845481},1046.7178356291492,2278.5598481443913,2183.5354370204964,95.024411123894922,85,0,3325.2776837735405,3410.2776837735405,338326.17904046731,{"$f":"YEAR(I83-$Z$17)-1900","v":{"$error":"#VALUE!"}},3410.2776837735405,"2030-10-28",339372.89687609643,1046.7178356291492,2183.5354370204964,95.024411123894922,85,0,3410.2776837735405,null,{"$f":"IF(OR(D83=\"PG\",D83=0),0,E83*((1+$I$8)^-SUMIF(D$33:D83,\"PP\",J$33:J83)))","v":0.70722856205281137},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL83)","v":0.63897463703845481},{"$f":"+AW82","v":528408.59176110162},-2543.7564067147728,3399.796789776377,147.95440569090982,1003.9947887525141,85,1088.9947887525141,530952.34816781641]
[null,"",67,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G84=8,G84=1),Resolucion!$D$25,IF(D84=\"Pg\",0,1)),IF(D84=\"PG\",0,1))","v":1},28,11,2030,"2030-11-28",31,338326.17904046731,0,0,0,0,{"$f":"IF(OR(D84=\"PG\",D84=0),0,E84*((1+$I$8)^-SUMIF(D$18:D84,\"PP\",J$18:J84)))","v":0.63457159489819814},977.78708316021903,2347.4906006133215,2249.6015594790674,97.889041134253887,85,0,3325.2776837735405,3410.2776837735405,337348.39195730712,{"$error":"#VALUE!"},3410.2776837735405,"2030-11-28",338326.17904046731,977.78708316021903,2249.6015594790674,97.889041134253887,85,0,3410.2776837735405,null,{"$f":"IF(OR(D84=\"PG\",D84=0),0,E84*((1+$I$8)^-SUMIF(D$33:D84,\"PP\",J$33:J84)))","v":0.7023551962241702},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL84)","v":0.63457159489819814},530952.34816781641,-2680.0406891773146,3530.4132651955565,153.62221273427201,1003.994788752514,85,1088.9947887525141,533632.38885699376]
[null,"",68,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G85=8,G85=1),Resolucion!$D$25,IF(D85=\"Pg\",0,1)),IF(D85=\"PG\",0,1))","v":1},28,12,2030,"2030-12-28",30,337348.39195730712,0,0,0,0,{"$f":"IF(OR(D85=\"PG\",D85=0),0,E85*((1+$I$8)^-SUMIF(D$18:D85,\"PP\",J$18:J85)))","v":0.63033947667229795},1060.3104226117462,2264.9672611617943,2170.5097114151522,94.457549746642329,85,0,3325.2776837735405,3410.2776837735405,336288.08153469535,{"$error":"#VALUE!"},3410.2776837735405,"2030-12-28",337348.39195730712,1060.3104226117462,2170.5097114151522,94.457549746642329,85,0,3410.2776837735405,null,{"$f":"IF(OR(D85=\"PG\",D85=0),0,E85*((1+$I$8)^-SUMIF(D$33:D85,\"PP\",J$33:J85)))","v":0.69767101204244253},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL85)","v":0.63033947667229795},533632.38885699376,-2578.8291377051287,3433.4068575799047,149.41706887773788,1003.9947887525138,85,1088.9947887525138,536211.21799469891]
[null,"",69,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G86=8,G86=1),Resolucion!$D$25,IF(D86=\"Pg\",0,1)),IF(D86=\"PG\",0,1))","v":1},28,1,2031,"2031-01-28",31,336288.08153469535,0,0,0,0,{"$f":"IF(OR(D86=\"PG\",D86=0),0,E86*((1+$I$8)^-SUMIF(D$18:D86,\"PP\",J$18:J86)))","v":0.62599593763713546},991.92850949471767,2333.3491742788228,2236.0498226895634,97.299351589259302,85,0,3325.2776837735405,3410.2776837735405,335296.15302520065,{"$error":"#VALUE!"},3410.2776837735405,"2031-01-28",336288.08153469535,991.92850949471767,2236.0498226895634,97.299351589259302,85,0,3410.2776837735405,null,{"$f":"IF(OR(D86=\"PG\",D86=0),0,E86*((1+$I$8)^-SUMIF(D$33:D86,\"PP\",J$33:J86)))","v":0.69286350531526475},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL86)","v":0.62599593763713546},536211.21799469891,-2716.5295814157685,3565.3805910974552,155.14377907082741,1003.9947887525141,85,1088.9947887525141,538927.74757611472]
[null,"",70,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G87=8,G87=1),Resolucion!$D$25,IF(D87=\"Pg\",0,1)),IF(D87=\"PG\",0,1))","v":1},28,2,2031,"2031-02-28",31,335296.15302520065,0,0,0,0,{"$f":"IF(OR(D87=\"PG\",D87=0),0,E87*((1+$I$8)^-SUMIF(D$18:D87,\"PP\",J$18:J87)))","v":0.62168232903160348},998.81104769830335,2326.4666360752371,2229.4542824680539,97.012353607183087,85,0,3325.2776837735405,3410.2776837735405,334297.34197750234,{"$error":"#VALUE!"},3410.2776837735405,"2031-02-28",335296.15302520065,998.81104769830335,2229.4542824680539,97.012353607183087,85,0,3410.2776837735405,null,{"$f":"IF(OR(D87=\"PG\",D87=0),0,E87*((1+$I$8)^-SUMIF(D$33:D87,\"PP\",J$33:J87)))","v":0.68808912612317585},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL87)","v":0.62168232903160348},538927.74757611472,-2735.3783375975922,3583.443364720401,155.92976162970538,1003.9947887525141,85,1088.9947887525141,541663.12591371231]
[null,"",71,{"$f":"IF(C88<=$I$4,\"PG\",IF(AND(C88>$I$4,C88<=$I$9),\"PP\",0))","v":"PP"},{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G88=8,G88=1),Resolucion!$D$25,IF(D88=\"Pg\",0,1)),IF(D88=\"PG\",0,1))","v":1},28,3,2031,"2031-03-28",28,334297.34197750234,0,0,0,0,{"$f":"IF(OR(D88=\"PG\",D88=0),0,E88*((1+$I$8)^-SUMIF(D$18:D88,\"PP\",J$18:J88)))","v":0.61781172068122359},1230.8569847975623,2094.4206989759782,2007.0576602738226,87.36303870215572,85,0,3325.2776837735405,3410.2776837735405,333066.48499270476,{"$error":"#VALUE!"},3410.2776837735405,"2031-03-28",334297.34197750234,1230.8569847975623,2007.0576602738226,87.36303870215572,85,0,3410.2776837735405,null,{"$f":"IF(OR(D88=\"PG\",D88=0),0,E88*((1+$I$8)^-SUMIF(D$33:D88,\"PP\",J$33:J88)))","v":0.6838050675405124},28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL88)","v":0.61781172068122359},541663.12591371231,-2389.6022290247274,3252.0423875405618,141.55463023667994,1003.9947887525143,85,1088.9947887525143,544052.72814273706]
[null,"",72,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G89=8,G89=1),Resolucion!$D$25,IF(D89=\"Pg\",0,1)),IF(D89=\"PG\",0,1))","v":1},28,4,2031,"2031-04-28",31,333066.48499270476,0,0,0,0,{"$f":"IF(OR(D89=\"PG\",D89=0),0,E89*((1+$I$8)^-SUMIF(D$18:D89,\"PP\",J$18:J89)))","v":0.61355450782296095},1014.2816942903487,2310.9959894831918,2214.6287531600678,96.367236323123876,85,0,3325.2776837735405,3410.2776837735405,332052.20329841442,{"$error":"#VALUE!"},3410.2776837735405,"2031-04-28",333066.48499270476,1014.2816942903487,2214.6287531600678,96.367236323123876,85,0,3410.2776837735405,null,{"$f":"IF(OR(D89=\"PG\",D89=0),0,E89*((1+$I$8)^-SUMIF(D$33:D89,\"PP\",J$33:J89)))","v":0.67909310817064361},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL89)","v":0.61355450782296095},544052.72814273706,-2770.9382335021678,3617.5204329143889,157.41258934029273,1003.9947887525138,85,1088.9947887525138,546823.66637623927]
[null,"",73,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G90=8,G90=1),Resolucion!$D$25,IF(D90=\"Pg\",0,1)),IF(D90=\"PG\",0,1))","v":1},28,5,2031,"2031-05-28",30,332052.20329841442,0,0,0,0,{"$f":"IF(OR(D90=\"PG\",D90=0),0,E90*((1+$I$8)^-SUMIF(D$18:D90,\"PP\",J$18:J90)))","v":0.60946255785858006},1095.8691927357977,2229.4084910377428,2136.4338741155684,92.974616922174405,85,0,3325.2776837735405,3410.2776837735405,330956.3341056786,{"$error":"#VALUE!"},3410.2776837735405,"2031-05-28",332052.20329841442,1095.8691927357977,2136.4338741155684,92.974616922174405,85,0,3410.2776837735405,null,{"$f":"IF(OR(D90=\"PG\",D90=0),0,E90*((1+$I$8)^-SUMIF(D$33:D90,\"PP\",J$33:J90)))","v":0.67456406472892882},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL90)","v":0.60946255785858006},546823.66637623927,-2667.395772158723,3518.2799343281654,153.11062658307173,1003.9947887525141,85,1088.9947887525141,549491.06214839802]
[null,"",74,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G91=8,G91=1),Resolucion!$D$25,IF(D91=\"Pg\",0,1)),IF(D91=\"PG\",0,1))","v":1},28,6,2031,"2031-06-28",31,330956.3341056786,0,0,0,0,{"$f":"IF(OR(D91=\"PG\",D91=0),0,E91*((1+$I$8)^-SUMIF(D$18:D91,\"PP\",J$18:J91)))","v":0.60526287735545803},1028.9230660790131,2296.3546176945274,2200.597918361374,95.756699333153378,85,0,3325.2776837735405,3410.2776837735405,329927.41103959957,{"$error":"#VALUE!"},3410.2776837735405,"2031-06-28",330956.3341056786,1028.9230660790131,2200.597918361374,95.756699333153378,85,0,3410.2776837735405,null,{"$f":"IF(OR(D91=\"PG\",D91=0),0,E91*((1+$I$8)^-SUMIF(D$33:D91,\"PP\",J$33:J91)))","v":0.66991578319921063},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL91)","v":0.60526287735545803},549491.06214839802,-2808.6723455874107,3653.6810536940175,158.98608064590726,1003.994788752514,85,1088.9947887525141,552299.73449398542]
[null,"",75,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G92=8,G92=1),Resolucion!$D$25,IF(D92=\"Pg\",0,1)),IF(D92=\"PG\",0,1))","v":1},28,7,2031,"2031-07-28",30,329927.41103959957,0,0,0,0,{"$f":"IF(OR(D92=\"PG\",D92=0),0,E92*((1+$I$8)^-SUMIF(D$18:D92,\"PP\",J$18:J92)))","v":0.60122622636869638},1110.1351119389778,2215.1425718345627,2122.7628967448477,92.379675089715093,85,0,3325.2776837735405,3410.2776837735405,328817.27592766058,{"$error":"#VALUE!"},3410.2776837735405,"2031-07-28",329927.41103959957,1110.1351119389778,2122.7628967448477,92.379675089715093,85,0,3410.2776837735405,null,{"$f":"IF(OR(D92=\"PG\",D92=0),0,E92*((1+$I$8)^-SUMIF(D$33:D92,\"PP\",J$33:J92)))","v":0.66544794565544163},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL92)","v":0.60122622636869638},552299.73449398542,-2704.1622583856874,3553.5131214821836,154.64392565601787,1003.9947887525141,85,1088.9947887525141,555003.8967523711]
[null,"",76,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G93=8,G93=1),Resolucion!$D$25,IF(D93=\"Pg\",0,1)),IF(D93=\"PG\",0,1))","v":1},28,8,2031,"2031-08-28",31,328817.27592766058,0,0,0,0,{"$f":"IF(OR(D93=\"PG\",D93=0),0,E93*((1+$I$8)^-SUMIF(D$18:D93,\"PP\",J$18:J93)))","v":0.59708330072332438},1043.7650123372177,2281.5126714363228,2186.374872936,95.137798500322702,85,0,3325.2776837735405,3410.2776837735405,327773.51091532334,{"$error":"#VALUE!"},3410.2776837735405,"2031-08-28",328817.27592766058,1043.7650123372177,2186.374872936,95.137798500322702,85,0,3410.2776837735405,null,{"$f":"IF(OR(D93=\"PG\",D93=0),0,E93*((1+$I$8)^-SUMIF(D$33:D93,\"PP\",J$33:J93)))","v":0.66086248141784987},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL93)","v":0.59708330072332438},555003.8967523711,-2846.9233832465884,3690.337044541136,160.58112745796643,1003.9947887525141,85,1088.9947887525141,557850.82013561775]
[null,"",77,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G94=8,G94=1),Resolucion!$D$25,IF(D94=\"Pg\",0,1)),IF(D94=\"PG\",0,1))","v":1},28,9,2031,"2031-09-28",31,327773.51091532334,0,0,0,0,{"$f":"IF(OR(D94=\"PG\",D94=0),0,E94*((1+$I$8)^-SUMIF(D$18:D94,\"PP\",J$18:J94)))","v":0.59296892312218341},1051.0072203231912,2274.2704634503493,2179.4346609602585,94.835802490090956,85,0,3325.2776837735405,3410.2776837735405,326722.50369500014,{"$error":"#VALUE!"},3410.2776837735405,"2031-09-28",327773.51091532334,1051.0072203231912,2179.4346609602585,94.835802490090956,85,0,3410.2776837735405,null,{"$f":"IF(OR(D94=\"PG\",D94=0),0,E94*((1+$I$8)^-SUMIF(D$33:D94,\"PP\",J$33:J94)))","v":0.65630861466644974},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL94)","v":0.59296892312218341},557850.82013561775,-2866.6768823751272,3709.2668338374679,161.40483729017356,1003.9947887525142,85,1088.9947887525141,560717.49701799289]
[null,"",78,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G95=8,G95=1),Resolucion!$D$25,IF(D95=\"Pg\",0,1)),IF(D95=\"PG\",0,1))","v":1},28,10,2031,"2031-10-28",30,326722.50369500014,0,0,0,0,{"$f":"IF(OR(D95=\"PG\",D95=0),0,E95*((1+$I$8)^-SUMIF(D$18:D95,\"PP\",J$18:J95)))","v":0.58901426362101172},1131.6529563503814,2193.6247274231591,2102.1424263899185,91.482301033240589,85,0,3325.2776837735405,3410.2776837735405,325590.85073864978,{"$error":"#VALUE!"},3410.2776837735405,"2031-10-28",326722.50369500014,1131.6529563503814,2102.1424263899185,91.482301033240589,85,0,3410.2776837735405,null,{"$f":"IF(OR(D95=\"PG\",D95=0),0,E95*((1+$I$8)^-SUMIF(D$33:D95,\"PP\",J$33:J95)))","v":0.65193152676608335},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL95)","v":0.58901426362101172},560717.49701799289,-2760.6793694307121,3607.6732590205211,157.00089916270494,1003.994788752514,85,1088.9947887525141,563478.17638742365]
[null,"",79,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G96=8,G96=1),Resolucion!$D$25,IF(D96=\"Pg\",0,1)),IF(D96=\"PG\",0,1))","v":1},28,11,2031,"2031-11-28",31,325590.85073864978,0,0,0,0,{"$f":"IF(OR(D96=\"PG\",D96=0),0,E96*((1+$I$8)^-SUMIF(D$18:D96,\"PP\",J$18:J96)))","v":0.58495548808657771},1066.1517009058225,2259.125982867718,2164.9216967220686,94.204286145649434,85,0,3325.2776837735405,3410.2776837735405,324524.69903774397,{"$error":"#VALUE!"},3410.2776837735405,"2031-11-28",325590.85073864978,1066.1517009058225,2164.9216967220686,94.204286145649434,85,0,3410.2776837735405,null,{"$f":"IF(OR(D96=\"PG\",D96=0),0,E96*((1+$I$8)^-SUMIF(D$33:D96,\"PP\",J$33:J96)))","v":0.64743920137705546},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL96)","v":0.58495548808657771},563478.17638742365,-2905.7225333646029,3746.6843030847785,163.03301903233853,1003.9947887525142,85,1088.9947887525141,566383.8989207882]
[null,"",80,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G97=8,G97=1),Resolucion!$D$25,IF(D97=\"Pg\",0,1)),IF(D97=\"PG\",0,1))","v":1},28,12,2031,"2031-12-28",30,324524.69903774397,0,0,0,0,{"$f":"IF(OR(D97=\"PG\",D97=0),0,E97*((1+$I$8)^-SUMIF(D$18:D97,\"PP\",J$18:J97)))","v":0.58105427220743244},1146.4090829951001,2178.8686007784404,2088.0016850492225,90.866915729218007,85,0,3325.2776837735405,3410.2776837735405,323378.28995474888,{"$error":"#VALUE!"},3410.2776837735405,"2031-12-28",324524.69903774397,1146.4090829951001,2088.0016850492225,90.866915729218007,85,0,3410.2776837735405,null,{"$f":"IF(OR(D97=\"PG\",D97=0),0,E97*((1+$I$8)^-SUMIF(D$33:D97,\"PP\",J$33:J97)))","v":0.64312126583386475},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL97)","v":0.58105427220743244},566383.8989207882,-2798.7237624214467,3644.1310594784968,158.58749169546405,1003.9947887525141,85,1088.9947887525141,569182.6226832096]
[null,"",81,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G98=8,G98=1),Resolucion!$D$25,IF(D98=\"Pg\",0,1)),IF(D98=\"PG\",0,1))","v":1},28,1,2032,"2032-01-28",31,323378.28995474888,0,0,0,0,{"$f":"IF(OR(D98=\"PG\",D98=0),0,E98*((1+$I$8)^-SUMIF(D$18:D98,\"PP\",J$18:J98)))","v":0.57705034732840543},1081.5036481249936,2243.7740356485469,2150.2099170896968,93.564118558850296,85,0,3325.2776837735405,3410.2776837735405,322296.78630662389,{"$error":"#VALUE!"},3410.2776837735405,"2032-01-28",323378.28995474888,1081.5036481249936,2150.2099170896968,93.564118558850296,85,0,3410.2776837735405,null,{"$f":"IF(OR(D98=\"PG\",D98=0),0,E98*((1+$I$8)^-SUMIF(D$33:D98,\"PP\",J$33:J98)))","v":0.63868965013173584},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL98)","v":0.57705034732840543},569182.6226832096,-2945.3030769070501,3784.6143601656695,164.68350549389473,1003.9947887525141,85,1088.9947887525141,572127.92576011666]
[null,"",82,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G99=8,G99=1),Resolucion!$D$25,IF(D99=\"Pg\",0,1)),IF(D99=\"PG\",0,1))","v":1},28,2,2032,"2032-02-28",31,322296.78630662389,0,0,0,0,{"$f":"IF(OR(D99=\"PG\",D99=0),0,E99*((1+$I$8)^-SUMIF(D$18:D99,\"PP\",J$18:J99)))","v":0.57307401266806168},1089.0077072424488,2236.2699765310917,2143.0187730277612,93.251203503330771,85,0,3325.2776837735405,3410.2776837735405,321207.77859938145,{"$error":"#VALUE!"},3410.2776837735405,"2032-02-28",322296.78630662389,1089.0077072424488,2143.0187730277612,93.251203503330771,85,0,3410.2776837735405,null,{"$f":"IF(OR(D99=\"PG\",D99=0),0,E99*((1+$I$8)^-SUMIF(D$33:D99,\"PP\",J$33:J99)))","v":0.63428857177734344},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL99)","v":0.57307401266806168},572127.92576011666,-2965.7391877294699,3804.1982966311834,165.53567985080053,1003.9947887525141,85,1088.9947887525141,575093.66494784609]
[null,"",83,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G100=8,G100=1),Resolucion!$D$25,IF(D100=\"Pg\",0,1)),IF(D100=\"PG\",0,1))","v":1},28,3,2032,"2032-03-28",29,321207.77859938145,0,0,0,0,{"$f":"IF(OR(D100=\"PG\",D100=0),0,E100*((1+$I$8)^-SUMIF(D$18:D100,\"PP\",J$18:J100)))","v":0.56937902491213732},1240.779365442856,2084.4983183306845,1997.5580795910773,86.940238739607295,85,0,3325.2776837735405,3410.2776837735405,319966.99923393858,{"$error":"#VALUE!"},3410.2776837735405,"2032-03-28",321207.77859938145,1240.779365442856,1997.5580795910773,86.940238739607295,85,0,3410.2776837735405,null,{"$f":"IF(OR(D100=\"PG\",D100=0),0,E100*((1+$I$8)^-SUMIF(D$33:D100,\"PP\",J$33:J100)))","v":0.63019889321116951},29,6.2188969653893533E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL100)","v":0.56937902491213732},575093.66494784609,-2728.1121443165248,3576.4482477588017,155.65868531023722,1003.9947887525141,85,1088.9947887525141,577821.77709216264]
[null,"",84,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G101=8,G101=1),Resolucion!$D$25,IF(D101=\"Pg\",0,1)),IF(D101=\"PG\",0,1))","v":1},28,4,2032,"2032-04-28",31,319966.99923393858,0,0,0,0,{"$f":"IF(OR(D101=\"PG\",D101=0),0,E101*((1+$I$8)^-SUMIF(D$18:D101,\"PP\",J$18:J101)))","v":0.56545555174881135},1105.1730340583349,2220.1046497152056,2127.5275312715617,92.577118443643855,85,0,3325.2776837735405,3410.2776837735405,318861.82619988022,{"$error":"#VALUE!"},3410.2776837735405,"2032-04-28",319966.99923393858,1105.1730340583349,2127.5275312715617,92.577118443643855,85,0,3410.2776837735405,null,{"$f":"IF(OR(D101=\"PG\",D101=0),0,E101*((1+$I$8)^-SUMIF(D$33:D101,\"PP\",J$33:J101)))","v":0.62585632290757698},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL101)","v":0.56545555174881135},577821.77709216264,-3005.2462176648296,3842.0579055811622,167.18310083618135,1003.994788752514,85,1088.9947887525141,580827.02330982743]
[null,"",85,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G102=8,G102=1),Resolucion!$D$25,IF(D102=\"Pg\",0,1)),IF(D102=\"PG\",0,1))","v":1},28,5,2032,"2032-05-28",30,318861.82619988022,0,0,0,0,{"$f":"IF(OR(D102=\"PG\",D102=0),0,E102*((1+$I$8)^-SUMIF(D$18:D102,\"PP\",J$18:J102)))","v":0.56168438586976444},1184.4297817376246,2140.8479020359159,2051.5665907012763,89.281311334639724,85,0,3325.2776837735405,3410.2776837735405,317677.3964181426,{"$error":"#VALUE!"},3410.2776837735405,"2032-05-28",318861.82619988022,1184.4297817376246,2051.5665907012763,89.281311334639724,85,0,3410.2776837735405,null,{"$f":"IF(OR(D102=\"PG\",D102=0),0,E102*((1+$I$8)^-SUMIF(D$33:D102,\"PP\",J$33:J102)))","v":0.62168232903160348},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL102)","v":0.56168438586976444},580827.02330982743,-2895.6953344519466,3737.0585566801255,162.63156652433494,1003.994788752514,85,1088.9947887525141,583722.7186442794]
[null,"",86,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G103=8,G103=1),Resolucion!$D$25,IF(D103=\"Pg\",0,1)),IF(D103=\"PG\",0,1))","v":1},28,6,2032,"2032-06-28",31,317677.3964181426,0,0,0,0,{"$f":"IF(OR(D103=\"PG\",D103=0),0,E103*((1+$I$8)^-SUMIF(D$18:D103,\"PP\",J$18:J103)))","v":0.55781393487350694},1121.0595406965813,2204.2181430769592,2112.3034830480092,91.914660028950053,85,0,3325.2776837735405,3410.2776837735405,316556.33687744604,{"$error":"#VALUE!"},3410.2776837735405,"2032-06-28",317677.3964181426,1121.0595406965813,2112.3034830480092,91.914660028950053,85,0,3410.2776837735405,null,{"$f":"IF(OR(D103=\"PG\",D103=0),0,E103*((1+$I$8)^-SUMIF(D$33:D103,\"PP\",J$33:J103)))","v":0.61739844461129856},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL103)","v":0.55781393487350694},583722.7186442794,-3046.1901519109165,3881.2945007381954,168.89043992523509,1003.9947887525141,85,1088.9947887525141,586768.90879619028]
[null,"",87,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G104=8,G104=1),Resolucion!$D$25,IF(D104=\"Pg\",0,1)),IF(D104=\"PG\",0,1))","v":1},28,7,2032,"2032-07-28",30,316556.33687744604,0,0,0,0,{"$f":"IF(OR(D104=\"PG\",D104=0),0,E104*((1+$I$8)^-SUMIF(D$18:D104,\"PP\",J$18:J104)))","v":0.55409373286727348},1199.9089064667332,2125.3687773068073,2036.7330029824393,88.635774324367745,85,0,3325.2776837735405,3410.2776837735405,315356.4279709793,{"$error":"#VALUE!"},3410.2776837735405,"2032-07-28",316556.33687744604,1199.9089064667332,2036.7330029824393,88.635774324367745,85,0,3410.2776837735405,null,{"$f":"IF(OR(D104=\"PG\",D104=0),0,E104*((1+$I$8)^-SUMIF(D$33:D104,\"PP\",J$33:J104)))","v":0.61328085846169944},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL104)","v":0.55409373286727348},586768.90879619028,-2935.5893325175648,3775.2888268095871,164.29529446049182,1003.9947887525142,85,1088.9947887525141,589704.49812870787]
[null,"",88,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G105=8,G105=1),Resolucion!$D$25,IF(D105=\"Pg\",0,1)),IF(D105=\"PG\",0,1))","v":1},28,8,2032,"2032-08-28",31,315356.4279709793,0,0,0,0,{"$f":"IF(OR(D105=\"PG\",D105=0),0,E105*((1+$I$8)^-SUMIF(D$18:D105,\"PP\",J$18:J105)))","v":0.55027558749177885},1137.163679103749,2188.1140046697915,2096.8708781782107,91.243126491580796,85,0,3325.2776837735405,3410.2776837735405,314219.26429187553,{"$error":"#VALUE!"},3410.2776837735405,"2032-08-28",315356.4279709793,1137.163679103749,2096.8708781782107,91.243126491580796,85,0,3410.2776837735405,null,{"$f":"IF(OR(D105=\"PG\",D105=0),0,E105*((1+$I$8)^-SUMIF(D$33:D105,\"PP\",J$33:J105)))","v":0.60905486683840893},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL105)","v":0.55027558749177885},589704.49812870787,-3087.6949835927649,3921.0686042225748,170.62116812270401,1003.994788752514,85,1088.9947887525141,592792.19311230059]
[null,"",89,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G106=8,G106=1),Resolucion!$D$25,IF(D106=\"Pg\",0,1)),IF(D106=\"PG\",0,1))","v":1},28,9,2032,"2032-09-28",31,314219.26429187553,0,0,0,0,{"$f":"IF(OR(D106=\"PG\",D106=0),0,E106*((1+$I$8)^-SUMIF(D$18:D106,\"PP\",J$18:J106)))","v":0.54648375216681111},1145.0539377163873,2180.2237460571532,2089.3096389233883,90.914107133764972,85,0,3325.2776837735405,3410.2776837735405,313074.21035415912,{"$error":"#VALUE!"},3410.2776837735405,"2032-09-28",314219.26429187553,1145.0539377163873,2089.3096389233883,90.914107133764972,85,0,3410.2776837735405,null,{"$f":"IF(OR(D106=\"PG\",D106=0),0,E106*((1+$I$8)^-SUMIF(D$33:D106,\"PP\",J$33:J106)))","v":0.60485799564983245},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL106)","v":0.54648375216681111},592792.19311230059,-3109.1190867233649,3941.5993342712686,171.51454120461023,1003.9947887525138,85,1088.9947887525138,595901.3121990239]
[null,"",90,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G107=8,G107=1),Resolucion!$D$25,IF(D107=\"Pg\",0,1)),IF(D107=\"PG\",0,1))","v":1},28,10,2032,"2032-10-28",30,313074.21035415912,0,0,0,0,{"$f":"IF(OR(D107=\"PG\",D107=0),0,E107*((1+$I$8)^-SUMIF(D$18:D107,\"PP\",J$18:J107)))","v":0.5428391140104587},1223.2880087909152,2101.9896749826253,2014.3288960847635,87.660778897861888,85,0,3325.2776837735405,3410.2776837735405,311850.92234536819,{"$error":"#VALUE!"},3410.2776837735405,"2032-10-28",313074.21035415912,1223.2880087909152,2014.3288960847635,87.660778897861888,85,0,3410.2776837735405,null,{"$f":"IF(OR(D107=\"PG\",D107=0),0,E107*((1+$I$8)^-SUMIF(D$33:D107,\"PP\",J$33:J107)))","v":0.60082404492141717},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL107)","v":0.5428391140104587},595901.3121990239,-2996.904563940866,3834.046985280133,166.85236741324724,1003.9947887525143,85,1088.9947887525143,598898.21676296473]
[null,"",91,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G108=8,G108=1),Resolucion!$D$25,IF(D108=\"Pg\",0,1)),IF(D108=\"PG\",0,1))","v":1},28,11,2032,"2032-11-28",31,311850.92234536819,0,0,0,0,{"$f":"IF(OR(D108=\"PG\",D108=0),0,E108*((1+$I$8)^-SUMIF(D$18:D108,\"PP\",J$18:J108)))","v":0.53909852188704432},1161.486779166115,2163.7909046074255,2073.5620377435066,90.228866863919038,85,0,3325.2776837735405,3410.2776837735405,310689.4355662021,{"$error":"#VALUE!"},3410.2776837735405,"2032-11-28",311850.92234536819,1161.486779166115,2073.5620377435066,90.228866863919038,85,0,3410.2776837735405,null,{"$f":"IF(OR(D108=\"PG\",D108=0),0,E108*((1+$I$8)^-SUMIF(D$33:D108,\"PP\",J$33:J108)))","v":0.59668389062526295},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL108)","v":0.53909852188704432},598898.21676296473,-3151.4859918434745,3982.1995632151456,173.2812173808428,1003.994788752514,85,1088.9947887525141,602049.70275480824]
[null,"",92,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G109=8,G109=1),Resolucion!$D$25,IF(D109=\"Pg\",0,1)),IF(D109=\"PG\",0,1))","v":1},28,12,2032,"2032-12-28",30,310689.4355662021,0,0,0,0,{"$f":"IF(OR(D109=\"PG\",D109=0),0,E109*((1+$I$8)^-SUMIF(D$18:D109,\"PP\",J$18:J109)))","v":0.53550313769654967},1239.2994585228298,2085.9782252507107,1998.9851832934669,86.993041957243847,85,0,3325.2776837735405,3410.2776837735405,309450.13610767928,{"$error":"#VALUE!"},3410.2776837735405,"2032-12-28",310689.4355662021,1239.2994585228298,1998.9851832934669,86.993041957243847,85,0,3410.2776837735405,null,{"$f":"IF(OR(D109=\"PG\",D109=0),0,E109*((1+$I$8)^-SUMIF(D$33:D109,\"PP\",J$33:J109)))","v":0.59270445506760738},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL109)","v":0.53550313769654967},602049.70275480824,-3038.1850432604479,3873.6059152441208,168.57391676884126,1003.9947887525142,85,1088.9947887525141,605087.8877980687]
[null,"",93,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G110=8,G110=1),Resolucion!$D$25,IF(D110=\"Pg\",0,1)),IF(D110=\"PG\",0,1))","v":1},28,1,2033,"2033-01-28",31,309450.13610767928,0,0,0,0,{"$f":"IF(OR(D110=\"PG\",D110=0),0,E110*((1+$I$8)^-SUMIF(D$18:D110,\"PP\",J$18:J110)))","v":0.53181309626948192},1178.1447367118194,2147.1329470617211,2057.5987076825631,89.534239379158024,85,0,3325.2776837735405,3410.2776837735405,308271.99137096747,{"$error":"#VALUE!"},3410.2776837735405,"2033-01-28",309450.13610767928,1178.1447367118194,2057.5987076825631,89.534239379158024,85,0,3410.2776837735405,null,{"$f":"IF(OR(D110=\"PG\",D110=0),0,E110*((1+$I$8)^-SUMIF(D$33:D110,\"PP\",J$33:J110)))","v":0.5886202511867209},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL110)","v":0.53181309626948192},605087.8877980687,-3194.4332879025746,4023.3559811214491,175.07209553363958,1003.9947887525141,85,1088.9947887525141,608282.32108597131]
[null,"",94,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G111=8,G111=1),Resolucion!$D$25,IF(D111=\"Pg\",0,1)),IF(D111=\"PG\",0,1))","v":1},28,2,2033,"2033-02-28",31,308271.99137096747,0,0,0,0,{"$f":"IF(OR(D111=\"PG\",D111=0),0,E111*((1+$I$8)^-SUMIF(D$18:D111,\"PP\",J$18:J111)))","v":0.5281484821551129},1186.3193441378153,2138.9583396357252,2049.7649768003839,89.193362835341148,85,0,3325.2776837735405,3410.2776837735405,307085.67202682968,{"$error":"#VALUE!"},3410.2776837735405,"2033-02-28",308271.99137096747,1186.3193441378153,2049.7649768003839,89.193362835341148,85,0,3410.2776837735405,null,{"$f":"IF(OR(D111=\"PG\",D111=0),0,E111*((1+$I$8)^-SUMIF(D$33:D111,\"PP\",J$33:J111)))","v":0.58456419071052468},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL111)","v":0.5281484821551129},608282.32108597131,-3216.597999302991,4044.5964364905794,175.99635156492567,1003.9947887525142,85,1088.9947887525141,611498.91908527433]
[null,"",95,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G112=8,G112=1),Resolucion!$D$25,IF(D112=\"Pg\",0,1)),IF(D112=\"PG\",0,1))","v":1},28,3,2033,"2033-03-28",28,307085.67202682968,0,0,0,0,{"$f":"IF(OR(D112=\"PG\",D112=0),0,E112*((1+$I$8)^-SUMIF(D$18:D112,\"PP\",J$18:J112)))","v":0.52486021766727653},1401.3419921304264,1923.9356916431141,1843.6839693546285,80.251722288485595,85,0,3325.2776837735405,3410.2776837735405,305684.33003469923,{"$error":"#VALUE!"},3410.2776837735405,"2033-03-28",307085.67202682968,1401.3419921304264,1843.6839693546285,80.251722288485595,85,0,3410.2776837735405,null,{"$f":"IF(OR(D112=\"PG\",D112=0),0,E112*((1+$I$8)^-SUMIF(D$33:D112,\"PP\",J$33:J112)))","v":0.58092468073535497},28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL112)","v":0.52486021766727653},611498.91908527433,-2827.13346957455,3671.3232074751536,159.80505085191029,1003.994788752514,85,1088.9947887525141,614326.05255484884]
[null,"",96,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G113=8,G113=1),Resolucion!$D$25,IF(D113=\"Pg\",0,1)),IF(D113=\"PG\",0,1))","v":1},28,4,2033,"2033-04-28",31,305684.33003469923,0,0,0,0,{"$f":"IF(OR(D113=\"PG\",D113=0),0,E113*((1+$I$8)^-SUMIF(D$18:D113,\"PP\",J$18:J113)))","v":0.52124351440211369},1204.2739425129344,2121.0037412606061,2032.5590751052141,88.444666155392014,85,0,3325.2776837735405,3410.2776837735405,304480.05609218631,{"$error":"#VALUE!"},3410.2776837735405,"2033-04-28",305684.33003469923,1204.2739425129344,2032.5590751052141,88.444666155392014,85,0,3410.2776837735405,null,{"$f":"IF(OR(D113=\"PG\",D113=0),0,E113*((1+$I$8)^-SUMIF(D$33:D113,\"PP\",J$33:J113)))","v":0.57692164884437402},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL113)","v":0.52124351440211369},614326.05255484884,-3258.5326874671136,4084.782471683066,177.74500453656159,1003.994788752514,85,1088.9947887525141,617584.58524231589]
[null,"",97,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G114=8,G114=1),Resolucion!$D$25,IF(D114=\"Pg\",0,1)),IF(D114=\"PG\",0,1))","v":1},28,5,2033,"2033-05-28",30,304480.05609218631,0,0,0,0,{"$f":"IF(OR(D114=\"PG\",D114=0),0,E114*((1+$I$8)^-SUMIF(D$18:D114,\"PP\",J$18:J114)))","v":0.51776720976577517},1280.9894192757943,2044.2882644977462,1959.0338487932011,85.254415704545266,85,0,3325.2776837735405,3410.2776837735405,303199.06667291053,{"$error":"#VALUE!"},3410.2776837735405,"2033-05-28",304480.05609218631,1280.9894192757943,1959.0338487932011,85.254415704545266,85,0,3410.2776837735405,null,{"$f":"IF(OR(D114=\"PG\",D114=0),0,E114*((1+$I$8)^-SUMIF(D$33:D114,\"PP\",J$33:J114)))","v":0.57307401266806168},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL114)","v":0.51776720976577517},617584.58524231589,-3142.4867120369022,3973.5578169241376,172.92368386527878,1003.9947887525142,85,1088.9947887525141,620727.07195435278]
[null,"",98,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G115=8,G115=1),Resolucion!$D$25,IF(D115=\"Pg\",0,1)),IF(D115=\"PG\",0,1))","v":1},28,6,2033,"2033-06-28",31,303199.06667291053,0,0,0,0,{"$f":"IF(OR(D115=\"PG\",D115=0),0,E115*((1+$I$8)^-SUMIF(D$18:D115,\"PP\",J$18:J115)))","v":0.51419938295185319},1221.5180481815937,2103.7596355919468,2016.0340389692215,87.725596622725163,85,0,3325.2776837735405,3410.2776837735405,301977.54862472892,{"$error":"#VALUE!"},3410.2776837735405,"2033-06-28",303199.06667291053,1221.5180481815937,2016.0340389692215,87.725596622725163,85,0,3410.2776837735405,null,{"$f":"IF(OR(D115=\"PG\",D115=0),0,E115*((1+$I$8)^-SUMIF(D$33:D115,\"PP\",J$33:J115)))","v":0.56912507810790702},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL115)","v":0.51419938295185319},620727.07195435278,-3302.9464331526979,4127.3441890890881,179.59703281612389,1003.9947887525141,85,1088.9947887525141,624030.01838750544]
[null,"",99,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G116=8,G116=1),Resolucion!$D$25,IF(D116=\"Pg\",0,1)),IF(D116=\"PG\",0,1))","v":1},28,7,2033,"2033-07-28",30,301977.54862472892,0,0,0,0,{"$f":"IF(OR(D116=\"PG\",D116=0),0,E116*((1+$I$8)^-SUMIF(D$18:D116,\"PP\",J$18:J116)))","v":0.51077005740713477},1297.7913297628056,2027.4863540107349,1942.9326403970672,84.553713613667611,85,0,3325.2776837735405,3410.2776837735405,300679.75729496614,{"$error":"#VALUE!"},3410.2776837735405,"2033-07-28",301977.54862472892,1297.7913297628056,1942.9326403970672,84.553713613667611,85,0,3410.2776837735405,null,{"$f":"IF(OR(D116=\"PG\",D116=0),0,E116*((1+$I$8)^-SUMIF(D$33:D116,\"PP\",J$33:J116)))","v":0.565329439230841},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL116)","v":0.51077005740713477},624030.01838750544,-3185.7615442457036,4015.0279278523126,174.72840514590501,1003.9947887525141,85,1088.9947887525141,627215.7799317512]
[null,"",100,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G117=8,G117=1),Resolucion!$D$25,IF(D117=\"Pg\",0,1)),IF(D117=\"PG\",0,1))","v":1},28,8,2033,"2033-08-28",31,300679.75729496614,0,0,0,0,{"$f":"IF(OR(D117=\"PG\",D117=0),0,E117*((1+$I$8)^-SUMIF(D$18:D117,\"PP\",J$18:J117)))","v":0.50725044652372264},1238.9983835831713,2086.2793001903692,1999.282623747652,86.996676442717416,85,0,3325.2776837735405,3410.2776837735405,299440.75891138299,{"$error":"#VALUE!"},3410.2776837735405,"2033-08-28",300679.75729496614,1238.9983835831713,1999.282623747652,86.996676442717416,85,0,3410.2776837735405,null,{"$f":"IF(OR(D117=\"PG\",D117=0),0,E117*((1+$I$8)^-SUMIF(D$33:D117,\"PP\",J$33:J117)))","v":0.56143387092534802},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL117)","v":0.50725044652372264},627215.7799317512,-3347.9686097701501,4170.4889661984407,181.47443232422327,1003.9947887525138,85,1088.9947887525138,630563.74854152137]
[null,"",101,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G118=8,G118=1),Resolucion!$D$25,IF(D118=\"Pg\",0,1)),IF(D118=\"PG\",0,1))","v":1},28,9,2033,"2033-09-28",31,299440.75891138299,0,0,0,0,{"$f":"IF(OR(D118=\"PG\",D118=0),0,E118*((1+$I$8)^-SUMIF(D$18:D118,\"PP\",J$18:J118)))","v":0.50375508855136297},1247.5952266293862,2077.6824571441543,1991.0442642337484,86.638192910406005,85,0,3325.2776837735405,3410.2776837735405,298193.16368475358,{"$error":"#VALUE!"},3410.2776837735405,"2033-09-28",299440.75891138299,1247.5952266293862,1991.0442642337484,86.638192910406005,85,0,3410.2776837735405,null,{"$f":"IF(OR(D118=\"PG\",D118=0),0,E118*((1+$I$8)^-SUMIF(D$33:D118,\"PP\",J$33:J118)))","v":0.55756514617578812},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL118)","v":0.50375508855136297},630563.74854152137,-3371.1986325395192,4192.7503100500644,182.44311124196904,1003.9947887525143,85,1088.9947887525143,633934.94717406086]
[null,"",102,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G119=8,G119=1),Resolucion!$D$25,IF(D119=\"Pg\",0,1)),IF(D119=\"PG\",0,1))","v":1},28,10,2033,"2033-10-28",30,298193.16368475358,0,0,0,0,{"$f":"IF(OR(D119=\"PG\",D119=0),0,E119*((1+$I$8)^-SUMIF(D$18:D119,\"PP\",J$18:J119)))","v":0.50039541864368275},1323.1998041976344,2002.0778795759061,1918.5837937454157,83.494085830490263,85,0,3325.2776837735405,3410.2776837735405,296869.96388055594,{"$error":"#VALUE!"},3410.2776837735405,"2033-10-28",298193.16368475358,1323.1998041976344,1918.5837937454157,83.494085830490263,85,0,3410.2776837735405,null,{"$f":"IF(OR(D119=\"PG\",D119=0),0,E119*((1+$I$8)^-SUMIF(D$33:D119,\"PP\",J$33:J119)))","v":0.55384660340421044},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL119)","v":0.50039541864368275},633934.94717406086,-3252.2635343560528,4078.7565379024677,177.50178520609933,1003.9947887525143,85,1088.9947887525143,637187.21070841688]
[null,"",103,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G120=8,G120=1),Resolucion!$D$25,IF(D120=\"Pg\",0,1)),IF(D120=\"PG\",0,1))","v":1},28,11,2033,"2033-11-28",31,296869.96388055594,0,0,0,0,{"$f":"IF(OR(D120=\"PG\",D120=0),0,E120*((1+$I$8)^-SUMIF(D$18:D120,\"PP\",J$18:J120)))","v":0.49694729725142966},1265.4327974259636,2059.8448863475769,1973.9505101327456,85.894376214831098,85,0,3325.2776837735405,3410.2776837735405,295604.53108312999,{"$error":"#VALUE!"},3410.2776837735405,"2033-11-28",296869.96388055594,1265.4327974259636,1973.9505101327456,85.894376214831098,85,0,3410.2776837735405,null,{"$f":"IF(OR(D120=\"PG\",D120=0),0,E120*((1+$I$8)^-SUMIF(D$33:D120,\"PP\",J$33:J120)))","v":0.55003016094676138},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL120)","v":0.49694729725142966},637187.21070841688,-3417.1558068391932,4236.7910959628116,184.35949962889566,1003.9947887525141,85,1088.9947887525141,640604.36651525612]
[null,"",104,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G121=8,G121=1),Resolucion!$D$25,IF(D121=\"Pg\",0,1)),IF(D121=\"PG\",0,1))","v":1},28,12,2033,"2033-12-28",30,295604.53108312999,0,0,0,0,{"$f":"IF(OR(D121=\"PG\",D121=0),0,E121*((1+$I$8)^-SUMIF(D$18:D121,\"PP\",J$18:J121)))","v":0.49363303022321992},1340.5799614286657,1984.6977223448748,1901.9284536428283,82.769268702046432,85,0,3325.2776837735405,3410.2776837735405,294263.95112170134,{"$error":"#VALUE!"},3410.2776837735405,"2033-12-28",295604.53108312999,1340.5799614286657,1901.9284536428283,82.769268702046432,85,0,3410.2776837735405,null,{"$f":"IF(OR(D121=\"PG\",D121=0),0,E121*((1+$I$8)^-SUMIF(D$33:D121,\"PP\",J$33:J121)))","v":0.54636187089461841},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL121)","v":0.49363303022321992},640604.36651525612,-3297.0422166290609,4121.6677827599688,179.36922262160624,1003.9947887525141,85,1088.9947887525141,643901.40873188514]
[null,"",105,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G122=8,G122=1),Resolucion!$D$25,IF(D122=\"Pg\",0,1)),IF(D122=\"PG\",0,1))","v":1},28,1,2034,"2034-01-28",31,294263.95112170134,0,0,0,0,{"$f":"IF(OR(D122=\"PG\",D122=0),0,E122*((1+$I$8)^-SUMIF(D$18:D122,\"PP\",J$18:J122)))","v":0.49023150705170693},1283.5147279281787,2041.7629558453621,1956.6225859887484,85.140369856613717,85,0,3325.2776837735405,3410.2776837735405,292980.43639377318,{"$error":"#VALUE!"},3410.2776837735405,"2034-01-28",294263.95112170134,1283.5147279281787,1956.6225859887484,85.140369856613717,85,0,3410.2776837735405,null,{"$f":"IF(OR(D122=\"PG\",D122=0),0,E122*((1+$I$8)^-SUMIF(D$33:D122,\"PP\",J$33:J122)))","v":0.54259700418171053},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL122)","v":0.49023150705170693},643901.40873188514,-3463.7425557436072,4281.4352035724642,186.30214092365694,1003.9947887525138,85,1088.9947887525138,647365.1512876288]
[null,"",106,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G123=8,G123=1),Resolucion!$D$25,IF(D123=\"Pg\",0,1)),IF(D123=\"PG\",0,1))","v":1},28,2,2034,"2034-02-28",31,292980.43639377318,0,0,0,0,{"$f":"IF(OR(D123=\"PG\",D123=0),0,E123*((1+$I$8)^-SUMIF(D$18:D123,\"PP\",J$18:J123)))","v":0.48685342307323393},1292.420449525323,2032.8572342482175,1948.0882279862121,84.769006262005348,85,0,3325.2776837735405,3410.2776837735405,291688.01594424783,{"$error":"#VALUE!"},3410.2776837735405,"2034-02-28",292980.43639377318,1292.420449525323,1948.0882279862121,84.769006262005348,85,0,3410.2776837735405,null,{"$f":"IF(OR(D123=\"PG\",D123=0),0,E123*((1+$I$8)^-SUMIF(D$33:D123,\"PP\",J$33:J123)))","v":0.53885808038707939},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL123)","v":0.48685342307323393},647365.1512876288,-3487.7758809672523,4304.4663526166623,187.30431710310387,1003.9947887525138,85,1088.9947887525138,650852.92716859607]
[null,"",107,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G124=8,G124=1),Resolucion!$D$25,IF(D124=\"Pg\",0,1)),IF(D124=\"PG\",0,1))","v":1},28,3,2034,"2034-03-28",28,291688.01594424783,0,0,0,0,{"$f":"IF(OR(D124=\"PG\",D124=0),0,E124*((1+$I$8)^-SUMIF(D$18:D124,\"PP\",J$18:J124)))","v":0.48382226256446792},1497.8105115159112,1827.4671722576293,1751.2393707586652,76.227801498963998,85,0,3325.2776837735405,3410.2776837735405,290190.20543273195,{"$error":"#VALUE!"},3410.2776837735405,"2034-03-28",291688.01594424783,1497.8105115159112,1751.2393707586652,76.227801498963998,85,0,3410.2776837735405,null,{"$f":"IF(OR(D124=\"PG\",D124=0),0,E124*((1+$I$8)^-SUMIF(D$33:D124,\"PP\",J$33:J124)))","v":0.53550313769654967},28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL124)","v":0.48382226256446792},650852.92716859607,-3073.6919633687485,3907.5971871570637,170.08956496419887,1003.9947887525141,85,1088.9947887525141,653926.61913196486]
[null,"",108,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G125=8,G125=1),Resolucion!$D$25,IF(D125=\"Pg\",0,1)),IF(D125=\"PG\",0,1))","v":1},28,4,2034,"2034-04-28",31,290190.20543273195,0,0,0,0,{"$f":"IF(OR(D125=\"PG\",D125=0),0,E125*((1+$I$8)^-SUMIF(D$18:D125,\"PP\",J$18:J125)))","v":0.48048834336489038},1311.78058586819,2013.4970979053508,1929.5353984680614,83.961699437289411,85,0,3325.2776837735405,3410.2776837735405,288878.42484686378,{"$error":"#VALUE!"},3410.2776837735405,"2034-04-28",290190.20543273195,1311.78058586819,1929.5353984680614,83.961699437289411,85,0,3410.2776837735405,null,{"$f":"IF(OR(D125=\"PG\",D125=0),0,E125*((1+$I$8)^-SUMIF(D$33:D125,\"PP\",J$33:J125)))","v":0.53181309626948192},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL125)","v":0.48048834336489038},653926.61913196486,-3533.3029050198693,4348.0949253063463,189.2027684660369,1003.994788752514,85,1088.9947887525141,657459.9220369847]
[null,"",109,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G126=8,G126=1),Resolucion!$D$25,IF(D126=\"Pg\",0,1)),IF(D126=\"PG\",0,1))","v":1},28,5,2034,"2034-05-28",30,288878.42484686378,0,0,0,0,{"$f":"IF(OR(D126=\"PG\",D126=0),0,E126*((1+$I$8)^-SUMIF(D$18:D126,\"PP\",J$18:J126)))","v":0.47728384525681905},1385.7392412220229,1939.5384425515176,1858.6524835955977,80.885958955919875,85,0,3325.2776837735405,3410.2776837735405,287492.68560564175,{"$error":"#VALUE!"},3410.2776837735405,"2034-05-28",288878.42484686378,1385.7392412220229,1858.6524835955977,80.885958955919875,85,0,3410.2776837735405,null,{"$f":"IF(OR(D126=\"PG\",D126=0),0,E126*((1+$I$8)^-SUMIF(D$33:D126,\"PP\",J$33:J126)))","v":0.52826630042234746},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL126)","v":0.47728384525681905},657459.9220369847,-3410.2109239227411,4230.1169345076351,184.08877816762012,1003.9947887525141,85,1088.9947887525141,660870.13296090742]
[null,"",110,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G127=8,G127=1),Resolucion!$D$25,IF(D127=\"Pg\",0,1)),IF(D127=\"PG\",0,1))","v":1},28,6,2034,"2034-06-28",31,287492.68560564175,0,0,0,0,{"$f":"IF(OR(D127=\"PG\",D127=0),0,E127*((1+$I$8)^-SUMIF(D$18:D127,\"PP\",J$18:J127)))","v":0.47399498093934067},1330.4974420601097,1994.7802417134305,1911.5990246794343,83.181217033996262,85,0,3325.2776837735405,3410.2776837735405,286162.18816358165,{"$error":"#VALUE!"},3410.2776837735405,"2034-06-28",287492.68560564175,1330.4974420601097,1911.5990246794343,83.181217033996262,85,0,3410.2776837735405,null,{"$f":"IF(OR(D127=\"PG\",D127=0),0,E127*((1+$I$8)^-SUMIF(D$33:D127,\"PP\",J$33:J127)))","v":0.52462612654499674},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL127)","v":0.47399498093934067},660870.13296090742,-3581.480771405792,4394.2638016911251,191.21175846718108,1003.9947887525142,85,1088.9947887525141,664451.61373231316]
[null,"",111,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G128=8,G128=1),Resolucion!$D$25,IF(D128=\"Pg\",0,1)),IF(D128=\"PG\",0,1))","v":1},28,7,2034,"2034-07-28",30,286162.18816358165,0,0,0,0,{"$f":"IF(OR(D128=\"PG\",D128=0),0,E128*((1+$I$8)^-SUMIF(D$18:D128,\"PP\",J$18:J128)))","v":0.47083378870516829},1403.9761360994685,1921.301547674072,1841.1761349894598,80.125412684612186,85,0,3325.2776837735405,3410.2776837735405,284758.21202748216,{"$error":"#VALUE!"},3410.2776837735405,"2034-07-28",286162.18816358165,1403.9761360994685,1841.1761349894598,80.125412684612186,85,0,3410.2776837735405,null,{"$f":"IF(OR(D128=\"PG\",D128=0),0,E128*((1+$I$8)^-SUMIF(D$33:D128,\"PP\",J$33:J128)))","v":0.52112726241400653},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL128)","v":0.47083378870516829},664451.61373231316,-3457.1533524850211,4275.1016893952519,186.04645184228298,1003.9947887525138,85,1088.9947887525138,667908.76708479819]
[null,"",112,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G129=8,G129=1),Resolucion!$D$25,IF(D129=\"Pg\",0,1)),IF(D129=\"PG\",0,1))","v":1},28,8,2034,"2034-08-28",31,284758.21202748216,0,0,0,0,{"$f":"IF(OR(D129=\"PG\",D129=0),0,E129*((1+$I$8)^-SUMIF(D$18:D129,\"PP\",J$18:J129)))","v":0.46758937039408471},1349.4707034274702,1975.8069803460703,1893.4169376673431,82.39004267872717,85,0,3325.2776837735405,3410.2776837735405,283408.74132405472,{"$error":"#VALUE!"},3410.2776837735405,"2034-08-28",284758.21202748216,1349.4707034274702,1893.4169376673431,82.39004267872717,85,0,3410.2776837735405,null,{"$f":"IF(OR(D129=\"PG\",D129=0),0,E129*((1+$I$8)^-SUMIF(D$33:D129,\"PP\",J$33:J129)))","v":0.51753628217184833},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL129)","v":0.46758937039408471},667908.76708479819,-3630.3186340088314,4441.0651528210155,193.24826994032989,1003.9947887525141,85,1088.9947887525141,671539.08571880707]
[null,"",113,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G130=8,G130=1),Resolucion!$D$25,IF(D130=\"Pg\",0,1)),IF(D130=\"PG\",0,1))","v":1},28,9,2034,"2034-09-28",31,283408.74132405472,0,0,0,0,{"$f":"IF(OR(D130=\"PG\",D130=0),0,E130*((1+$I$8)^-SUMIF(D$18:D130,\"PP\",J$18:J130)))","v":0.46436730869892345},1358.8340633692974,1966.4436204042429,1884.4440245823682,81.999595821874635,85,0,3325.2776837735405,3410.2776837735405,282049.9072606854,{"$error":"#VALUE!"},3410.2776837735405,"2034-09-28",283408.74132405472,1358.8340633692974,1884.4440245823682,81.999595821874635,85,0,3410.2776837735405,null,{"$f":"IF(OR(D130=\"PG\",D130=0),0,E130*((1+$I$8)^-SUMIF(D$33:D130,\"PP\",J$33:J130)))","v":0.51397004663224077},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL130)","v":0.46436730869892345},671539.08571880707,-3655.5077544450237,4465.2039010657836,194.29864213175418,1003.9947887525141,85,1088.9947887525141,675194.59347325214]
[null,"",114,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G131=8,G131=1),Resolucion!$D$25,IF(D131=\"Pg\",0,1)),IF(D131=\"PG\",0,1))","v":1},28,10,2034,"2034-10-28",30,282049.9072606854,0,0,0,0,{"$f":"IF(OR(D131=\"PG\",D131=0),0,E131*((1+$I$8)^-SUMIF(D$18:D131,\"PP\",J$18:J131)))","v":0.46127032584236788},1431.5861139022961,1893.6915698712444,1814.7175958394259,78.973974031818344,85,0,3325.2776837735405,3410.2776837735405,280618.32114678313,{"$error":"#VALUE!"},3410.2776837735405,"2034-10-28",282049.9072606854,1431.5861139022961,1814.7175958394259,78.973974031818344,85,0,3410.2776837735405,null,{"$f":"IF(OR(D131=\"PG\",D131=0),0,E131*((1+$I$8)^-SUMIF(D$33:D131,\"PP\",J$33:J131)))","v":0.51054225058935621},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL131)","v":0.46127032584236788},675194.59347325214,-3529.2820419368168,4344.2223445196296,189.05448616970119,1003.9947887525141,85,1088.9947887525141,678723.87551518891]
[null,"",115,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G132=8,G132=1),Resolucion!$D$25,IF(D132=\"Pg\",0,1)),IF(D132=\"PG\",0,1))","v":1},28,11,2034,"2034-11-28",31,280618.32114678313,0,0,0,0,{"$f":"IF(OR(D132=\"PG\",D132=0),0,E132*((1+$I$8)^-SUMIF(D$18:D132,\"PP\",J$18:J132)))","v":0.45809180737699162},1378.195512597036,1947.0821711765045,1865.8899369259084,81.192234250596059,85,0,3325.2776837735405,3410.2776837735405,279240.12563418609,{"$error":"#VALUE!"},3410.2776837735405,"2034-11-28",280618.32114678313,1378.195512597036,1865.8899369259084,81.192234250596059,85,0,3410.2776837735405,null,{"$f":"IF(OR(D132=\"PG\",D132=0),0,E132*((1+$I$8)^-SUMIF(D$33:D132,\"PP\",J$33:J132)))","v":0.50702420947563487},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL132)","v":0.45809180737699162},678723.87551518891,-3705.3597244055622,4512.9770718452664,196.37744131280976,1003.994788752514,85,1088.9947887525141,682429.23523959448]
[null,"",116,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G133=8,G133=1),Resolucion!$D$25,IF(D133=\"Pg\",0,1)),IF(D133=\"PG\",0,1))","v":1},28,12,2034,"2034-12-28",30,279240.12563418609,0,0,0,0,{"$f":"IF(OR(D133=\"PG\",D133=0),0,E133*((1+$I$8)^-SUMIF(D$18:D133,\"PP\",J$18:J133)))","v":0.45503667742361459},1450.4510723451403,1874.8266114284002,1796.6393762519899,78.187235176410226,85,0,3325.2776837735405,3410.2776837735405,277789.67456184095,{"$error":"#VALUE!"},3410.2776837735405,"2034-12-28",279240.12563418609,1450.4510723451403,1796.6393762519899,78.187235176410226,85,0,3410.2776837735405,null,{"$f":"IF(OR(D133=\"PG\",D133=0),0,E133*((1+$I$8)^-SUMIF(D$33:D133,\"PP\",J$33:J133)))","v":0.50364273697490203},30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL133)","v":0.45503667742361459},682429.23523959448,-3577.8556445911099,4390.7702474793768,191.08018586424694,1003.9947887525138,85,1088.9947887525138,686007.09088418563]
[null,"",117,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G134=8,G134=1),Resolucion!$D$25,IF(D134=\"Pg\",0,1)),IF(D134=\"PG\",0,1))","v":1},28,1,2035,"2035-01-28",31,277789.67456184095,0,0,0,0,{"$f":"IF(OR(D134=\"PG\",D134=0),0,E134*((1+$I$8)^-SUMIF(D$18:D134,\"PP\",J$18:J134)))","v":0.45190111374092351},1397.8221973822372,1927.4554863913033,1847.0816738859385,80.373812505364938,85,0,3325.2776837735405,3410.2776837735405,276391.85236445873,{"$error":"#VALUE!"},3410.2776837735405,"2035-01-28",277789.67456184095,1397.8221973822372,1847.0816738859385,80.373812505364938,85,0,3410.2776837735405,null,{"$f":"IF(OR(D134=\"PG\",D134=0),0,E134*((1+$I$8)^-SUMIF(D$33:D134,\"PP\",J$33:J134)))","v":0.50017223898328744},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL134)","v":0.45190111374092351},686007.09088418563,-3755.89462439306,4561.4046948526993,198.48471829287485,1003.9947887525142,85,1088.9947887525141,689762.98550857871]
[null,"",118,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G135=8,G135=1),Resolucion!$D$25,IF(D135=\"Pg\",0,1)),IF(D135=\"PG\",0,1))","v":1},28,2,2035,"2035-02-28",31,276391.85236445873,0,0,0,0,{"$f":"IF(OR(D135=\"PG\",D135=0),0,E135*((1+$I$8)^-SUMIF(D$18:D135,\"PP\",J$18:J135)))","v":0.44878715657941193},1407.5210462238781,1917.7566375496624,1837.7872616000673,79.969375949595033,85,0,3325.2776837735405,3410.2776837735405,274984.33131823485,{"$error":"#VALUE!"},3410.2776837735405,"2035-02-28",276391.85236445873,1407.5210462238781,1837.7872616000673,79.969375949595033,85,0,3410.2776837735405,null,{"$f":"IF(OR(D135=\"PG\",D135=0),0,E135*((1+$I$8)^-SUMIF(D$33:D135,\"PP\",J$33:J135)))","v":0.49672565547594033},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL135)","v":0.44878715657941193},689762.98550857871,-3781.955059186083,4586.3784241344138,199.5714238041831,1003.9947887525138,85,1088.9947887525138,693544.9405677648]
[null,"",119,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G136=8,G136=1),Resolucion!$D$25,IF(D136=\"Pg\",0,1)),IF(D136=\"PG\",0,1))","v":1},28,3,2035,"2035-03-28",28,274984.33131823485,0,0,0,0,{"$f":"IF(OR(D136=\"PG\",D136=0),0,E136*((1+$I$8)^-SUMIF(D$18:D136,\"PP\",J$18:J136)))","v":0.44599299751346999},1602.4614866715642,1722.8161971019763,1650.9536251852121,71.862571916764153,85,0,3325.2776837735405,3410.2776837735405,273381.86983156326,{"$error":"#VALUE!"},3410.2776837735405,"2035-03-28",274984.33131823485,1602.4614866715642,1650.9536251852121,71.862571916764153,85,0,3410.2776837735405,null,{"$f":"IF(OR(D136=\"PG\",D136=0),0,E136*((1+$I$8)^-SUMIF(D$33:D136,\"PP\",J$33:J136)))","v":0.49363303022321992},28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL136)","v":0.44599299751346999},693544.9405677648,-3341.1635382704603,4163.9119158906251,181.24641113234918,1003.994788752514,85,1088.9947887525141,696886.10410603532]
[null,"",120,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G137=8,G137=1),Resolucion!$D$25,IF(D137=\"Pg\",0,1)),IF(D137=\"PG\",0,1))","v":1},28,4,2035,"2035-04-28",31,273381.86983156326,0,0,0,0,{"$f":"IF(OR(D137=\"PG\",D137=0),0,E137*((1+$I$8)^-SUMIF(D$18:D137,\"PP\",J$18:J137)))","v":0.44291975195960465},1428.4059382059945,1896.871745567546,1817.7732578974558,79.098487670090208,85,0,3325.2776837735405,3410.2776837735405,271953.46389335726,{"$error":"#VALUE!"},3410.2776837735405,"2035-04-28",273381.86983156326,1428.4059382059945,1817.7732578974558,79.098487670090208,85,0,3410.2776837735405,null,{"$f":"IF(OR(D137=\"PG\",D137=0),0,E137*((1+$I$8)^-SUMIF(D$33:D137,\"PP\",J$33:J137)))","v":0.49023150705170693},31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL137)","v":0.44291975195960465},696886.10410603532,-3831.3791209066608,4633.7415302074915,201.63237945168325,1003.994788752514,85,1088.9947887525141,700717.48322694201]
[null,"",121,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G138=8,G138=1),Resolucion!$D$25,IF(D138=\"Pg\",0,1)),IF(D138=\"PG\",0,1))","v":1},28,5,2035,"2035-05-28",30,271953.46389335726,0,0,0,0,{"$f":"IF(OR(D138=\"PG\",D138=0),0,E138*((1+$I$8)^-SUMIF(D$18:D138,\"PP\",J$18:J138)))","v":0.4399658082754721},1499.3739386744576,1825.9037450990829,1749.7567752100745,76.146969889008474,85,0,3325.2776837735405,3410.2776837735405,270454.0899546828,{"$error":"#VALUE!"},3410.2776837735405,"2035-05-28",271953.46389335726,1499.3739386744576,1749.7567752100745,76.146969889008474,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL138)","v":0.4399658082754721},700717.48322694201,-3700.6434922373273,4508.4373856892134,196.20089530062816,1003.9947887525143,85,1088.9947887525143,704418.12671917933]
[null,"",122,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G139=8,G139=1),Resolucion!$D$25,IF(D139=\"Pg\",0,1)),IF(D139=\"PG\",0,1))","v":1},28,6,2035,"2035-06-28",31,270454.0899546828,0,0,0,0,{"$f":"IF(OR(D139=\"PG\",D139=0),0,E139*((1+$I$8)^-SUMIF(D$18:D139,\"PP\",J$18:J139)))","v":0.43693409483675499},1448.7204635588189,1876.5572202147216,1798.3058368556628,78.251383359058735,85,0,3325.2776837735405,3410.2776837735405,269005.369491124,{"$error":"#VALUE!"},3410.2776837735405,"2035-06-28",270454.0899546828,1448.7204635588189,1798.3058368556628,78.251383359058735,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL139)","v":0.43693409483675499},704418.12671917933,-3883.6403805529253,4683.8235246443855,203.81164466105386,1003.9947887525141,85,1088.9947887525141,708301.7670997323]
[null,"",123,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G140=8,G140=1),Resolucion!$D$25,IF(D140=\"Pg\",0,1)),IF(D140=\"PG\",0,1))","v":1},28,7,2035,"2035-07-28",30,269005.369491124,0,0,0,0,{"$f":"IF(OR(D140=\"PG\",D140=0),0,E140*((1+$I$8)^-SUMIF(D$18:D140,\"PP\",J$18:J140)))","v":0.43402007101163803},1519.1675332581772,1806.1101505153633,1730.7886470589679,75.321503456395419,85,0,3325.2776837735405,3410.2776837735405,267486.20195786585,{"$error":"#VALUE!"},3410.2776837735405,"2035-07-28",269005.369491124,1519.1675332581772,1730.7886470589679,75.321503456395419,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL140)","v":0.43402007101163803},708301.7670997323,-3751.5646025220367,4557.2348964895727,198.3244947849779,1003.994788752514,85,1088.9947887525141,712053.33170225436]
[null,"",124,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G141=8,G141=1),Resolucion!$D$25,IF(D141=\"Pg\",0,1)),IF(D141=\"PG\",0,1))","v":1},28,8,2035,"2035-08-28",31,267486.20195786585,0,0,0,0,{"$f":"IF(OR(D141=\"PG\",D141=0),0,E141*((1+$I$8)^-SUMIF(D$18:D141,\"PP\",J$18:J141)))","v":0.43102932841935199},1469.3132808097935,1855.964402963747,1778.5717285317546,77.392674431992447,85,0,3325.2776837735405,3410.2776837735405,266016.88867705606,{"$error":"#VALUE!"},3410.2776837735405,"2035-08-28",267486.20195786585,1469.3132808097935,1778.5717285317546,77.392674431992447,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL141)","v":0.43102932841935199},712053.33170225436,-3936.617575466893,4734.5916002499498,206.02076396945742,1003.9947887525143,85,1088.9947887525143,715989.94927772123]
[null,"",125,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G142=8,G142=1),Resolucion!$D$25,IF(D142=\"Pg\",0,1)),IF(D142=\"PG\",0,1))","v":1},28,9,2035,"2035-09-28",31,266016.88867705606,0,0,0,0,{"$f":"IF(OR(D142=\"PG\",D142=0),0,E142*((1+$I$8)^-SUMIF(D$18:D142,\"PP\",J$18:J142)))","v":0.42805919441604778},1479.5081735781855,1845.769510195355,1768.801957072604,76.967553122751127,85,0,3325.2776837735405,3410.2776837735405,264537.38050347788,{"$error":"#VALUE!"},3410.2776837735405,"2035-09-28",266016.88867705606,1479.5081735781855,1768.801957072604,76.967553122751127,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL142)","v":0.42805919441604778},715989.94927772123,-3963.93196415188,4760.7669942497851,207.15975865460891,1003.994788752514,85,1088.9947887525141,719953.88124187314]
[null,"",126,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G143=8,G143=1),Resolucion!$D$25,IF(D143=\"Pg\",0,1)),IF(D143=\"PG\",0,1))","v":1},28,10,2035,"2035-10-28",30,264537.38050347788,0,0,0,0,{"$f":"IF(OR(D143=\"PG\",D143=0),0,E143*((1+$I$8)^-SUMIF(D$18:D143,\"PP\",J$18:J143)))","v":0.42520435954317115},1549.1657458523866,1776.1119379211539,1702.0414713812809,74.070466539873095,85,0,3325.2776837735405,3410.2776837735405,262988.21475762548,{"$error":"#VALUE!"},3410.2776837735405,"2035-10-28",264537.38050347788,1549.1657458523866,1702.0414713812809,74.070466539873095,85,0,3410.2776837735405,null,-2.6007325947721256,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL143)","v":0.42520435954317115},719953.88124187314,-3829.7972477175394,4632.2049497253247,201.58708674472885,1003.9947887525141,85,1088.9947887525141,723783.67848959065]
[null,"",127,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G144=8,G144=1),Resolucion!$D$25,IF(D144=\"Pg\",0,1)),IF(D144=\"PG\",0,1))","v":1},28,11,2035,"2035-11-28",31,262988.21475762548,0,0,0,0,{"$f":"IF(OR(D144=\"PG\",D144=0),0,E144*((1+$I$8)^-SUMIF(D$18:D144,\"PP\",J$18:J144)))","v":0.4222743641963031},1500.5227565417331,1824.7549272318074,1748.6636704297318,76.091256802075563,85,0,3325.2776837735405,3410.2776837735405,261487.69200108375,{"$error":"#VALUE!"},3410.2776837735405,"2035-11-28",262988.21475762548,1500.5227565417331,1748.6636704297318,76.091256802075563,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL144)","v":0.4222743641963031},723783.67848959065,-4018.0090861779599,4812.5891306239309,209.41474430654293,1003.994788752514,85,1088.9947887525141,727801.68757576856]
[null,"",128,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G145=8,G145=1),Resolucion!$D$25,IF(D145=\"Pg\",0,1)),IF(D145=\"PG\",0,1))","v":1},28,12,2035,"2035-12-28",30,261487.69200108375,0,0,0,0,{"$f":"IF(OR(D145=\"PG\",D145=0),0,E145*((1+$I$8)^-SUMIF(D$18:D145,\"PP\",J$18:J145)))","v":0.41945810981710702},1569.6414462835846,1755.6362374899559,1682.4196837307404,73.216553759215429,85,0,3325.2776837735405,3410.2776837735405,259918.05055480017,{"$error":"#VALUE!"},3410.2776837735405,"2035-12-28",261487.69200108375,1569.6414462835846,1682.4196837307404,73.216553759215429,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL145)","v":0.41945810981710702},727801.68757576856,-3882.4876557407697,4682.6979719750971,203.7844725181869,1003.9947887525143,85,1088.9947887525143,731684.17523150938]
[null,{"$f":"IF(D146=\"PG\",\"Periodo de Gracia\",\"\")","v":""},129,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G146=8,G146=1),Resolucion!$D$25,IF(D146=\"Pg\",0,1)),IF(D146=\"PG\",0,1))","v":1},28,1,2036,"2036-01-28",31,259918.05055480017,{"$f":"IF(D146=\"PG\",((($I$8+1)^J146-1)*K146),0)","v":0},{"$f":"IF(D146=\"PG\",((($I$6+1)^J146-1)*K146),0)","v":0},{"$f":"IF(D146=\"PG\",((($I$7+1)^J146-1)*K146),0)","v":0},{"$f":"IF(D146=\"PG\",(+$I$12),0)","v":0},{"$f":"IF(OR(D146=\"PG\",D146=0),0,E146*((1+$I$8)^-SUMIF(D$18:D146,\"PP\",J$18:J146)))","v":0.41656771068928378},{"$f":"+IF(D146=\"PG\",0,X146-SUM(R146,U146,V146))","v":1521.8252216034446},{"$f":"S146+T146","v":1803.4524621700959},{"$f":"IF(OR(D146=\"PG\",D146=0),0,IF(O130>=0,K146*((1+$I$6)^J146-1),K146*((1+$I$6)^(J146+O130)-1)))","v":1728.2495062106914},{"$f":"IF(OR(D146=\"PG\",D146=0),0,IF(O130>=0,K146*((1+$I$7)^30-1)*J146/30,K146*((1+$I$7)^(30+O130)-1)*J146/30))","v":75.202955959404633},{"$f":"IF(OR(D146=\"PG\",D146=0),0,$I$12)","v":85},{"$f":"IF(OR(D146=\"PG\",D146=0),0,$I$11)","v":0},{"$f":"IF(OR(D146=\"PG\",D146=0),0,E146*$N$10)","v":3325.2776837735405},{"$f":"IF(OR(D146=\"PG\",D146=0),0,W146+U146+V146)","v":3410.2776837735405},{"$f":"+K146+N146+O146+M146-Q146","v":258396.22533319672},{"$error":"#VALUE!"},{"$f":"+X146","v":3410.2776837735405},{"$f":"+I146","v":"2036-01-28"},{"$f":"+K146","v":259918.05055480017},{"$f":"+Q146","v":1521.8252216034446},{"$f":"+IF(D146=\"PG\",M146,S146)","v":1728.2495062106914},{"$f":"+IF(D146=\"PG\",N146,T146)","v":75.202955959404633},{"$f":"+IF(D146=\"PG\",O146,U146)","v":85},0,{"$f":"+X146","v":3410.2776837735405},null,null,{"$f":"+J146","v":31},{"$f":"+(1+$S$6)^(AL146/360)-1","v":6.6492092508454448E-3},{"$f":"+$R$7*AL146/30","v":2.8933333332903377E-4},{"$f":"1/(1+$R$10)^SUM($AL$18:AL146)","v":0.41656771068928378},731684.17523150938,{"$f":"+$AR$13-AR146-AS146","v":-4072.8270192578952},{"$f":"+AP146*AM146","v":4865.1211866465719},{"$f":"+AP146*AN146","v":211.70062136383746},{"$f":"+AQ146+AR146+AS146","v":1003.9947887525141},{"$f":"+U146","v":85},{"$f":"+AT146+AU146","v":1088.9947887525141},{"$f":"+AP146-AQ146","v":735757.00225076731}]
[null,"",{"$f":"+C146+1","v":130},"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G147=8,G147=1),Resolucion!$D$25,IF(D147=\"Pg\",0,1)),IF(D147=\"PG\",0,1))","v":1},{"$f":"F146","v":28},{"$f":"IF(G146=12,1,G146+1)","v":2},{"$f":"IF(G146=12,H146+1,H146)","v":2036},{"$f":"DATE(H147,G147,F147)","v":"2036-02-28"},{"$f":"+I147-I146","v":31},{"$f":"+Y146","v":258396.22533319672},0,0,0,0,{"$f":"IF(OR(D147=\"PG\",D147=0),0,E147*((1+$I$8)^-SUMIF(D$18:D147,\"PP\",J$18:J147)))","v":0.41369722870437076},1532.3844707092107,1792.8932130643298,1718.1305718690357,74.762641195293938,85,0,3325.2776837735405,3410.2776837735405,256863.8408624875,{"$f":"YEAR(I147-$Z$17)-1900","v":{"$error":"#VALUE!"}},3410.2776837735405,"2036-02-28",258396.22533319672,1532.3844707092107,1718.1305718690357,74.762641195293938,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL147)","v":0.41369722870437076},{"$f":"+AW146","v":735757.00225076731},-4101.086502968993,4892.2022657401149,212.87902598139192,1003.9947887525137,85,1088.9947887525136,739858.08875373635]
[null,"",131,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G148=8,G148=1),Resolucion!$D$25,IF(D148=\"Pg\",0,1)),IF(D148=\"PG\",0,1))","v":1},28,3,2036,"2036-03-28",29,256863.8408624875,0,0,0,0,{"$f":"IF(OR(D148=\"PG\",D148=0),0,E148*((1+$I$8)^-SUMIF(D$18:D148,\"PP\",J$18:J148)))","v":0.41102984864362513},1658.3434437232067,1666.9342400503338,1597.4097604579204,69.524479592413471,85,0,3325.2776837735405,3410.2776837735405,255205.49741876428,{"$error":"#VALUE!"},3410.2776837735405,"2036-03-28",256863.8408624875,1658.3434437232067,1597.4097604579204,69.524479592413471,85,0,3410.2776837735405,null,null,29,6.2188969653893533E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL148)","v":0.41102984864362513},739858.08875373635,-3797.3613569032327,4601.1012229693779,200.25492268636881,1003.994788752514,85,1088.9947887525141,743655.45011063956]
[null,"",132,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G149=8,G149=1),Resolucion!$D$25,IF(D149=\"Pg\",0,1)),IF(D149=\"PG\",0,1))","v":1},28,4,2036,"2036-04-28",31,255205.49741876428,0,0,0,0,{"$f":"IF(OR(D149=\"PG\",D149=0),0,E149*((1+$I$8)^-SUMIF(D$18:D149,\"PP\",J$18:J149)))","v":0.40819752692132766},1554.5234722180146,1770.7542115555259,1696.9147543034608,73.839457252065188,85,0,3325.2776837735405,3410.2776837735405,253650.97394654626,{"$error":"#VALUE!"},3410.2776837735405,"2036-04-28",255205.49741876428,1554.5234722180146,1696.9147543034608,73.839457252065188,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL149)","v":0.40819752692132766},743655.45011063956,-4155.8902197935977,4944.7206983172973,215.16431022881432,1003.994788752514,85,1088.9947887525141,747811.34033043322]
[null,"",133,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G150=8,G150=1),Resolucion!$D$25,IF(D150=\"Pg\",0,1)),IF(D150=\"PG\",0,1))","v":1},28,5,2036,"2036-05-28",30,253650.97394654626,0,0,0,0,{"$f":"IF(OR(D150=\"PG\",D150=0),0,E150*((1+$I$8)^-SUMIF(D$18:D150,\"PP\",J$18:J150)))","v":0.40547515452498956},1622.2574072653381,1703.0202765082024,1631.9980038042249,71.022272703977549,85,0,3325.2776837735405,3410.2776837735405,252028.71653928093,{"$error":"#VALUE!"},3410.2776837735405,"2036-05-28",253650.97394654626,1622.2574072653381,1631.9980038042249,71.022272703977549,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL150)","v":0.40547515452498956},747811.34033043322,-4016.8330668262538,4811.4406802893582,209.38717528940975,1003.9947887525141,85,1088.9947887525141,751828.17339725944]
[null,"",134,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G151=8,G151=1),Resolucion!$D$25,IF(D151=\"Pg\",0,1)),IF(D151=\"PG\",0,1))","v":1},28,6,2036,"2036-06-28",31,252028.71653928093,0,0,0,0,{"$f":"IF(OR(D151=\"PG\",D151=0),0,E151*((1+$I$8)^-SUMIF(D$18:D151,\"PP\",J$18:J151)))","v":0.40268110905164295},1576.5657016309012,1748.7119821426393,1675.791673491691,72.920308650948343,85,0,3325.2776837735405,3410.2776837735405,250452.15083765003,{"$error":"#VALUE!"},3410.2776837735405,"2036-06-28",252028.71653928093,1576.5657016309012,1675.791673491691,72.920308650948343,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL151)","v":0.40268110905164295},751828.17339725944,-4212.5970083464845,4999.062845599291,217.52895149970786,1003.9947887525144,85,1088.9947887525145,756040.7704056059]
[null,"",135,{"$f":"IF(C152<=$I$4,\"PG\",IF(AND(C152>$I$4,C152<=$I$9),\"PP\",0))","v":"PP"},{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G152=8,G152=1),Resolucion!$D$25,IF(D152=\"Pg\",0,1)),IF(D152=\"PG\",0,1))","v":1},28,7,2036,"2036-07-28",30,250452.15083765003,0,0,0,0,{"$f":"IF(OR(D152=\"PG\",D152=0),0,E152*((1+$I$8)^-SUMIF(D$18:D152,\"PP\",J$18:J152)))","v":0.39999552703923574},1643.7344019350346,1681.5432818385059,1611.416679605006,70.126602233499909,85,0,3325.2776837735405,3410.2776837735405,248808.41643571499,{"$error":"#VALUE!"},3410.2776837735405,"2036-07-28",250452.15083765003,1643.7344019350346,1611.416679605006,70.126602233499909,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL152)","v":0.39999552703923574},756040.7704056059,-4072.0857081391114,4864.3890811812016,211.69141571042385,1003.9947887525141,85,1088.9947887525141,760112.85611374502]
[null,"",136,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G153=8,G153=1),Resolucion!$D$25,IF(D153=\"Pg\",0,1)),IF(D153=\"PG\",0,1))","v":1},28,8,2036,"2036-08-28",31,248808.41643571499,0,0,0,0,{"$f":"IF(OR(D153=\"PG\",D153=0),0,E153*((1+$I$8)^-SUMIF(D$18:D153,\"PP\",J$18:J153)))","v":0.39723924054619003},1598.9098910333148,1726.3677927402257,1654.3792242525619,71.98856848766377,85,0,3325.2776837735405,3410.2776837735405,247209.50654468167,{"$error":"#VALUE!"},3410.2776837735405,"2036-08-28",248808.41643571499,1598.9098910333148,1654.3792242525619,71.98856848766377,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL153)","v":0.39723924054619003},760112.85611374502,-4270.0806321711934,5054.1494345580659,219.92598636564207,1003.9947887525145,85,1088.9947887525145,764382.93674591626]
[null,"",137,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G154=8,G154=1),Resolucion!$D$25,IF(D154=\"Pg\",0,1)),IF(D154=\"PG\",0,1))","v":1},28,9,2036,"2036-09-28",31,247209.50654468167,0,0,0,0,{"$f":"IF(OR(D154=\"PG\",D154=0),0,E154*((1+$I$8)^-SUMIF(D$18:D154,\"PP\",J$18:J154)))","v":0.39450194705361102},1610.0039954005074,1715.2736883730331,1643.7477378138349,71.525950559198336,85,0,3325.2776837735405,3410.2776837735405,245599.50254928117,{"$error":"#VALUE!"},3410.2776837735405,"2036-09-28",247209.50654468167,1610.0039954005074,1643.7477378138349,71.525950559198336,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL154)","v":0.39450194705361102},764382.93674591626,-4299.7087684753733,5082.5420941993552,221.16146302853193,1003.9947887525138,85,1088.9947887525138,768682.6455143916]
[null,"",138,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G155=8,G155=1),Resolucion!$D$25,IF(D155=\"Pg\",0,1)),IF(D155=\"PG\",0,1))","v":1},28,10,2036,"2036-10-28",30,245599.50254928117,0,0,0,0,{"$f":"IF(OR(D155=\"PG\",D155=0),0,E155*((1+$I$8)^-SUMIF(D$18:D155,\"PP\",J$18:J155)))","v":0.39187091393819634},1676.3152286563882,1648.9624551171523,1580.1945944043755,68.767860712776823,85,0,3325.2776837735405,3410.2776837735405,243923.18732062477,{"$error":"#VALUE!"},3410.2776837735405,"2036-10-28",245599.50254928117,1676.3152286563882,1580.1945944043755,68.767860712776823,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL155)","v":0.39187091393819634},768682.6455143916,-4156.9636382663721,4945.7272862780546,215.23114074083125,1003.9947887525138,85,1088.9947887525138,772839.60915265791]
[null,"",139,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G156=8,G156=1),Resolucion!$D$25,IF(D156=\"Pg\",0,1)),IF(D156=\"PG\",0,1))","v":1},28,11,2036,"2036-11-28",31,243923.18732062477,0,0,0,0,{"$f":"IF(OR(D156=\"PG\",D156=0),0,E156*((1+$I$8)^-SUMIF(D$18:D156,\"PP\",J$18:J156)))","v":0.38917061247457679},1632.8062612818173,1692.4714224917232,1621.8963136280045,70.575108863718668,85,0,3325.2776837735405,3410.2776837735405,242290.38105934297,{"$error":"#VALUE!"},3410.2776837735405,"2036-11-28",243923.18732062477,1632.8062612818173,1621.8963136280045,70.575108863718668,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL156)","v":0.38917061247457679},772839.60915265791,-4358.385750089963,5138.7722785976312,223.60826024484615,1003.9947887525143,85,1088.9947887525143,777197.99490274792]
[null,"",140,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G157=8,G157=1),Resolucion!$D$25,IF(D157=\"Pg\",0,1)),IF(D157=\"PG\",0,1))","v":1},28,12,2036,"2036-12-28",30,242290.38105934297,0,0,0,0,{"$f":"IF(OR(D157=\"PG\",D157=0),0,E157*((1+$I$8)^-SUMIF(D$18:D157,\"PP\",J$18:J157)))","v":0.38657513537588534},1698.5327699774846,1626.7449137960559,1558.903607100448,67.841306695607898,85,0,3325.2776837735405,3410.2776837735405,240591.84828936547,{"$error":"#VALUE!"},3410.2776837735405,"2036-12-28",242290.38105934297,1698.5327699774846,1558.903607100448,67.841306695607898,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL157)","v":0.38657513537588534},777197.99490274792,-4214.1359504569746,5000.5153006399532,217.6154385695356,1003.9947887525143,85,1088.9947887525143,781412.13085320487]
[null,"",141,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G158=8,G158=1),Resolucion!$D$25,IF(D158=\"Pg\",0,1)),IF(D158=\"PG\",0,1))","v":1},28,1,2037,"2037-01-28",31,240591.84828936547,0,0,0,0,{"$f":"IF(OR(D158=\"PG\",D158=0),0,E158*((1+$I$8)^-SUMIF(D$18:D158,\"PP\",J$18:J158)))","v":0.38391132602763889},1655.9208990125323,1669.3567847610082,1599.7455433236528,69.611241437355304,85,0,3325.2776837735405,3410.2776837735405,238935.92739035294,{"$error":"#VALUE!"},3410.2776837735405,"2037-01-28",240591.84828936547,1655.9208990125323,1599.7455433236528,69.611241437355304,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL158)","v":0.38391132602763889},781412.13085320487,-4417.8665569629675,5195.7727691919808,226.08857652350088,1003.9947887525143,85,1088.9947887525143,785829.99741016782]
[null,"",142,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G159=8,G159=1),Resolucion!$D$25,IF(D159=\"Pg\",0,1)),IF(D159=\"PG\",0,1))","v":1},28,2,2037,"2037-02-28",31,238935.92739035294,0,0,0,0,{"$f":"IF(OR(D159=\"PG\",D159=0),0,E159*((1+$I$8)^-SUMIF(D$18:D159,\"PP\",J$18:J159)))","v":0.38126587243897053},1667.4105766863554,1657.8671070871851,1588.7349787632702,69.132128323914813,85,0,3325.2776837735405,3410.2776837735405,237268.51681366659,{"$error":"#VALUE!"},3410.2776837735405,"2037-02-28",238935.92739035294,1667.4105766863554,1588.7349787632702,69.132128323914813,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL159)","v":0.38126587243897053},785829.99741016782,-4448.5201121996552,5225.1480883715394,227.36681258062984,1003.9947887525141,85,1088.9947887525141,790278.51752236753]
[null,"",143,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G160=8,G160=1),Resolucion!$D$25,IF(D160=\"Pg\",0,1)),IF(D160=\"PG\",0,1))","v":1},28,3,2037,"2037-03-28",28,237268.51681366659,0,0,0,0,{"$f":"IF(OR(D160=\"PG\",D160=0),0,E160*((1+$I$8)^-SUMIF(D$18:D160,\"PP\",J$18:J160)))","v":0.37889210242708049},1838.7564632030328,1486.5212205705077,1424.5150481774576,62.006172393050107,85,0,3325.2776837735405,3410.2776837735405,235429.76035046356,{"$error":"#VALUE!"},3410.2776837735405,"2037-03-28",237268.51681366659,1838.7564632030328,1424.5150481774576,62.006172393050107,85,0,3410.2776837735405,null,null,28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL160)","v":0.37889210242708049},790278.51752236753,-3947.2132443831119,4744.6819138928495,206.52611924277636,1003.9947887525138,85,1088.9947887525138,794225.73076675064]
[null,"",144,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G161=8,G161=1),Resolucion!$D$25,IF(D161=\"Pg\",0,1)),IF(D161=\"PG\",0,1))","v":1},28,4,2037,"2037-04-28",31,235429.76035046356,0,0,0,0,{"$f":"IF(OR(D161=\"PG\",D161=0),0,E161*((1+$I$8)^-SUMIF(D$18:D161,\"PP\",J$18:J161)))","v":0.37628123527071095},1691.7382659998568,1633.5394177736837,1565.4217404466285,68.117677327055205,85,0,3325.2776837735405,3410.2776837735405,233738.02208446371,{"$error":"#VALUE!"},3410.2776837735405,"2037-04-28",235429.76035046356,1691.7382659998568,1565.4217404466285,68.117677327055205,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL161)","v":0.37628123527071095},794225.73076675064,-4506.7742656196797,5280.9730762737618,229.7959780984317,1003.9947887525138,85,1088.9947887525138,798732.50503237033]
[null,"",145,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G162=8,G162=1),Resolucion!$D$25,IF(D162=\"Pg\",0,1)),IF(D162=\"PG\",0,1))","v":1},28,5,2037,"2037-05-28",30,233738.02208446371,0,0,0,0,{"$f":"IF(OR(D162=\"PG\",D162=0),0,E162*((1+$I$8)^-SUMIF(D$18:D162,\"PP\",J$18:J162)))","v":0.37377172068377312},1755.9535656463618,1569.3241181271787,1503.8774719445014,65.446646182677284,85,0,3325.2776837735405,3410.2776837735405,231982.06851881734,{"$error":"#VALUE!"},3410.2776837735405,"2037-05-28",233738.02208446371,1755.9535656463618,1503.8774719445014,65.446646182677284,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL162)","v":0.37377172068377312},798732.50503237033,-4358.7192998713817,5139.0689872181556,223.64510140574026,1003.9947887525141,85,1088.9947887525141,803091.22433224169]
[null,"",146,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G163=8,G163=1),Resolucion!$D$25,IF(D163=\"Pg\",0,1)),IF(D163=\"PG\",0,1))","v":1},28,6,2037,"2037-06-28",31,231982.06851881734,0,0,0,0,{"$f":"IF(OR(D163=\"PG\",D163=0),0,E163*((1+$I$8)^-SUMIF(D$18:D163,\"PP\",J$18:J163)))","v":0.37119613701955362},1715.6602225908448,1609.6174611826957,1542.497316025582,67.12014515711374,85,0,3325.2776837735405,3410.2776837735405,230266.40829622649,{"$error":"#VALUE!"},3410.2776837735405,"2037-06-28",231982.06851881734,1715.6602225908448,1542.497316025582,67.12014515711374,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL163)","v":0.37119613701955362},803091.22433224169,-4568.2878702535636,5339.9215981027355,232.36106090334232,1003.9947887525143,85,1088.9947887525143,807659.51220249524]
[null,"",147,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G164=8,G164=1),Resolucion!$D$25,IF(D164=\"Pg\",0,1)),IF(D164=\"PG\",0,1))","v":1},28,7,2037,"2037-07-28",30,230266.40829622649,0,0,0,0,{"$f":"IF(OR(D164=\"PG\",D164=0),0,E164*((1+$I$8)^-SUMIF(D$18:D164,\"PP\",J$18:J164)))","v":0.36872053623708212},1779.2620851508814,1546.0155986226591,1481.5410043006739,64.474594321985307,85,0,3325.2776837735405,3410.2776837735405,228487.14621107563,{"$error":"#VALUE!"},3410.2776837735405,"2037-07-28",230266.40829622649,1779.2620851508814,1481.5410043006739,64.474594321985307,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL164)","v":0.36872053623708212},807659.51220249524,-4418.6554948037956,5196.5056201429716,226.14466341333809,1003.9947887525141,85,1088.9947887525141,812078.16769729904]
[null,"",148,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G165=8,G165=1),Resolucion!$D$25,IF(D165=\"Pg\",0,1)),IF(D165=\"PG\",0,1))","v":1},28,8,2037,"2037-08-28",31,228487.14621107563,0,0,0,0,{"$f":"IF(OR(D165=\"PG\",D165=0),0,E165*((1+$I$8)^-SUMIF(D$18:D165,\"PP\",J$18:J165)))","v":0.36617975924074547},1739.9098898514919,1585.3677939220486,1519.2588462859599,66.108947636088814,85,0,3325.2776837735405,3410.2776837735405,226747.23632122413,{"$error":"#VALUE!"},3410.2776837735405,"2037-08-28",228487.14621107563,1739.9098898514919,1519.2588462859599,66.108947636088814,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL165)","v":0.36617975924074547},812078.16769729904,-4630.6441594935786,5399.6776650624988,234.96128318359359,1003.9947887525138,85,1088.9947887525138,816708.81185679266]
[null,"",149,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G166=8,G166=1),Resolucion!$D$25,IF(D166=\"Pg\",0,1)),IF(D166=\"PG\",0,1))","v":1},28,9,2037,"2037-09-28",31,226747.23632122413,0,0,0,0,{"$f":"IF(OR(D166=\"PG\",D166=0),0,E166*((1+$I$8)^-SUMIF(D$18:D166,\"PP\",J$18:J166)))","v":0.36365649021348201},1751.9823287148529,1573.2953550586876,1507.6898213507218,65.605533707965932,85,0,3325.2776837735405,3410.2776837735405,224995.25399250927,{"$error":"#VALUE!"},3410.2776837735405,"2037-09-28",226747.23632122413,1751.9823287148529,1507.6898213507218,65.605533707965932,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL166)","v":0.36365649021348201},816708.81185679266,-4662.7740811863841,5430.4677870451778,236.30108289372052,1003.9947887525142,85,1088.9947887525141,821371.58593797905]
[null,"",150,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G167=8,G167=1),Resolucion!$D$25,IF(D167=\"Pg\",0,1)),IF(D167=\"PG\",0,1))","v":1},28,10,2037,"2037-10-28",30,224995.25399250927,0,0,0,0,{"$f":"IF(OR(D167=\"PG\",D167=0),0,E167*((1+$I$8)^-SUMIF(D$18:D167,\"PP\",J$18:J167)))","v":0.36123117323967979},1814.6527738605,1510.6249099130405,1447.6262387960739,62.99867111696642,85,0,3325.2776837735405,3410.2776837735405,223180.60121864878,{"$error":"#VALUE!"},3410.2776837735405,"2037-10-28",224995.25399250927,1814.6527738605,1447.6262387960739,62.99867111696642,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL167)","v":0.36123117323967979},821371.58593797905,-4510.7187707343883,5284.7295154276862,229.98404405921653,1003.9947887525145,85,1088.9947887525145,825882.30470871343]
[null,"",151,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G168=8,G168=1),Resolucion!$D$25,IF(D168=\"Pg\",0,1)),IF(D168=\"PG\",0,1))","v":1},28,11,2037,"2037-11-28",31,223180.60121864878,0,0,0,0,{"$f":"IF(OR(D168=\"PG\",D168=0),0,E168*((1+$I$8)^-SUMIF(D$18:D168,\"PP\",J$18:J168)))","v":0.35874200389561889},1776.7295782562833,1548.5481055172572,1483.9745182322877,64.573587284969463,85,0,3325.2776837735405,3410.2776837735405,221403.87164039249,{"$error":"#VALUE!"},3410.2776837735405,"2037-11-28",223180.60121864878,1776.7295782562833,1483.9745182322877,64.573587284969463,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL168)","v":0.35874200389561889},825882.30470871343,-4726.4247519850569,5491.464260578734,238.95528015883681,1003.9947887525138,85,1088.9947887525138,830608.72946069844]
[null,"",152,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G169=8,G169=1),Resolucion!$D$25,IF(D169=\"Pg\",0,1)),IF(D169=\"PG\",0,1))","v":1},28,12,2037,"2037-12-28",30,221403.87164039249,0,0,0,0,{"$f":"IF(OR(D169=\"PG\",D169=0),0,E169*((1+$I$8)^-SUMIF(D$18:D169,\"PP\",J$18:J169)))","v":0.3563494628722122},1838.7654231091387,1486.5122606644018,1424.5191766060132,61.993084058388668,85,0,3325.2776837735405,3410.2776837735405,219565.10621728335,{"$error":"#VALUE!"},3410.2776837735405,"2037-12-28",221403.87164039249,1838.7654231091387,1424.5191766060132,61.993084058388668,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL169)","v":0.3563494628722122},830608.72946069844,-4572.7372304763285,5344.1615749833027,232.57044424553951,1003.9947887525137,85,1088.9947887525136,835181.46669117478]
[null,"",153,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G170=8,G170=1),Resolucion!$D$25,IF(D170=\"Pg\",0,1)),IF(D170=\"PG\",0,1))","v":1},28,1,2038,"2038-01-28",31,219565.10621728335,0,0,0,0,{"$f":"IF(OR(D170=\"PG\",D170=0),0,E170*((1+$I$8)^-SUMIF(D$18:D170,\"PP\",J$18:J170)))","v":0.3538939323851864},1801.8158442861275,1523.461839487413,1459.9343354228231,63.527504064589948,85,0,3325.2776837735405,3410.2776837735405,217763.29037299723,{"$error":"#VALUE!"},3410.2776837735405,"2038-01-28",219565.10621728335,1801.8158442861275,1459.9343354228231,63.527504064589948,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL170)","v":0.3538939323851864},835181.46669117478,-4790.9473833975017,5553.2963344576265,241.64583769238899,1003.9947887525138,85,1088.9947887525138,839972.41407457227]
[null,"",154,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G171=8,G171=1),Resolucion!$D$25,IF(D171=\"Pg\",0,1)),IF(D171=\"PG\",0,1))","v":1},28,2,2038,"2038-02-28",31,217763.29037299723,0,0,0,0,{"$f":"IF(OR(D171=\"PG\",D171=0),0,E171*((1+$I$8)^-SUMIF(D$18:D171,\"PP\",J$18:J171)))","v":0.35145532245115962},1814.3178202505469,1510.9598635229936,1447.953684842676,63.006178680317575,85,0,3325.2776837735405,3410.2776837735405,215948.97255274668,{"$error":"#VALUE!"},3410.2776837735405,"2038-02-28",217763.29037299723,1814.3178202505469,1447.953684842676,63.006178680317575,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL171)","v":0.35145532245115962},839972.41407457227,-4824.1895758357441,5585.1523461196266,243.03201846863141,1003.9947887525138,85,1088.9947887525138,844796.60365040798]
[null,"",155,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G172=8,G172=1),Resolucion!$D$25,IF(D172=\"Pg\",0,1)),IF(D172=\"PG\",0,1))","v":1},28,3,2038,"2038-03-28",28,215948.97255274668,0,0,0,0,{"$f":"IF(OR(D172=\"PG\",D172=0),0,E172*((1+$I$8)^-SUMIF(D$18:D172,\"PP\",J$18:J172)))","v":0.34926715360295718},1972.3264596878093,1352.9512240857312,1296.5165592594519,56.43466482627916,85,0,3325.2776837735405,3410.2776837735405,213976.64609305887,{"$error":"#VALUE!"},3410.2776837735405,"2038-03-28",215948.97255274668,1972.3264596878093,1296.5165592594519,56.43466482627916,85,0,3410.2776837735405,null,null,28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL172)","v":0.34926715360295718},844796.60365040798,-4288.7768577211064,5071.9981340562608,220.7735124173592,1003.9947887525136,85,1088.9947887525136,849085.38050812914]
[null,"",156,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G173=8,G173=1),Resolucion!$D$25,IF(D173=\"Pg\",0,1)),IF(D173=\"PG\",0,1))","v":1},28,4,2038,"2038-04-28",31,213976.64609305887,0,0,0,0,{"$f":"IF(OR(D173=\"PG\",D173=0),0,E173*((1+$I$8)^-SUMIF(D$18:D173,\"PP\",J$18:J173)))","v":0.34686042584510918},1840.59161283802,1484.6860709355205,1422.7754946668488,61.91057626867169,85,0,3325.2776837735405,3410.2776837735405,212136.05448022083,{"$error":"#VALUE!"},3410.2776837735405,"2038-04-28",213976.64609305887,1840.59161283802,1422.7754946668488,61.91057626867169,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL173)","v":0.34686042584510918},849085.38050812914,-4887.4202815031313,5645.7463668322771,245.66870342336799,1003.9947887525138,85,1088.9947887525138,853972.80078963225]
[null,"",157,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G174=8,G174=1),Resolucion!$D$25,IF(D174=\"Pg\",0,1)),IF(D174=\"PG\",0,1))","v":1},28,5,2038,"2038-05-28",30,212136.05448022083,0,0,0,0,{"$f":"IF(OR(D174=\"PG\",D174=0),0,E174*((1+$I$8)^-SUMIF(D$18:D174,\"PP\",J$18:J174)))","v":0.34454712606638521},1900.9898265765155,1424.287857197025,1364.8897619434458,59.398095253579164,85,0,3325.2776837735405,3410.2776837735405,210235.06465364431,{"$error":"#VALUE!"},3410.2776837735405,"2038-05-28",212136.05448022083,1900.9898265765155,1364.8897619434458,59.398095253579164,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL174)","v":0.34454712606638521},853972.80078963225,-4729.6043088710021,5494.4867134059723,239.11238421754376,1003.994788752514,85,1088.9947887525141,858702.40509850322]
[null,"",158,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G175=8,G175=1),Resolucion!$D$25,IF(D175=\"Pg\",0,1)),IF(D175=\"PG\",0,1))","v":1},28,6,2038,"2038-06-28",31,210235.06465364431,0,0,0,0,{"$f":"IF(OR(D175=\"PG\",D175=0),0,E175*((1+$I$8)^-SUMIF(D$18:D175,\"PP\",J$18:J175)))","v":0.34217292304260649},1866.5527349875547,1458.7249487859858,1397.896936747102,60.828012038883834,85,0,3325.2776837735405,3410.2776837735405,208368.51191865676,{"$error":"#VALUE!"},3410.2776837735405,"2038-06-28",210235.06465364431,1866.5527349875547,1397.896936747102,60.828012038883834,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL175)","v":0.34217292304260649},858702.40509850322,-4954.1484161564949,5709.6919757042006,248.45122920480821,1003.9947887525138,85,1088.9947887525138,863656.55351465975]
[null,"",159,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G176=8,G176=1),Resolucion!$D$25,IF(D176=\"Pg\",0,1)),IF(D176=\"PG\",0,1))","v":1},28,7,2038,"2038-07-28",30,208368.51191865676,0,0,0,0,{"$f":"IF(OR(D176=\"PG\",D176=0),0,E176*((1+$I$8)^-SUMIF(D$18:D176,\"PP\",J$18:J176)))","v":0.3398908854038899},1926.2852207755673,1398.9924629979732,1340.6492796616164,58.343183336356901,85,0,3325.2776837735405,3410.2776837735405,206442.22669788118,{"$error":"#VALUE!"},3410.2776837735405,"2038-07-28",208368.51191865676,1926.2852207755673,1340.6492796616164,58.343183336356901,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL176)","v":0.3398908854038899},863656.55351465975,-4794.6213162446411,5556.7922700166437,241.82383498051118,1003.9947887525137,85,1088.9947887525136,868451.17483090435]
[null,"",160,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G177=8,G177=1),Resolucion!$D$25,IF(D177=\"Pg\",0,1)),IF(D177=\"PG\",0,1))","v":1},28,8,2038,"2038-08-28",31,206442.22669788118,0,0,0,0,{"$f":"IF(OR(D177=\"PG\",D177=0),0,E177*((1+$I$8)^-SUMIF(D$18:D177,\"PP\",J$18:J177)))","v":0.33754876757201674},1892.8695026584905,1432.40818111505,1372.677563524684,59.730617590366016,85,0,3325.2776837735405,3410.2776837735405,204549.35719522269,{"$error":"#VALUE!"},3410.2776837735405,"2038-08-28",206442.22669788118,1892.8695026584905,1372.677563524684,59.730617590366016,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL177)","v":0.33754876757201674},868451.17483090435,-5021.7906700880712,5774.513585593244,251.27187324734103,1003.9947887525138,85,1088.9947887525138,873472.96550099237]
[null,"",161,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G178=8,G178=1),Resolucion!$D$25,IF(D178=\"Pg\",0,1)),IF(D178=\"PG\",0,1))","v":1},28,9,2038,"2038-09-28",31,204549.35719522269,0,0,0,0,{"$f":"IF(OR(D178=\"PG\",D178=0),0,E178*((1+$I$8)^-SUMIF(D$18:D178,\"PP\",J$18:J178)))","v":0.33522278878997969},1906.0032583089715,1419.274425464569,1360.091478116964,59.182947347604959,85,0,3325.2776837735405,3410.2776837735405,202643.35393691371,{"$error":"#VALUE!"},3410.2776837735405,"2038-09-28",204549.35719522269,1906.0032583089715,1360.091478116964,59.182947347604959,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL178)","v":0.33522278878997969},873472.96550099237,-5056.6345785012863,5807.9045225726022,252.72484468119825,1003.9947887525141,85,1088.9947887525141,878529.60007949371]
[null,"",162,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G179=8,G179=1),Resolucion!$D$25,IF(D179=\"Pg\",0,1)),IF(D179=\"PG\",0,1))","v":1},28,10,2038,"2038-10-28",30,202643.35393691371,0,0,0,0,{"$f":"IF(OR(D179=\"PG\",D179=0),0,E179*((1+$I$8)^-SUMIF(D$18:D179,\"PP\",J$18:J179)))","v":0.33298710335183346},1964.7241038495031,1360.5535799240374,1303.8134408225449,56.740139101492666,85,0,3325.2776837735405,3410.2776837735405,200678.62983306422,{"$error":"#VALUE!"},3410.2776837735405,"2038-10-28",202643.35393691371,1964.7241038495031,1303.8134408225449,56.740139101492666,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL179)","v":0.33298710335183346},878529.60007949371,-4894.4793987083831,5652.4858994422948,245.98828801860279,1003.9947887525145,85,1088.9947887525145,883424.07947820215]
[null,"",163,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G180=8,G180=1),Resolucion!$D$25,IF(D180=\"Pg\",0,1)),IF(D180=\"PG\",0,1))","v":1},28,11,2038,"2038-11-28",31,200678.62983306422,0,0,0,0,{"$f":"IF(OR(D180=\"PG\",D180=0),0,E180*((1+$I$8)^-SUMIF(D$18:D180,\"PP\",J$18:J180)))","v":0.33069255805498804},1932.8604649430374,1392.4172188305031,1334.3542019329993,58.063016897503751,85,0,3325.2776837735405,3410.2776837735405,198745.76936812117,{"$error":"#VALUE!"},3410.2776837735405,"2038-11-28",200678.62983306422,1932.8604649430374,1334.3542019329993,58.063016897503751,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL180)","v":0.33069255805498804},883424.07947820215,-5125.6808065921305,5874.0715616860834,255.60403365856149,1003.9947887525145,85,1088.9947887525145,888549.76028479426]
[null,"",164,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G181=8,G181=1),Resolucion!$D$25,IF(D181=\"Pg\",0,1)),IF(D181=\"PG\",0,1))","v":1},28,12,2038,"2038-12-28",30,198745.76936812117,0,0,0,0,{"$f":"IF(OR(D181=\"PG\",D181=0),0,E181*((1+$I$8)^-SUMIF(D$18:D181,\"PP\",J$18:J181)))","v":0.32848708586971231},1990.8926040006513,1334.3850797728892,1278.7362643506422,55.648815422246962,85,0,3325.2776837735405,3410.2776837735405,196754.8767641205,{"$error":"#VALUE!"},3410.2776837735405,"2038-12-28",198745.76936812117,1990.8926040006513,1278.7362643506422,55.648815422246962,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL181)","v":0.32848708586971231},888549.76028479426,-4961.7550560338059,5716.9559119102751,248.79393287604526,1003.9947887525144,85,1088.9947887525145,893511.5153408281]
[null,"",165,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G182=8,G182=1),Resolucion!$D$25,IF(D182=\"Pg\",0,1)),IF(D182=\"PG\",0,1))","v":1},28,1,2039,"2039-01-28",31,196754.8767641205,0,0,0,0,{"$f":"IF(OR(D182=\"PG\",D182=0),0,E182*((1+$I$8)^-SUMIF(D$18:D182,\"PP\",J$18:J182)))","v":0.32622354926312963},1960.0855927016887,1365.1920910718518,1308.2643467289456,56.927744342906244,85,0,3325.2776837735405,3410.2776837735405,194794.79117141882,{"$error":"#VALUE!"},3410.2776837735405,"2039-01-28",196754.8767641205,1960.0855927016887,1308.2643467289456,56.927744342906244,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL182)","v":0.32622354926312963},893511.5153408281,-5195.6729098900896,5941.1450335411655,258.52266510143789,1003.9947887525138,85,1088.9947887525138,898707.18825071817]
[null,"",166,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G183=8,G183=1),Resolucion!$D$25,IF(D183=\"Pg\",0,1)),IF(D183=\"PG\",0,1))","v":1},28,2,2039,"2039-02-28",31,194794.79117141882,0,0,0,0,{"$f":"IF(OR(D183=\"PG\",D183=0),0,E183*((1+$I$8)^-SUMIF(D$18:D183,\"PP\",J$18:J183)))","v":0.32397561021940324},1973.6857300552763,1351.5919537182642,1295.2313274735045,56.360626244759644,85,0,3325.2776837735405,3410.2776837735405,192821.10544136356,{"$error":"#VALUE!"},3410.2776837735405,"2039-02-28",194794.79117141882,1973.6857300552763,1295.2313274735045,56.360626244759644,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL183)","v":0.32397561021940324},898707.18825071817,-5231.7233076288039,5975.6921499179743,260.02594646334376,1003.9947887525142,85,1088.9947887525141,903938.91155834694]
[null,"",167,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G184=8,G184=1),Resolucion!$D$25,IF(D184=\"Pg\",0,1)),IF(D184=\"PG\",0,1))","v":1},28,3,2039,"2039-03-28",28,192821.10544136356,0,0,0,0,{"$f":"IF(OR(D184=\"PG\",D184=0),0,E184*((1+$I$8)^-SUMIF(D$18:D184,\"PP\",J$18:J184)))","v":0.32195853068589297},2117.2258576749655,1208.051826098575,1157.6612438773141,50.390582221260857,85,0,3325.2776837735405,3410.2776837735405,190703.8795836886,{"$error":"#VALUE!"},3410.2776837735405,"2039-03-28",192821.10544136356,2117.2258576749655,1157.6612438773141,50.390582221260857,85,0,3410.2776837735405,null,null,28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL184)","v":0.32195853068589297},903938.91155834694,-4659.311882423558,5427.0773022923349,236.22936888373758,1003.9947887525145,85,1088.9947887525145,908598.22344077053]
[null,"",168,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G185=8,G185=1),Resolucion!$D$25,IF(D185=\"Pg\",0,1)),IF(D185=\"PG\",0,1))","v":1},28,4,2039,"2039-04-28",31,190703.8795836886,0,0,0,0,{"$f":"IF(OR(D185=\"PG\",D185=0),0,E185*((1+$I$8)^-SUMIF(D$18:D185,\"PP\",J$18:J185)))","v":0.31973998100355283},2002.0706943148352,1323.2069894587053,1268.0300002999779,55.176989158727295,85,0,3325.2776837735405,3410.2776837735405,188701.80888937376,{"$error":"#VALUE!"},3410.2776837735405,"2039-04-28",190703.8795836886,2002.0706943148352,1268.0300002999779,55.176989158727295,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL185)","v":0.31973998100355283},908598.22344077053,-5300.35267649655,6041.4597126041081,262.88775264495638,1003.9947887525145,85,1088.9947887525145,913898.57611726713]
[null,"",169,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G186=8,G186=1),Resolucion!$D$25,IF(D186=\"Pg\",0,1)),IF(D186=\"PG\",0,1))","v":1},28,5,2039,"2039-05-28",30,188701.80888937376,0,0,0,0,{"$f":"IF(OR(D186=\"PG\",D186=0),0,E186*((1+$I$8)^-SUMIF(D$18:D186,\"PP\",J$18:J186)))","v":0.31760755432068},2058.3280570786219,1266.9496266949186,1214.113120206679,52.836506488239486,85,0,3325.2776837735405,3410.2776837735405,186643.48083229514,{"$error":"#VALUE!"},3410.2776837735405,"2039-05-28",188701.80888937376,2058.3280570786219,1214.113120206679,52.836506488239486,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL186)","v":0.31760755432068},913898.57611726713,-5131.9477687858998,5880.0509562293819,255.89160130903218,1003.9947887525143,85,1088.9947887525143,919030.52388605301]
[null,"",170,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G187=8,G187=1),Resolucion!$D$25,IF(D187=\"Pg\",0,1)),IF(D187=\"PG\",0,1))","v":1},28,6,2039,"2039-06-28",31,186643.48083229514,0,0,0,0,{"$f":"IF(OR(D187=\"PG\",D187=0),0,E187*((1+$I$8)^-SUMIF(D$18:D187,\"PP\",J$18:J187)))","v":0.31541898631707443},2030.2439439601076,1295.0337398134329,1241.0315593600913,54.00218045334158,85,0,3325.2776837735405,3410.2776837735405,184613.23688833503,{"$error":"#VALUE!"},3410.2776837735405,"2039-06-28",186643.48083229514,2030.2439439601076,1241.0315593600913,54.00218045334158,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL187)","v":0.31541898631707443},919030.52388605301,-5372.7376373870447,6110.8262612324788,265.90616490707993,1003.9947887525141,85,1088.9947887525141,924403.26152344001]
[null,"",171,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G188=8,G188=1),Resolucion!$D$25,IF(D188=\"Pg\",0,1)),IF(D188=\"PG\",0,1))","v":1},28,7,2039,"2039-07-28",30,184613.23688833503,0,0,0,0,{"$f":"IF(OR(D188=\"PG\",D188=0),0,E188*((1+$I$8)^-SUMIF(D$18:D188,\"PP\",J$18:J188)))","v":0.3133153774390226},2085.7788526005033,1239.4988311730372,1187.8071248450715,51.691706327965655,85,0,3325.2776837735405,3410.2776837735405,182527.45803573451,{"$error":"#VALUE!"},3410.2776837735405,"2039-07-28",184613.23688833503,2085.7788526005033,1187.8071248450715,51.691706327965655,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL188)","v":0.3133153774390226},924403.26152344001,-5202.476542899034,5947.6384184288308,258.83291322271691,1003.9947887525137,85,1088.9947887525136,929605.73806633905]
[null,"",172,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G189=8,G189=1),Resolucion!$D$25,IF(D189=\"Pg\",0,1)),IF(D189=\"PG\",0,1))","v":1},28,8,2039,"2039-08-28",31,182527.45803573451,0,0,0,0,{"$f":"IF(OR(D189=\"PG\",D189=0),0,E189*((1+$I$8)^-SUMIF(D$18:D189,\"PP\",J$18:J189)))","v":0.31115638593906514},2058.8031434114764,1266.4745403620641,1213.6632625045097,52.811277857554394,85,0,3325.2776837735405,3410.2776837735405,180468.65489232304,{"$error":"#VALUE!"},3410.2776837735405,"2039-08-28",182527.45803573451,2058.8031434114764,1213.6632625045097,52.811277857554394,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL189)","v":0.31115638593906514},929605.73806633905,-5446.1142113137257,6181.143073189709,268.96592687653055,1003.9947887525138,85,1088.9947887525138,935051.85227765283]
[null,"",173,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G190=8,G190=1),Resolucion!$D$25,IF(D190=\"Pg\",0,1)),IF(D190=\"PG\",0,1))","v":1},28,9,2039,"2039-09-28",31,180468.65489232304,0,0,0,0,{"$f":"IF(OR(D190=\"PG\",D190=0),0,E190*((1+$I$8)^-SUMIF(D$18:D190,\"PP\",J$18:J190)))","v":0.30901227160324496},2073.0882366944688,1252.1894470790714,1199.9738495976685,52.21559748140286,85,0,3325.2776837735405,3410.2776837735405,178395.56665562859,{"$error":"#VALUE!"},3410.2776837735405,"2039-09-28",180468.65489232304,2073.0882366944688,1199.9738495976685,52.21559748140286,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL190)","v":0.30901227160324496},935051.85227765283,-5483.9023066872041,6217.3554261847376,270.54166925498055,1003.994788752514,85,1088.9947887525141,940535.75458434003]
[null,"",174,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G191=8,G191=1),Resolucion!$D$25,IF(D191=\"Pg\",0,1)),IF(D191=\"PG\",0,1))","v":1},28,10,2039,"2039-10-28",30,178395.56665562859,0,0,0,0,{"$f":"IF(OR(D191=\"PG\",D191=0),0,E191*((1+$I$8)^-SUMIF(D$18:D191,\"PP\",J$18:J191)))","v":0.30695139072361993},2127.5244777569515,1197.753206016589,1147.8024473537553,49.950758662833714,85,0,3325.2776837735405,3410.2776837735405,176268.04217787163,{"$error":"#VALUE!"},3410.2776837735405,"2039-10-28",178395.56665562859,2127.5244777569515,1147.8024473537553,49.950758662833714,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL191)","v":0.30695139072361993},940535.75458434003,-5310.7905870592995,6051.4353645321116,263.35001127970179,1003.994788752514,85,1088.9947887525141,945846.54517139937]
[null,"",175,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G192=8,G192=1),Resolucion!$D$25,IF(D192=\"Pg\",0,1)),IF(D192=\"PG\",0,1))","v":1},28,11,2039,"2039-11-28",31,176268.04217787163,0,0,0,0,{"$f":"IF(OR(D192=\"PG\",D192=0),0,E192*((1+$I$8)^-SUMIF(D$18:D192,\"PP\",J$18:J192)))","v":0.30483625214060744},2102.2343668933154,1223.0433168802253,1172.0430966775191,51.000220202706323,85,0,3325.2776837735405,3410.2776837735405,174165.80781097832,{"$error":"#VALUE!"},3410.2776837735405,"2039-11-28",176268.04217787163,2102.2343668933154,1172.0430966775191,51.000220202706323,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL192)","v":0.30483625214060744},945846.54517139937,-5558.8017430135496,6289.1315980338723,273.66493373219151,1003.9947887525141,85,1088.9947887525141,951405.34691441292]
[null,"",176,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G193=8,G193=1),Resolucion!$D$25,IF(D193=\"Pg\",0,1)),IF(D193=\"PG\",0,1))","v":1},28,12,2039,"2039-12-28",30,174165.80781097832,0,0,0,0,{"$f":"IF(OR(D193=\"PG\",D193=0),0,E193*((1+$I$8)^-SUMIF(D$18:D193,\"PP\",J$18:J193)))","v":0.30280322218942224},2155.9232059979768,1169.3544777755637,1120.5880515892145,48.76642618634925,85,0,3325.2776837735405,3410.2776837735405,172009.88460498035,{"$error":"#VALUE!"},3410.2776837735405,"2039-12-28",174165.80781097832,2155.9232059979768,1120.5880515892145,48.76642618634925,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL193)","v":0.30280322218942224},951405.34691441292,-5383.7693572468443,6121.3706488672815,266.39349713207696,1003.9947887525142,85,1088.9947887525141,956789.11627165973]
[null,"",177,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G194=8,G194=1),Resolucion!$D$25,IF(D194=\"Pg\",0,1)),IF(D194=\"PG\",0,1))","v":1},28,1,2040,"2040-01-28",31,172009.88460498035,0,0,0,0,{"$f":"IF(OR(D194=\"PG\",D194=0),0,E194*((1+$I$8)^-SUMIF(D$18:D194,\"PP\",J$18:J194)))","v":0.30071666777830364},2131.7797745429461,1193.4979092305941,1143.7297159522927,49.768193278301418,85,0,3325.2776837735405,3410.2776837735405,169878.1048304374,{"$error":"#VALUE!"},3410.2776837735405,"2040-01-28",172009.88460498035,2131.7797745429461,1143.7297159522927,49.768193278301418,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL194)","v":0.30071666777830364},956789.11627165973,-5634.727238573063,6361.8910430217575,276.83098430381978,1003.9947887525143,85,1088.9947887525143,962423.84351023275]
[null,"",178,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G195=8,G195=1),Resolucion!$D$25,IF(D195=\"Pg\",0,1)),IF(D195=\"PG\",0,1))","v":1},28,2,2040,"2040-02-28",31,169878.1048304374,0,0,0,0,{"$f":"IF(OR(D195=\"PG\",D195=0),0,E195*((1+$I$8)^-SUMIF(D$18:D195,\"PP\",J$18:J195)))","v":0.29864449138231669},2146.5712192886945,1178.706464484846,1129.5550661546365,49.151398330209489,85,0,3325.2776837735405,3410.2776837735405,167731.53361114871,{"$error":"#VALUE!"},3410.2776837735405,"2040-02-28",169878.1048304374,2146.5712192886945,1129.5550661546365,49.151398330209489,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL195)","v":0.29864449138231669},962423.84351023275,-5673.8240334681104,6399.3575235024682,278.461298718156,1003.9947887525138,85,1088.9947887525138,968097.6675437009]
[null,"",179,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G196=8,G196=1),Resolucion!$D$25,IF(D196=\"Pg\",0,1)),IF(D196=\"PG\",0,1))","v":1},28,3,2040,"2040-03-28",29,167731.53361114871,0,0,0,0,{"$f":"IF(OR(D196=\"PG\",D196=0),0,E196*((1+$I$8)^-SUMIF(D$18:D196,\"PP\",J$18:J196)))","v":0.29671893252841874},2236.7732233023598,1088.5044604711809,1043.1051253744379,45.399335096742938,85,0,3325.2776837735405,3410.2776837735405,165494.76038784636,{"$error":"#VALUE!"},3410.2776837735405,"2040-03-28",167731.53361114871,2236.7732233023598,1043.1051253744379,45.399335096742938,85,0,3410.2776837735405,null,null,29,6.2188969653893533E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL196)","v":0.29671893252841874},968097.6675437009,-5278.536626813453,6020.4996468880327,262.03176867793451,1003.9947887525141,85,1088.9947887525141,973376.20417051436]
[null,"",180,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G197=8,G197=1),Resolucion!$D$25,IF(D197=\"Pg\",0,1)),IF(D197=\"PG\",0,1))","v":1},28,4,2040,"2040-04-28",31,165494.76038784636,0,0,0,0,{"$f":"IF(OR(D197=\"PG\",D197=0),0,E197*((1+$I$8)^-SUMIF(D$18:D197,\"PP\",J$18:J197)))","v":0.29467430369965975},2176.9852413647168,1148.2924424088235,1100.4092917373182,47.883150671505327,85,0,3325.2776837735405,3410.2776837735405,163317.77514648164,{"$error":"#VALUE!"},3410.2776837735405,"2040-04-28",165494.76038784636,2176.9852413647168,1100.4092917373182,47.883150671505327,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL197)","v":0.29467430369965975},973376.20417051436,-5749.8174543067116,6472.1820613234086,281.63018173581708,1003.9947887525141,85,1088.9947887525141,979126.02162482112]
[null,"",181,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G198=8,G198=1),Resolucion!$D$25,IF(D198=\"Pg\",0,1)),IF(D198=\"PG\",0,1))","v":1},28,5,2040,"2040-05-28",30,163317.77514648164,0,0,0,0,{"$f":"IF(OR(D198=\"PG\",D198=0),0,E198*((1+$I$8)^-SUMIF(D$18:D198,\"PP\",J$18:J198)))","v":0.29270904634900285},2228.7572239416822,1096.5204598318583,1050.7914827915229,45.728977040335316,85,0,3325.2776837735405,3410.2776837735405,161089.01792253996,{"$error":"#VALUE!"},3410.2776837735405,"2040-05-28",163317.77514648164,2228.7572239416822,1050.7914827915229,45.728977040335316,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL198)","v":0.29270904634900285},979126.02162482112,-5569.8868019220699,6299.7263046237085,274.15528605087587,1003.9947887525145,85,1088.9947887525145,984695.90842674323]
[null,"",182,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G199=8,G199=1),Resolucion!$D$25,IF(D199=\"Pg\",0,1)),IF(D199=\"PG\",0,1))","v":1},28,6,2040,"2040-06-28",31,161089.01792253996,0,0,0,0,{"$f":"IF(OR(D199=\"PG\",D199=0),0,E199*((1+$I$8)^-SUMIF(D$18:D199,\"PP\",J$18:J199)))","v":0.29069204881701571},2207.5546730751512,1117.7230106983893,1071.1145881801604,46.608422518228949,85,0,3325.2776837735405,3410.2776837735405,158881.46324946481,{"$error":"#VALUE!"},3410.2776837735405,"2040-06-28",161089.01792253996,2207.5546730751512,1071.1145881801604,46.608422518228949,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL199)","v":0.29069204881701571},984695.90842674323,-5828.3597043288173,6547.4491435807604,284.90534950057059,1003.9947887525136,85,1088.9947887525136,990524.26813107205]
[null,"",183,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G200=8,G200=1),Resolucion!$D$25,IF(D200=\"Pg\",0,1)),IF(D200=\"PG\",0,1))","v":1},28,7,2040,"2040-07-28",30,158881.46324946481,0,0,0,0,{"$f":"IF(OR(D200=\"PG\",D200=0),0,E200*((1+$I$8)^-SUMIF(D$18:D200,\"PP\",J$18:J200)))","v":0.28875335012988007},2258.5427555956094,1066.7349281779314,1022.2481184687423,44.48680970918906,85,0,3325.2776837735405,3410.2776837735405,156622.9204938692,{"$error":"#VALUE!"},3410.2776837735405,"2040-07-28",158881.46324946481,2258.5427555956094,1022.2481184687423,44.48680970918906,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL200)","v":0.28875335012988007},990524.26813107205,-5646.4149721662534,6373.0629658461885,277.34679507257874,1003.9947887525138,85,1088.9947887525138,996170.68310323835]
[null,"",184,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G201=8,G201=1),Resolucion!$D$25,IF(D201=\"Pg\",0,1)),IF(D201=\"PG\",0,1))","v":1},28,8,2040,"2040-08-28",31,156622.9204938692,0,0,0,0,{"$f":"IF(OR(D201=\"PG\",D201=0),0,E201*((1+$I$8)^-SUMIF(D$18:D201,\"PP\",J$18:J201)))","v":0.28676361048284982},2238.5428802690553,1086.7348035044852,1041.4185718422657,45.316231662219408,85,0,3325.2776837735405,3410.2776837735405,154384.37761360014,{"$error":"#VALUE!"},3410.2776837735405,"2040-08-28",156622.9204938692,2238.5428802690553,1041.4185718422657,45.316231662219408,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL201)","v":0.28676361048284982},996170.68310323835,-5907.9779170654847,6623.7473215110786,288.22538430692055,1003.9947887525144,85,1088.9947887525145,1002078.6610203038]
[null,"",185,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G202=8,G202=1),Resolucion!$D$25,IF(D202=\"Pg\",0,1)),IF(D202=\"PG\",0,1))","v":1},28,9,2040,"2040-09-28",31,154384.37761360014,0,0,0,0,{"$f":"IF(OR(D202=\"PG\",D202=0),0,E202*((1+$I$8)^-SUMIF(D$18:D202,\"PP\",J$18:J202)))","v":0.28478758172042479},2254.0751053703029,1071.2025784032376,1026.5340318143665,44.668546588871187,85,0,3325.2776837735405,3410.2776837735405,152130.30250822983,{"$error":"#VALUE!"},3410.2776837735405,"2040-09-28",154384.37761360014,2254.0751053703029,1026.5340318143665,44.668546588871187,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL202)","v":0.28478758172042479},1002078.6610203038,-5948.9706734294059,6663.0307029310206,289.93475925089939,1003.9947887525141,85,1088.9947887525141,1008027.6316937333]
[null,"",186,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G203=8,G203=1),Resolucion!$D$25,IF(D203=\"Pg\",0,1)),IF(D203=\"PG\",0,1))","v":1},28,10,2040,"2040-10-28",30,152130.30250822983,0,0,0,0,{"$f":"IF(OR(D203=\"PG\",D203=0),0,E203*((1+$I$8)^-SUMIF(D$18:D203,\"PP\",J$18:J203)))","v":0.28288826141551515},2303.8702520897177,1021.4074316838227,978.81094698215134,42.596484701671358,85,0,3325.2776837735405,3410.2776837735405,149826.43225614011,{"$error":"#VALUE!"},3410.2776837735405,"2040-10-28",152130.30250822983,2303.8702520897177,978.81094698215134,42.596484701671358,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL203)","v":0.28288826141551515},1008027.6316937333,-5763.9330821522553,6485.6801340347183,282.24773687005103,1003.9947887525141,85,1088.9947887525141,1013791.5647758855]
[null,"",187,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G204=8,G204=1),Resolucion!$D$25,IF(D204=\"Pg\",0,1)),IF(D204=\"PG\",0,1))","v":1},28,11,2040,"2040-11-28",31,149826.43225614011,0,0,0,0,{"$f":"IF(OR(D204=\"PG\",D204=0),0,E204*((1+$I$8)^-SUMIF(D$18:D204,\"PP\",J$18:J204)))","v":0.28093893688243282},2285.7006033293796,1039.5770804441609,996.22729937869519,43.349781065465677,85,0,3325.2776837735405,3410.2776837735405,147540.73165281073,{"$error":"#VALUE!"},3410.2776837735405,"2040-11-28",149826.43225614011,2285.7006033293796,996.22729937869519,43.349781065465677,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL204)","v":0.28093893688243282},1013791.5647758855,-6030.2411549218468,6740.9122509368972,293.323692737464,1003.9947887525143,85,1088.9947887525143,1019821.8059308074]
[null,"",188,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G205=8,G205=1),Resolucion!$D$25,IF(D205=\"Pg\",0,1)),IF(D205=\"PG\",0,1))","v":1},28,12,2040,"2040-12-28",30,147540.73165281073,0,0,0,0,{"$f":"IF(OR(D205=\"PG\",D205=0),0,E205*((1+$I$8)^-SUMIF(D$18:D205,\"PP\",J$18:J205)))","v":0.27906528416191373},2334.6847690049849,990.59291476855572,949.28150990638255,41.311404862173113,85,0,3325.2776837735405,3410.2776837735405,145206.04688380574,{"$error":"#VALUE!"},3410.2776837735405,"2040-12-28",147540.73165281073,2334.6847690049849,949.28150990638255,41.311404862173113,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL205)","v":0.27906528416191373},1019821.8059308074,-5843.1195231025695,6561.564206198701,285.5501056563827,1003.9947887525142,85,1088.9947887525141,1025664.9254539099]
[null,"",189,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G206=8,G206=1),Resolucion!$D$25,IF(D206=\"Pg\",0,1)),IF(D206=\"PG\",0,1))","v":1},28,1,2041,"2041-01-28",31,145206.04688380574,0,0,0,0,{"$f":"IF(OR(D206=\"PG\",D206=0),0,E206*((1+$I$8)^-SUMIF(D$18:D206,\"PP\",J$18:J206)))","v":0.27714230297483161},2317.7593439906186,1007.518339782922,965.50539021849852,42.012949564423472,85,0,3325.2776837735405,3410.2776837735405,142888.28753981512,{"$error":"#VALUE!"},3410.2776837735405,"2041-01-28",145206.04688380574,2317.7593439906186,965.50539021849852,42.012949564423472,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL206)","v":0.27714230297483161},1025664.9254539099,-6112.6249736035816,6819.8607105958408,296.75905176025469,1003.994788752514,85,1088.9947887525141,1031777.5504275134]
[null,"",190,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G207=8,G207=1),Resolucion!$D$25,IF(D207=\"Pg\",0,1)),IF(D207=\"PG\",0,1))","v":1},28,2,2041,"2041-02-28",31,142888.28753981512,0,0,0,0,{"$f":"IF(OR(D207=\"PG\",D207=0),0,E207*((1+$I$8)^-SUMIF(D$18:D207,\"PP\",J$18:J207)))","v":0.2752325726536069},2333.8412158987658,991.43646787477473,950.09412334720264,41.342344527572145,85,0,3325.2776837735405,3410.2776837735405,140554.44632391635,{"$error":"#VALUE!"},3410.2776837735405,"2041-02-28",142888.28753981512,2333.8412158987658,950.09412334720264,41.342344527572145,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL207)","v":0.2752325726536069},1031777.5504275134,-6155.037682284018,6860.5048331172748,298.5276379192577,1003.9947887525144,85,1088.9947887525145,1037932.5881097974]
[null,"",191,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G208=8,G208=1),Resolucion!$D$25,IF(D208=\"Pg\",0,1)),IF(D208=\"PG\",0,1))","v":1},28,3,2041,"2041-03-28",28,140554.44632391635,0,0,0,0,{"$f":"IF(OR(D208=\"PG\",D208=0),0,E208*((1+$I$8)^-SUMIF(D$18:D208,\"PP\",J$18:J208)))","v":0.27351896838296752},2444.6839585212178,880.59372525232277,843.86216328021851,36.731561972104295,85,0,3325.2776837735405,3410.2776837735405,138109.76236539512,{"$error":"#VALUE!"},3410.2776837735405,"2041-03-28",140554.44632391635,2444.6839585212178,843.86216328021851,36.731561972104295,85,0,3410.2776837735405,null,null,28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL208)","v":0.27351896838296752},1037932.5881097974,-5498.8014459395527,6231.54985167007,271.24638302199628,1003.9947887525136,85,1088.9947887525136,1043431.389555737]
[null,"",192,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G209=8,G209=1),Resolucion!$D$25,IF(D209=\"Pg\",0,1)),IF(D209=\"PG\",0,1))","v":1},28,4,2041,"2041-04-28",31,138109.76236539512,0,0,0,0,{"$f":"IF(OR(D209=\"PG\",D209=0),0,E209*((1+$I$8)^-SUMIF(D$18:D209,\"PP\",J$18:J209)))","v":0.27163420571142938},2366.9972163110288,958.28046746251187,918.32070955205131,39.95975791046051,85,0,3325.2776837735405,3410.2776837735405,135742.76514908409,{"$error":"#VALUE!"},3410.2776837735405,"2041-04-28",138109.76236539512,2366.9972163110288,918.32070955205131,39.95975791046051,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL209)","v":0.27163420571142938},1043431.389555737,-6235.8983413443166,6937.9936480565239,301.89948204030696,1003.9947887525143,85,1088.9947887525143,1049667.2878970813]
[null,{"$f":"IF(D210=\"PG\",\"Periodo de Gracia\",\"\")","v":""},193,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G210=8,G210=1),Resolucion!$D$25,IF(D210=\"Pg\",0,1)),IF(D210=\"PG\",0,1))","v":1},28,5,2041,"2041-05-28",30,135742.76514908409,{"$f":"IF(D210=\"PG\",((($I$8+1)^J210-1)*K210),0)","v":0},{"$f":"IF(D210=\"PG\",((($I$6+1)^J210-1)*K210),0)","v":0},{"$f":"IF(D210=\"PG\",((($I$7+1)^J210-1)*K210),0)","v":0},{"$f":"IF(D210=\"PG\",(+$I$12),0)","v":0},{"$f":"IF(OR(D210=\"PG\",D210=0),0,E210*((1+$I$8)^-SUMIF(D$18:D210,\"PP\",J$18:J210)))","v":0.26982260859297702},{"$f":"+IF(D210=\"PG\",0,X210-SUM(R210,U210,V210))","v":2413.8966713477894},{"$f":"S210+T210","v":911.38101242575124},{"$f":"IF(OR(D210=\"PG\",D210=0),0,IF(O194>=0,K210*((1+$I$6)^J210-1),K210*((1+$I$6)^(J210+O194)-1)))","v":873.37303818457247},{"$f":"IF(OR(D210=\"PG\",D210=0),0,IF(O194>=0,K210*((1+$I$7)^30-1)*J210/30,K210*((1+$I$7)^(30+O194)-1)*J210/30))","v":38.007974241178736},{"$f":"IF(OR(D210=\"PG\",D210=0),0,$I$12)","v":85},{"$f":"IF(OR(D210=\"PG\",D210=0),0,$I$11)","v":0},{"$f":"IF(OR(D210=\"PG\",D210=0),0,E210*$N$10)","v":3325.2776837735405},{"$f":"IF(OR(D210=\"PG\",D210=0),0,W210+U210+V210)","v":3410.2776837735405},{"$f":"+K210+N210+O210+M210-Q210","v":133328.86847773631},{"$error":"#VALUE!"},{"$f":"+X210","v":3410.2776837735405},{"$f":"+I210","v":"2041-05-28"},{"$f":"+K210","v":135742.76514908409},{"$f":"+Q210","v":2413.8966713477894},{"$f":"+IF(D210=\"PG\",M210,S210)","v":873.37303818457247},{"$f":"+IF(D210=\"PG\",N210,T210)","v":38.007974241178736},{"$f":"+IF(D210=\"PG\",O210,U210)","v":85},0,{"$f":"+X210","v":3410.2776837735405},null,null,{"$f":"+J210","v":30},{"$f":"+(1+$S$6)^(AL210/360)-1","v":6.4340301100052066E-3},{"$f":"+$R$7*AL210/30","v":2.7999999999583913E-4},{"$f":"1/(1+$R$10)^SUM($AL$18:AL210)","v":0.26982260859297702},1049667.2878970813,{"$f":"+$AR$13-AR210-AS210","v":-6043.5029876716262},{"$f":"+AP210*AM210","v":6753.5909358173249},{"$f":"+AP210*AN210","v":293.90684060681525},{"$f":"+AQ210+AR210+AS210","v":1003.9947887525138},{"$f":"+U210","v":85},{"$f":"+AT210+AU210","v":1088.9947887525138},{"$f":"+AP210-AQ210","v":1055710.790884753}]
[null,"",{"$f":"+C210+1","v":194},"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G211=8,G211=1),Resolucion!$D$25,IF(D211=\"Pg\",0,1)),IF(D211=\"PG\",0,1))","v":1},{"$f":"F210","v":28},{"$f":"IF(G210=12,1,G210+1)","v":6},{"$f":"IF(G210=12,H210+1,H210)","v":2041},{"$f":"DATE(H211,G211,F211)","v":"2041-06-28"},{"$f":"+I211-I210","v":31},{"$f":"+Y210","v":133328.86847773631},0,0,0,0,{"$f":"IF(OR(D211=\"PG\",D211=0),0,E211*((1+$I$8)^-SUMIF(D$18:D211,\"PP\",J$18:J211)))","v":0.26796331677267071},2400.1696521409685,925.10803163257174,886.53154568691991,38.576485945651783,85,0,3325.2776837735405,3410.2776837735405,130928.69882559535,{"$f":"YEAR(I211-$Z$17)-1900","v":{"$error":"#VALUE!"}},3410.2776837735405,"2041-06-28",133328.86847773631,2400.1696521409685,886.53154568691991,38.576485945651783,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL211)","v":0.26796331677267071},{"$f":"+AW210","v":1055710.790884753},-6321.099490373862,7019.6419569682603,305.45232215811609,1003.9947887525144,85,1088.9947887525145,1062031.8903751269]
[null,"",195,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G212=8,G212=1),Resolucion!$D$25,IF(D212=\"Pg\",0,1)),IF(D212=\"PG\",0,1))","v":1},28,7,2041,"2041-07-28",30,130928.69882559535,0,0,0,0,{"$f":"IF(OR(D212=\"PG\",D212=0),0,E212*((1+$I$8)^-SUMIF(D$18:D212,\"PP\",J$18:J212)))","v":0.26617620173962514},2446.2184575952347,879.05922617830572,842.39919050768378,36.660035670621923,85,0,3325.2776837735405,3410.2776837735405,128482.48036800011,{"$error":"#VALUE!"},3410.2776837735405,"2041-07-28",130928.69882559535,2446.2184575952347,842.39919050768378,36.660035670621923,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL212)","v":0.26617620173962514},1062031.8903751269,-6126.5193010074172,6833.1451604593149,297.36892930061657,1003.9947887525143,85,1088.9947887525143,1068158.4096761344]
[null,"",196,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G213=8,G213=1),Resolucion!$D$25,IF(D213=\"Pg\",0,1)),IF(D213=\"PG\",0,1))","v":1},28,8,2041,"2041-08-28",31,128482.48036800011,0,0,0,0,{"$f":"IF(OR(D213=\"PG\",D213=0),0,E213*((1+$I$8)^-SUMIF(D$18:D213,\"PP\",J$18:J213)))","v":0.26434203655519006},2433.7965224198106,891.48116135373016,854.30689703447456,37.174264319255606,85,0,3325.2776837735405,3410.2776837735405,126048.68384558029,{"$error":"#VALUE!"},3410.2776837735405,"2041-08-28",128482.48036800011,2433.7965224198106,854.30689703447456,37.174264319255606,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL213)","v":0.26434203655519006},1068158.4096761344,-6407.4678234294324,7102.4087789869109,309.05383319503557,1003.9947887525141,85,1088.9947887525141,1074565.8774995639]
[null,"",197,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G214=8,G214=1),Resolucion!$D$25,IF(D214=\"Pg\",0,1)),IF(D214=\"PG\",0,1))","v":1},28,9,2041,"2041-09-28",31,126048.68384558029,0,0,0,0,{"$f":"IF(OR(D214=\"PG\",D214=0),0,E214*((1+$I$8)^-SUMIF(D$18:D214,\"PP\",J$18:J214)))","v":0.26252051022389727},2450.6835232318358,874.59416054170458,838.12407468292531,36.470085858779278,85,0,3325.2776837735405,3410.2776837735405,123598.00032234845,{"$error":"#VALUE!"},3410.2776837735405,"2041-09-28",126048.68384558029,2450.6835232318358,838.12407468292531,36.470085858779278,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL214)","v":0.26252051022389727},1074565.8774995639,-6451.926311779026,7145.0133733129533,310.90772721858696,1003.9947887525142,85,1088.9947887525141,1081017.8038113429]
[null,"",198,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G215=8,G215=1),Resolucion!$D$25,IF(D215=\"Pg\",0,1)),IF(D215=\"PG\",0,1))","v":1},28,10,2041,"2041-10-28",30,123598.00032234845,0,0,0,0,{"$f":"IF(OR(D215=\"PG\",D215=0),0,E215*((1+$I$8)^-SUMIF(D$18:D215,\"PP\",J$18:J215)))","v":0.26076969464229316},2495.4369880733739,829.84069570016641,795.23325561042316,34.607440089743292,85,0,3325.2776837735405,3410.2776837735405,121102.56333427508,{"$error":"#VALUE!"},3410.2776837735405,"2041-10-28",123598.00032234845,2495.4369880733739,795.23325561042316,34.607440089743292,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL215)","v":0.26076969464229316},1081017.8038113429,-6253.9912954840456,6955.301099173882,302.68498506267804,1003.9947887525144,85,1088.9947887525145,1087271.795106827]
[null,"",199,{"$f":"IF(C216<=$I$4,\"PG\",IF(AND(C216>$I$4,C216<=$I$9),\"PP\",0))","v":"PP"},{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G216=8,G216=1),Resolucion!$D$25,IF(D216=\"Pg\",0,1)),IF(D216=\"PG\",0,1))","v":1},28,11,2041,"2041-11-28",31,121102.56333427508,0,0,0,0,{"$f":"IF(OR(D216=\"PG\",D216=0),0,E216*((1+$I$8)^-SUMIF(D$18:D216,\"PP\",J$18:J216)))","v":0.25897278458067713},2485.0023910259861,840.27529274755454,805.23628442335826,35.039008324196239,85,0,3325.2776837735405,3410.2776837735405,118617.56094324909,{"$error":"#VALUE!"},3410.2776837735405,"2041-11-28",121102.56333427508,2485.0023910259861,805.23628442335826,35.039008324196239,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL216)","v":0.25897278458067713},1087271.795106827,-6540.0868621680338,7229.4976782076474,314.5839727129005,1003.9947887525141,85,1088.9947887525141,1093811.8819689951]
[null,"",200,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G217=8,G217=1),Resolucion!$D$25,IF(D217=\"Pg\",0,1)),IF(D217=\"PG\",0,1))","v":1},28,12,2041,"2041-12-28",30,118617.56094324909,0,0,0,0,{"$f":"IF(OR(D217=\"PG\",D217=0),0,E217*((1+$I$8)^-SUMIF(D$18:D217,\"PP\",J$18:J217)))","v":0.25724562967735726},2528.8758080256821,796.40187574785841,763.18895868424227,33.212917063616196,85,0,3325.2776837735405,3410.2776837735405,116088.68513522341,{"$error":"#VALUE!"},3410.2776837735405,"2041-12-28",118617.56094324909,2528.8758080256821,763.18895868424227,33.212917063616196,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL217)","v":0.25724562967735726},1093811.8819689951,-6339.8911214642294,7037.6185832699757,306.26732694676741,1003.9947887525137,85,1088.9947887525136,1100151.7730904594]
[null,"",201,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G218=8,G218=1),Resolucion!$D$25,IF(D218=\"Pg\",0,1)),IF(D218=\"PG\",0,1))","v":1},28,1,2042,"2042-01-28",31,116088.68513522341,0,0,0,0,{"$f":"IF(OR(D218=\"PG\",D218=0),0,E218*((1+$I$8)^-SUMIF(D$18:D218,\"PP\",J$18:J218)))","v":0.25547300321894884},2519.7913984219704,805.48628535157036,771.89795911961153,33.588326231958845,85,0,3325.2776837735405,3410.2776837735405,113568.89373680143,{"$error":"#VALUE!"},3410.2776837735405,"2042-01-28",116088.68513522341,2519.7913984219704,771.89795911961153,33.588326231958845,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL218)","v":0.25547300321894884},1100151.7730904594,-6629.4551378906963,7315.1393469671011,318.3105796761094,1003.9947887525143,85,1088.9947887525143,1106781.2282283502]
[null,"",202,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G219=8,G219=1),Resolucion!$D$25,IF(D219=\"Pg\",0,1)),IF(D219=\"PG\",0,1))","v":1},28,2,2042,"2042-02-28",31,113568.89373680143,0,0,0,0,{"$f":"IF(OR(D219=\"PG\",D219=0),0,E219*((1+$I$8)^-SUMIF(D$18:D219,\"PP\",J$18:J219)))","v":0.2537125915630426},2537.2750783431575,788.00260543038291,755.14333884302334,32.859266587359585,85,0,3325.2776837735405,3410.2776837735405,111031.61865845828,{"$error":"#VALUE!"},3410.2776837735405,"2042-02-28",113568.89373680143,2537.2750783431575,755.14333884302334,32.859266587359585,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL219)","v":0.2537125915630426},1106781.2282283502,-6675.4538946748262,7359.2199813980296,320.22870202931063,1003.9947887525141,85,1088.9947887525141,1113456.6821230249]
[null,"",203,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G220=8,G220=1),Resolucion!$D$25,IF(D220=\"Pg\",0,1)),IF(D220=\"PG\",0,1))","v":1},28,3,2042,"2042-03-28",28,111031.61865845828,0,0,0,0,{"$f":"IF(OR(D220=\"PG\",D220=0),0,E220*((1+$I$8)^-SUMIF(D$18:D220,\"PP\",J$18:J220)))","v":0.25213297118517192},2629.6486997574711,695.62898401606935,666.61272100709016,29.016263008979241,85,0,3325.2776837735405,3410.2776837735405,108401.96995870081,{"$error":"#VALUE!"},3410.2776837735405,"2042-03-28",111031.61865845828,2629.6486997574711,666.61272100709016,29.016263008979241,85,0,3410.2776837735405,null,null,28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL220)","v":0.25213297118517192},1113456.6821230249,-5971.9707054886048,6684.9821479839593,290.98334625715978,1003.9947887525143,85,1088.9947887525143,1119428.6528285136]
[null,"",204,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G221=8,G221=1),Resolucion!$D$25,IF(D221=\"Pg\",0,1)),IF(D221=\"PG\",0,1))","v":1},28,4,2042,"2042-04-28",31,108401.96995870081,0,0,0,0,{"$f":"IF(OR(D221=\"PG\",D221=0),0,E221*((1+$I$8)^-SUMIF(D$18:D221,\"PP\",J$18:J221)))","v":0.25039557499958653},2573.1259990066924,752.15168476684812,720.78738145926343,31.364303307584684,85,0,3325.2776837735405,3410.2776837735405,105828.84395969412,{"$error":"#VALUE!"},3410.2776837735405,"2042-04-28",108401.96995870081,2573.1259990066924,720.78738145926343,31.364303307584684,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL221)","v":0.25039557499958653},1119428.6528285136,-6763.2085888431957,7443.3153540488065,323.88802354690358,1003.9947887525144,85,1088.9947887525145,1126191.8614173569]
[null,"",205,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G222=8,G222=1),Resolucion!$D$25,IF(D222=\"Pg\",0,1)),IF(D222=\"PG\",0,1))","v":1},28,5,2042,"2042-05-28",30,105828.84395969412,0,0,0,0,{"$f":"IF(OR(D222=\"PG\",D222=0),0,E222*((1+$I$8)^-SUMIF(D$18:D222,\"PP\",J$18:J222)))","v":0.24872562367311649},2614.7396389215519,710.53804485198862,680.90596854371461,29.632076308274012,85,0,3325.2776837735405,3410.2776837735405,103214.10432077256,{"$error":"#VALUE!"},3410.2776837735405,"2042-05-28",105828.84395969412,2614.7396389215519,680.90596854371461,29.632076308274012,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL222)","v":0.24872562367311649},1126191.8614173569,-6557.2912784417458,7245.9523460020855,315.33372119217398,1003.9947887525136,85,1088.9947887525136,1132749.1526957985]
[null,"",206,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G223=8,G223=1),Resolucion!$D$25,IF(D223=\"Pg\",0,1)),IF(D223=\"PG\",0,1))","v":1},28,6,2042,"2042-06-28",31,103214.10432077256,0,0,0,0,{"$f":"IF(OR(D223=\"PG\",D223=0),0,E223*((1+$I$8)^-SUMIF(D$18:D223,\"PP\",J$18:J223)))","v":0.24701170681489781},2609.1222256564329,716.15545811710751,686.29217726740774,29.863280849699755,85,0,3325.2776837735405,3410.2776837735405,100604.98209511612,{"$error":"#VALUE!"},3410.2776837735405,"2042-06-28",103214.10432077256,2609.1222256564329,686.29217726740774,29.863280849699755,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL223)","v":0.24701170681489781},1132749.1526957985,-6855.6334444148433,7531.8861449922433,327.74208817511408,1003.9947887525141,85,1088.9947887525141,1139604.7861402135]
[null,"",207,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G224=8,G224=1),Resolucion!$D$25,IF(D224=\"Pg\",0,1)),IF(D224=\"PG\",0,1))","v":1},28,7,2042,"2042-07-28",30,100604.98209511612,0,0,0,0,{"$f":"IF(OR(D224=\"PG\",D224=0),0,E224*((1+$I$8)^-SUMIF(D$18:D224,\"PP\",J$18:J224)))","v":0.24536432335993916},2649.8128047708146,675.46487900272575,647.29548401651186,28.169394986213909,85,0,3325.2776837735405,3410.2776837735405,97955.169290345308,{"$error":"#VALUE!"},3410.2776837735405,"2042-07-28",100604.98209511612,2649.8128047708146,647.29548401651186,28.169394986213909,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL224)","v":0.24536432335993916},1139604.7861402135,-6647.3460588941816,7332.251507532178,319.08934011451805,1003.9947887525145,85,1088.9947887525145,1146252.1321991077]
[null,"",208,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G225=8,G225=1),Resolucion!$D$25,IF(D225=\"Pg\",0,1)),IF(D225=\"PG\",0,1))","v":1},28,8,2042,"2042-08-28",31,97955.169290345308,0,0,0,0,{"$f":"IF(OR(D225=\"PG\",D225=0),0,E225*((1+$I$8)^-SUMIF(D$18:D225,\"PP\",J$18:J225)))","v":0.24367356852735833},2645.6115703124597,679.66611346108107,651.32441781349564,28.341695647585411,85,0,3325.2776837735405,3410.2776837735405,95309.557720032841,{"$error":"#VALUE!"},3410.2776837735405,"2042-08-28",97955.169290345308,2645.6115703124597,651.32441781349564,28.341695647585411,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL225)","v":0.24367356852735833},1146252.1321991077,-6949.3244427117888,7621.6702812196227,331.64895024468012,1003.994788752514,85,1088.9947887525141,1153201.4566418196]
[null,"",209,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G226=8,G226=1),Resolucion!$D$25,IF(D226=\"Pg\",0,1)),IF(D226=\"PG\",0,1))","v":1},28,9,2042,"2042-09-28",31,95309.557720032841,0,0,0,0,{"$f":"IF(OR(D226=\"PG\",D226=0),0,E226*((1+$I$8)^-SUMIF(D$18:D226,\"PP\",J$18:J226)))","v":0.24199446433682986},2663.9682588542573,661.30942491928329,633.73319288603022,27.576232033253046,85,0,3325.2776837735405,3410.2776837735405,92645.589461178577,{"$error":"#VALUE!"},3410.2776837735405,"2042-09-28",95309.557720032841,2663.9682588542573,633.73319288603022,27.576232033253046,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL226)","v":0.24199446433682986},1153201.4566418196,-6997.5426262887895,7667.8777935912285,333.65962145007484,1003.9947887525138,85,1088.9947887525138,1160198.9992681083]
[null,"",210,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G227=8,G227=1),Resolucion!$D$25,IF(D227=\"Pg\",0,1)),IF(D227=\"PG\",0,1))","v":1},28,10,2042,"2042-10-28",30,92645.589461178577,0,0,0,0,{"$f":"IF(OR(D227=\"PG\",D227=0),0,E227*((1+$I$8)^-SUMIF(D$18:D227,\"PP\",J$18:J227)))","v":0.24038054213904994},2703.2524065723919,622.02527720114858,596.08451215240405,25.940765048744517,85,0,3325.2776837735405,3410.2776837735405,89942.337054606178,{"$error":"#VALUE!"},3410.2776837735405,"2042-10-28",92645.589461178577,2703.2524065723919,596.08451215240405,25.940765048744517,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL227)","v":0.24038054213904994},1160198.9992681083,-6785.6162259266457,7464.755294888917,324.85571979024286,1003.9947887525141,85,1088.9947887525141,1166984.615494035]
[null,"",211,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G228=8,G228=1),Resolucion!$D$25,IF(D228=\"Pg\",0,1)),IF(D228=\"PG\",0,1))","v":1},28,11,2042,"2042-11-28",31,89942.337054606178,0,0,0,0,{"$f":"IF(OR(D228=\"PG\",D228=0),0,E228*((1+$I$8)^-SUMIF(D$18:D228,\"PP\",J$18:J228)))","v":0.23872412951265606},2701.2089479999813,624.06873577355907,598.04541958614641,26.023316187412671,85,0,3325.2776837735405,3410.2776837735405,87241.128106606193,{"$error":"#VALUE!"},3410.2776837735405,"2042-11-28",89942.337054606178,2701.2089479999813,598.04541958614641,26.023316187412671,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL228)","v":0.23872412951265606},1166984.615494035,-7093.1776609293274,7759.5249009372519,337.64754874458993,1003.9947887525144,85,1088.9947887525145,1174077.7931549642]
[null,"",212,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G229=8,G229=1),Resolucion!$D$25,IF(D229=\"Pg\",0,1)),IF(D229=\"PG\",0,1))","v":1},28,12,2042,"2042-12-28",30,87241.128106606193,0,0,0,0,{"$f":"IF(OR(D229=\"PG\",D229=0),0,E229*((1+$I$8)^-SUMIF(D$18:D229,\"PP\",J$18:J229)))","v":0.23713201800373368},2739.5381228353281,585.73956093821243,561.31204506872575,24.427515869486736,85,0,3325.2776837735405,3410.2776837735405,84501.589983770871,{"$error":"#VALUE!"},3410.2776837735405,"2042-12-28",87241.128106606193,2739.5381228353281,561.31204506872575,24.427515869486736,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL229)","v":0.23713201800373368},1174077.7931549642,-6878.7988659734956,7554.0518726475048,328.7417820785048,1003.994788752514,85,1088.9947887525141,1180956.5920209377]
[null,"",213,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G230=8,G230=1),Resolucion!$D$25,IF(D230=\"Pg\",0,1)),IF(D230=\"PG\",0,1))","v":1},28,1,2043,"2043-01-28",31,84501.589983770871,0,0,0,0,{"$f":"IF(OR(D230=\"PG\",D230=0),0,E230*((1+$I$8)^-SUMIF(D$18:D230,\"PP\",J$18:J230)))","v":0.23549799028564811},2738.9598032406948,586.31788053284583,561.86875383123811,24.449126701607721,85,0,3325.2776837735405,3410.2776837735405,81762.630180530177,{"$error":"#VALUE!"},3410.2776837735405,"2043-01-28",84501.589983770871,2738.9598032406948,561.86875383123811,24.449126701607721,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL230)","v":0.23549799028564811},1180956.5920209377,-7190.1228150463285,7852.4274965125287,341.69010728631372,1003.994788752514,85,1088.9947887525141,1188146.7148359839]
[null,"",214,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G231=8,G231=1),Resolucion!$D$25,IF(D231=\"Pg\",0,1)),IF(D231=\"PG\",0,1))","v":1},28,2,2043,"2043-02-28",31,81762.630180530177,0,0,0,0,{"$f":"IF(OR(D231=\"PG\",D231=0),0,E231*((1+$I$8)^-SUMIF(D$18:D231,\"PP\",J$18:J231)))","v":0.23387522231479507},2757.9641924718226,567.31349130171816,543.65683696983626,23.656654331881853,85,0,3325.2776837735405,3410.2776837735405,79004.665988058361,{"$error":"#VALUE!"},3410.2776837735405,"2043-02-28",81762.630180530177,2757.9641924718226,543.65683696983626,23.656654331881853,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL231)","v":0.23387522231479507},1188146.7148359839,-7240.0117883839712,7900.2361276490492,343.77044948743617,1003.9947887525142,85,1088.9947887525141,1195386.726624368]
[null,"",215,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G232=8,G232=1),Resolucion!$D$25,IF(D232=\"Pg\",0,1)),IF(D232=\"PG\",0,1))","v":1},28,3,2043,"2043-03-28",28,79004.665988058361,0,0,0,0,{"$f":"IF(OR(D232=\"PG\",D232=0),0,E232*((1+$I$8)^-SUMIF(D$18:D232,\"PP\",J$18:J232)))","v":0.23241910985001152},2830.3021425913776,494.97554118216317,474.32898847092406,20.646552711239107,85,0,3325.2776837735405,3410.2776837735405,76174.363845466985,{"$error":"#VALUE!"},3410.2776837735405,"2043-03-28",79004.665988058361,2830.3021425913776,474.32898847092406,20.646552711239107,85,0,3410.2776837735405,null,null,28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL232)","v":0.23241910985001152},1195386.726624368,-6485.274161796624,7176.8745526626126,312.39439788652589,1003.9947887525145,85,1088.9947887525145,1201872.0007861645]
[null,"",216,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G233=8,G233=1),Resolucion!$D$25,IF(D233=\"Pg\",0,1)),IF(D233=\"PG\",0,1))","v":1},28,4,2043,"2043-04-28",31,76174.363845466985,0,0,0,0,{"$f":"IF(OR(D233=\"PG\",D233=0),0,E233*((1+$I$8)^-SUMIF(D$18:D233,\"PP\",J$18:J233)))","v":0.23081755780779964},2796.7386164093668,528.53906736417343,506.49928475854585,22.039782605627597,85,0,3325.2776837735405,3410.2776837735405,73377.625229057623,{"$error":"#VALUE!"},3410.2776837735405,"2043-04-28",76174.363845466985,2796.7386164093668,506.49928475854585,22.039782605627597,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL233)","v":0.23081755780779964},1201872.0007861645,-7335.2452694292715,7991.4984259594894,347.74163222229606,1003.994788752514,85,1088.9947887525141,1209207.2460555937]
[null,"",217,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G234=8,G234=1),Resolucion!$D$25,IF(D234=\"Pg\",0,1)),IF(D234=\"PG\",0,1))","v":1},28,5,2043,"2043-05-28",30,73377.625229057623,0,0,0,0,{"$f":"IF(OR(D234=\"PG\",D234=0),0,E234*((1+$I$8)^-SUMIF(D$18:D234,\"PP\",J$18:J234)))","v":0.22927817722236252},2832.6180985852752,492.65958518826528,472.11385012443446,20.545735063830818,85,0,3325.2776837735405,3410.2776837735405,70545.007130472353,{"$error":"#VALUE!"},3410.2776837735405,"2043-05-28",73377.625229057623,2832.6180985852752,472.11385012443446,20.545735063830818,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL234)","v":0.22927817722236252},1209207.2460555937,-7114.6590704961854,7780.0758303581642,338.57802889053488,1003.9947887525136,85,1088.9947887525136,1216321.9051260899]
[null,"",218,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G235=8,G235=1),Resolucion!$D$25,IF(D235=\"Pg\",0,1)),IF(D235=\"PG\",0,1))","v":1},28,6,2043,"2043-06-28",31,70545.007130472353,0,0,0,0,{"$f":"IF(OR(D235=\"PG\",D235=0),0,E235*((1+$I$8)^-SUMIF(D$18:D235,\"PP\",J$18:J235)))","v":0.22769826869762005},2835.7981476978657,489.47953607567467,469.06851401289464,20.411022062780024,85,0,3325.2776837735405,3410.2776837735405,67709.208982774493,{"$error":"#VALUE!"},3410.2776837735405,"2043-06-28",70545.007130472353,2835.7981476978657,469.06851401289464,20.411022062780024,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL235)","v":0.22769826869762005},1216321.9051260899,-7435.5065460290916,8087.578863570353,351.92247121125234,1003.9947887525136,85,1088.9947887525136,1223757.4116721191]
[null,"",219,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G236=8,G236=1),Resolucion!$D$25,IF(D236=\"Pg\",0,1)),IF(D236=\"PG\",0,1))","v":1},28,7,2043,"2043-07-28",30,67709.208982774493,0,0,0,0,{"$f":"IF(OR(D236=\"PG\",D236=0),0,E236*((1+$I$8)^-SUMIF(D$18:D236,\"PP\",J$18:J236)))","v":0.22617969143902772},2870.6760159388396,454.60166783470123,435.64308931980611,18.95857851489513,85,0,3325.2776837735405,3410.2776837735405,64838.532966835657,{"$error":"#VALUE!"},3410.2776837735405,"2043-07-28",67709.208982774493,2870.6760159388396,435.64308931980611,18.95857851489513,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL236)","v":0.22617969143902772},1223757.4116721191,-7212.3493205510385,7873.6920340404513,342.65207526310144,1003.9947887525142,85,1088.9947887525141,1230969.7609926702]
[null,"",220,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G237=8,G237=1),Resolucion!$D$25,IF(D237=\"Pg\",0,1)),IF(D237=\"PG\",0,1))","v":1},28,8,2043,"2043-08-28",31,64838.532966835657,0,0,0,0,{"$f":"IF(OR(D237=\"PG\",D237=0),0,E237*((1+$I$8)^-SUMIF(D$18:D237,\"PP\",J$18:J237)))","v":0.22462113393932473},2875.3927616877504,449.88492208579004,431.12497321433102,18.759948871459006,85,0,3325.2776837735405,3410.2776837735405,61963.140205147909,{"$error":"#VALUE!"},3410.2776837735405,"2043-08-28",64838.532966835657,2875.3927616877504,431.12497321433102,18.759948871459006,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL237)","v":0.22462113393932473},1230969.7609926702,-7537.1413177262084,8184.975522303469,356.16058417525329,1003.9947887525138,85,1088.9947887525138,1238506.9023103963]
[null,"",221,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G238=8,G238=1),Resolucion!$D$25,IF(D238=\"Pg\",0,1)),IF(D238=\"PG\",0,1))","v":1},28,9,2043,"2043-09-28",31,61963.140205147909,0,0,0,0,{"$f":"IF(OR(D238=\"PG\",D238=0),0,E238*((1+$I$8)^-SUMIF(D$18:D238,\"PP\",J$18:J238)))","v":0.22307331613718007},2895.3437968109479,429.93388696259251,412.00588506350277,17.928001899089715,85,0,3325.2776837735405,3410.2776837735405,59067.796408336959,{"$error":"#VALUE!"},3410.2776837735405,"2043-09-28",61963.140205147909,2895.3437968109479,412.00588506350277,17.928001899089715,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL238)","v":0.22307331613718007},1238506.9023103963,-7589.4380937221904,8235.0915520782219,358.34133039648299,1003.9947887525145,85,1088.9947887525145,1246096.3404041184]
[null,"",222,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G239=8,G239=1),Resolucion!$D$25,IF(D239=\"Pg\",0,1)),IF(D239=\"PG\",0,1))","v":1},28,10,2043,"2043-10-28",30,59067.796408336959,0,0,0,0,{"$f":"IF(OR(D239=\"PG\",D239=0),0,E239*((1+$I$8)^-SUMIF(D$18:D239,\"PP\",J$18:J239)))","v":0.22158558385523386},2928.6947201565545,396.58296361698598,380.04398062289738,16.538982994088574,85,0,3325.2776837735405,3410.2776837735405,56139.101688180403,{"$error":"#VALUE!"},3410.2776837735405,"2043-10-28",59067.796408336959,2928.6947201565545,380.04398062289738,16.538982994088574,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL239)","v":0.22158558385523386},1246096.3404041184,-7362.3335606828496,8017.4213741273952,348.90697530796831,1003.994788752514,85,1088.9947887525141,1253458.6739648012]
[null,"",223,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G240=8,G240=1),Resolucion!$D$25,IF(D240=\"Pg\",0,1)),IF(D240=\"PG\",0,1))","v":1},28,11,2043,"2043-11-28",31,56139.101688180403,0,0,0,0,{"$f":"IF(OR(D240=\"PG\",D240=0),0,E240*((1+$I$8)^-SUMIF(D$18:D240,\"PP\",J$18:J240)))","v":0.22005868340123472},2935.7541360727992,389.52354770074112,373.28063427920227,16.242913421538823,85,0,3325.2776837735405,3410.2776837735405,53203.347552107603,{"$error":"#VALUE!"},3410.2776837735405,"2043-11-28",56139.101688180403,2935.7541360727992,373.28063427920227,16.242913421538823,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL240)","v":0.22005868340123472},1253458.6739648012,-7693.1815980551337,8334.5090104792216,362.66737632842649,1003.9947887525144,85,1088.9947887525145,1261151.8555628564]
[null,"",224,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G241=8,G241=1),Resolucion!$D$25,IF(D241=\"Pg\",0,1)),IF(D241=\"PG\",0,1))","v":1},28,12,2043,"2043-12-28",30,53203.347552107603,0,0,0,0,{"$f":"IF(OR(D241=\"PG\",D241=0),0,E241*((1+$I$8)^-SUMIF(D$18:D241,\"PP\",J$18:J241)))","v":0.21859105646634275},2968.0688063558396,357.20887741770088,342.31194010333212,14.896937314368756,85,0,3325.2776837735405,3410.2776837735405,50235.278745751762,{"$error":"#VALUE!"},3410.2776837735405,"2043-12-28",53203.347552107603,2968.0688063558396,342.31194010333212,14.896937314368756,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL241)","v":0.21859105646634275},1261151.8555628564,-7463.416742780194,8114.289011980356,353.12251955235229,1003.9947887525143,85,1088.9947887525143,1268615.2723056367]
[null,"",225,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G242=8,G242=1),Resolucion!$D$25,IF(D242=\"Pg\",0,1)),IF(D242=\"PG\",0,1))","v":1},28,1,2044,"2044-01-28",31,50235.278745751762,0,0,0,0,{"$f":"IF(OR(D242=\"PG\",D242=0),0,E242*((1+$I$8)^-SUMIF(D$18:D242,\"PP\",J$18:J242)))","v":0.21708479068157643},2976.7180629682666,348.55962080527371,334.02488015505219,14.53474065022152,85,0,3325.2776837735405,3410.2776837735405,47258.560682783493,{"$error":"#VALUE!"},3410.2776837735405,"2044-01-28",50235.278745751762,2976.7180629682666,334.02488015505219,14.53474065022152,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL242)","v":0.21708479068157643},1268615.2723056367,-7798.346301074248,8435.2884043784525,367.05268544830972,1003.9947887525142,85,1088.9947887525141,1276413.6186067108]
[null,"",226,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G243=8,G243=1),Resolucion!$D$25,IF(D243=\"Pg\",0,1)),IF(D243=\"PG\",0,1))","v":1},28,2,2044,"2044-02-28",31,47258.560682783493,0,0,0,0,{"$f":"IF(OR(D243=\"PG\",D243=0),0,E243*((1+$I$8)^-SUMIF(D$18:D243,\"PP\",J$18:J243)))","v":0.21558890426297006},2997.3721480092536,327.90553576428698,314.23205887360484,13.673476890682165,85,0,3325.2776837735405,3410.2776837735405,44261.188534774235,{"$error":"#VALUE!"},3410.2776837735405,"2044-02-28",47258.560682783493,2997.3721480092536,314.23205887360484,13.673476890682165,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL243)","v":0.21558890426297006},1276413.6186067108,-7852.4554589703912,8487.1412407448515,369.30900697805362,1003.994788752514,85,1088.9947887525141,1284266.0740656811]
[null,"",227,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G244=8,G244=1),Resolucion!$D$25,IF(D244=\"Pg\",0,1)),IF(D244=\"PG\",0,1))","v":1},28,3,2044,"2044-03-28",29,44261.188534774235,0,0,0,0,{"$f":"IF(OR(D244=\"PG\",D244=0),0,E244*((1+$I$8)^-SUMIF(D$18:D244,\"PP\",J$18:J244)))","v":0.21419885979409584},3038.0418843468824,287.23579942665793,275.25577106342371,11.980028363234199,85,0,3325.2776837735405,3410.2776837735405,41223.146650427356,{"$error":"#VALUE!"},3410.2776837735405,"2044-03-28",44261.188534774235,3038.0418843468824,275.25577106342371,11.980028363234199,85,0,3410.2776837735405,null,null,29,6.2188969653893533E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL244)","v":0.21419885979409584},1284266.0740656811,-7330.3316193823275,7986.7183907595627,347.60801737527879,1003.994788752514,85,1088.9947887525141,1291596.4056850635]
[null,"",228,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G245=8,G245=1),Resolucion!$D$25,IF(D245=\"Pg\",0,1)),IF(D245=\"PG\",0,1))","v":1},28,4,2044,"2044-04-28",31,41223.146650427356,0,0,0,0,{"$f":"IF(OR(D245=\"PG\",D245=0),0,E245*((1+$I$8)^-SUMIF(D$18:D245,\"PP\",J$18:J245)))","v":0.21272285972867924},3039.2491252858808,286.02855848765972,274.10132805697998,11.927230430679741,85,0,3325.2776837735405,3410.2776837735405,38183.897525141474,{"$error":"#VALUE!"},3410.2776837735405,"2044-04-28",41223.146650427356,3039.2491252858808,274.10132805697998,11.927230430679741,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL245)","v":0.21272285972867924},1291596.4056850635,-7957.8018736599943,8588.0947690398498,373.70189337265839,1003.9947887525138,85,1088.9947887525138,1299554.2075587234]
[null,"",229,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G246=8,G246=1),Resolucion!$D$25,IF(D246=\"Pg\",0,1)),IF(D246=\"PG\",0,1))","v":1},28,5,2044,"2044-05-28",30,38183.897525141474,0,0,0,0,{"$f":"IF(OR(D246=\"PG\",D246=0),0,E246*((1+$I$8)^-SUMIF(D$18:D246,\"PP\",J$18:J246)))","v":0.21130415725450408},3068.9098460725463,256.36783770099424,245.67634639411352,10.691491306880737,85,0,3325.2776837735405,3410.2776837735405,35114.98767906893,{"$error":"#VALUE!"},3410.2776837735405,"2044-05-28",38183.897525141474,3068.9098460725463,245.67634639411352,10.691491306880737,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL246)","v":0.21130415725450408},1299554.2075587234,-7721.2512903753031,8361.3709010167822,363.87517811103527,1003.9947887525143,85,1088.9947887525143,1307275.4588490988]
[null,"",230,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G247=8,G247=1),Resolucion!$D$25,IF(D247=\"Pg\",0,1)),IF(D247=\"PG\",0,1))","v":1},28,6,2044,"2044-06-28",31,35114.98767906893,0,0,0,0,{"$f":"IF(OR(D247=\"PG\",D247=0),0,E247*((1+$I$8)^-SUMIF(D$18:D247,\"PP\",J$18:J247)))","v":0.20984810398591874},3081.6308464195586,243.64683735398191,233.48690091898894,10.159936434992966,85,0,3325.2776837735405,3410.2776837735405,32033.356832649373,{"$error":"#VALUE!"},3410.2776837735405,"2044-06-28",35114.98767906893,3081.6308464195586,233.48690091898894,10.159936434992966,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL247)","v":0.20984810398591874},1307275.4588490988,-8066.5916517181886,8692.3480743826512,378.23836608805186,1003.9947887525145,85,1088.9947887525145,1315342.0505008169]
[null,"",231,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G248=8,G248=1),Resolucion!$D$25,IF(D248=\"Pg\",0,1)),IF(D248=\"PG\",0,1))","v":1},28,7,2044,"2044-07-28",30,32033.356832649373,0,0,0,0,{"$f":"IF(OR(D248=\"PG\",D248=0),0,E248*((1+$I$8)^-SUMIF(D$18:D248,\"PP\",J$18:J248)))","v":0.20844857398380473},3110.2047614747248,215.0729222988156,206.10358238580707,8.9693399130085378,85,0,3325.2776837735405,3410.2776837735405,28923.152071174649,{"$error":"#VALUE!"},3410.2776837735405,"2044-07-28",32033.356832649373,3110.2047614747248,206.10358238580707,8.9693399130085378,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL248)","v":0.20844857398380473},1315342.0505008169,-7827.2513432604856,8462.9503578782442,368.29577413475579,1003.9947887525144,85,1088.9947887525145,1323169.3018440774]
[null,"",232,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G249=8,G249=1),Resolucion!$D$25,IF(D249=\"Pg\",0,1)),IF(D249=\"PG\",0,1))","v":1},28,8,2044,"2044-08-28",31,28923.152071174649,0,0,0,0,{"$f":"IF(OR(D249=\"PG\",D249=0),0,E249*((1+$I$8)^-SUMIF(D$18:D249,\"PP\",J$18:J249)))","v":0.20701219794925504},3124.5931614591409,200.68452231439957,192.31609031526406,8.3684319991355078,85,0,3325.2776837735405,3410.2776837735405,25798.55890971551,{"$error":"#VALUE!"},3410.2776837735405,"2044-08-28",28923.152071174649,3124.5931614591409,192.31609031526406,8.3684319991355078,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL249)","v":0.20701219794925504},1323169.3018440774,-8176.8717581650317,8798.0295622563481,382.83698466119733,1003.9947887525137,85,1088.9947887525136,1331346.1736022425]
[null,"",233,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G250=8,G250=1),Resolucion!$D$25,IF(D250=\"Pg\",0,1)),IF(D250=\"PG\",0,1))","v":1},28,9,2044,"2044-09-28",31,25798.55890971551,0,0,0,0,{"$f":"IF(OR(D250=\"PG\",D250=0),0,E250*((1+$I$8)^-SUMIF(D$18:D250,\"PP\",J$18:J250)))","v":0.20558571968504372},3146.2732841681454,179.00439960539495,171.54001656096153,7.4643830444334318,85,0,3325.2776837735405,3410.2776837735405,22652.285625547363,{"$error":"#VALUE!"},3410.2776837735405,"2044-09-28",25798.55890971551,3146.2732841681454,171.54001656096153,7.4643830444334318,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL250)","v":0.20558571968504372},1331346.1736022425,-8233.6073310643933,8852.3992935937167,385.20282622319127,1003.9947887525148,85,1088.9947887525148,1339579.7809333068]
[null,"",234,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G251=8,G251=1),Resolucion!$D$25,IF(D251=\"Pg\",0,1)),IF(D251=\"PG\",0,1))","v":1},28,10,2044,"2044-10-28",30,22652.285625547363,0,0,0,0,{"$f":"IF(OR(D251=\"PG\",D251=0),0,E251*((1+$I$8)^-SUMIF(D$18:D251,\"PP\",J$18:J251)))","v":0.20421461660028714},3173.1895560232715,152.08812775026885,145.74548777520985,6.3426399750590088,85,0,3325.2776837735405,3410.2776837735405,19479.096069524094,{"$error":"#VALUE!"},3410.2776837735405,"2044-10-28",22652.285625547363,3173.1895560232715,145.74548777520985,6.3426399750590088,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL251)","v":0.20421461660028714},1339579.7809333068,-7989.9841951823119,8618.8966452790737,375.0823386557521,1003.994788752514,85,1088.9947887525141,1347569.7651284891]
[null,"",235,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G252=8,G252=1),Resolucion!$D$25,IF(D252=\"Pg\",0,1)),IF(D252=\"PG\",0,1))","v":1},28,11,2044,"2044-11-28",31,19479.096069524094,0,0,0,0,{"$f":"IF(OR(D252=\"PG\",D252=0),0,E252*((1+$I$8)^-SUMIF(D$18:D252,\"PP\",J$18:J252)))","v":0.20280741589085841},3190.121146193922,135.15653757961863,129.52058578358674,5.6359517960318861,85,0,3325.2776837735405,3410.2776837735405,16288.974923330172,{"$error":"#VALUE!"},3410.2776837735405,"2044-11-28",19479.096069524094,3190.121146193922,129.52058578358674,5.6359517960318861,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL252)","v":0.20280741589085841},1347569.7651284891,-8346.1754117375094,8960.273348451974,389.89685203804891,1003.9947887525135,85,1088.9947887525136,1355915.9405402266]
[null,"",236,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G253=8,G253=1),Resolucion!$D$25,IF(D253=\"Pg\",0,1)),IF(D253=\"PG\",0,1))","v":1},28,12,2044,"2044-12-28",30,16288.974923330172,0,0,0,0,{"$f":"IF(OR(D253=\"PG\",D253=0),0,E253*((1+$I$8)^-SUMIF(D$18:D253,\"PP\",J$18:J253)))","v":0.20145484201575919},3215.9130156772499,109.36466809629074,104.80375511782607,4.560912978464672,85,0,3325.2776837735405,3410.2776837735405,13073.061907652922,{"$error":"#VALUE!"},3410.2776837735405,"2044-12-28",16288.974923330172,3215.9130156772499,104.80375511782607,4.560912978464672,85,0,3410.2776837735405,null,null,30,6.4340301100052066E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL253)","v":0.20145484201575919},1355915.9405402266,-8099.6656626649547,8724.0039880718468,379.65646334562166,1003.9947887525138,85,1088.9947887525138,1364015.6062028916]
[null,"",237,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G254=8,G254=1),Resolucion!$D$25,IF(D254=\"Pg\",0,1)),IF(D254=\"PG\",0,1))","v":1},28,1,2045,"2045-01-28",31,13073.061907652922,0,0,0,0,{"$f":"IF(OR(D254=\"PG\",D254=0),0,E254*((1+$I$8)^-SUMIF(D$18:D254,\"PP\",J$18:J254)))","v":0.20006665834251466},3234.5696870217416,90.707996751799044,86.925524173241001,3.7824725785580369,85,0,3325.2776837735405,3410.2776837735405,9838.4922206311803,{"$error":"#VALUE!"},3410.2776837735405,"2045-01-28",13073.061907652922,3234.5696870217416,86.925524173241001,3.7824725785580369,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL254)","v":0.20006665834251466},1364015.6062028916,-8460.2855803648145,9069.6251870618235,394.65518205550529,1003.9947887525143,85,1088.9947887525143,1372475.8917832563]
[null,"",238,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G255=8,G255=1),Resolucion!$D$25,IF(D255=\"Pg\",0,1)),IF(D255=\"PG\",0,1))","v":1},28,2,2045,"2045-02-28",31,9838.4922206311803,0,0,0,0,{"$f":"IF(OR(D255=\"PG\",D255=0),0,E255*((1+$I$8)^-SUMIF(D$18:D255,\"PP\",J$18:J255)))","v":0.19868804035600859},3257.0128865366219,68.264797236918767,65.418193487791783,2.8466037491269867,85,0,3325.2776837735405,3410.2776837735405,6581.479334094558,{"$error":"#VALUE!"},3410.2776837735405,"2045-02-28",9838.4922206311803,3257.0128865366219,65.418193487791783,2.8466037491269867,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL255)","v":0.19868804035600859},1372475.8917832563,-8518.9876321384527,9125.8793962075797,397.10302468338779,1003.9947887525148,85,1088.9947887525148,1380994.8794153947]
[null,"",239,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G256=8,G256=1),Resolucion!$D$25,IF(D256=\"Pg\",0,1)),IF(D256=\"PG\",0,1))","v":1},28,3,2045,"2045-03-28",28,6581.479334094558,0,0,0,0,{"$f":"IF(OR(D256=\"PG\",D256=0),0,E256*((1+$I$8)^-SUMIF(D$18:D256,\"PP\",J$18:J256)))","v":0.19745100408811189},3284.0437736692302,41.23391010431051,39.513950171692692,1.7199599326178188,85,0,3325.2776837735405,3410.2776837735405,3297.4355604253278,{"$error":"#VALUE!"},3410.2776837735405,"2045-03-28",6581.479334094558,3284.0437736692302,39.513950171692692,1.7199599326178188,85,0,3410.2776837735405,null,null,28,6.0038098071653057E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL256)","v":0.19745100408811189},1380994.8794153947,-7648.1358070752276,8291.2306006792151,360.89999514852678,1003.9947887525143,85,1088.9947887525143,1388643.01522247]
[null,"",240,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G257=8,G257=1),Resolucion!$D$25,IF(D257=\"Pg\",0,1)),IF(D257=\"PG\",0,1))","v":1},28,4,2045,"2045-04-28",31,3297.4355604253278,0,0,0,0,{"$f":"IF(OR(D257=\"PG\",D257=0),0,E257*((1+$I$8)^-SUMIF(D$18:D257,\"PP\",J$18:J257)))","v":0.1960904100343864},3302.3982867189579,22.879397054582377,21.925339032446825,0.95405802213555069,85,0,3325.2776837735405,3410.2776837735405,-4.9627262936301122,{"$error":"#VALUE!"},3410.2776837735405,"2045-04-28",3297.4355604253278,3302.3982867189579,21.925339032446825,0.95405802213555069,85,0,3410.2776837735405,null,null,31,6.6492092508454448E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL257)","v":0.1960904100343864},1388643.01522247,-8631.1639065850413,9233.3779829391588,401.78071239839744,1003.9947887525149,85,1088.994788752515,1397274.179129055]
[null,"",241,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G258=8,G258=1),Resolucion!$D$25,IF(D258=\"Pg\",0,1)),IF(D258=\"PG\",0,1))","v":1},28,5,2045,"2045-05-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D258=\"PG\",D258=0),0,E258*((1+$I$8)^-SUMIF(D$18:D258,\"PP\",J$18:J258)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2045-05-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",242,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G259=8,G259=1),Resolucion!$D$25,IF(D259=\"Pg\",0,1)),IF(D259=\"PG\",0,1))","v":1},28,6,2045,"2045-06-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D259=\"PG\",D259=0),0,E259*((1+$I$8)^-SUMIF(D$18:D259,\"PP\",J$18:J259)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2045-06-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",243,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G260=8,G260=1),Resolucion!$D$25,IF(D260=\"Pg\",0,1)),IF(D260=\"PG\",0,1))","v":1},28,7,2045,"2045-07-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D260=\"PG\",D260=0),0,E260*((1+$I$8)^-SUMIF(D$18:D260,\"PP\",J$18:J260)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2045-07-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",244,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G261=8,G261=1),Resolucion!$D$25,IF(D261=\"Pg\",0,1)),IF(D261=\"PG\",0,1))","v":1},28,8,2045,"2045-08-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D261=\"PG\",D261=0),0,E261*((1+$I$8)^-SUMIF(D$18:D261,\"PP\",J$18:J261)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2045-08-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",245,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G262=8,G262=1),Resolucion!$D$25,IF(D262=\"Pg\",0,1)),IF(D262=\"PG\",0,1))","v":1},28,9,2045,"2045-09-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D262=\"PG\",D262=0),0,E262*((1+$I$8)^-SUMIF(D$18:D262,\"PP\",J$18:J262)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2045-09-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",246,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G263=8,G263=1),Resolucion!$D$25,IF(D263=\"Pg\",0,1)),IF(D263=\"PG\",0,1))","v":1},28,10,2045,"2045-10-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D263=\"PG\",D263=0),0,E263*((1+$I$8)^-SUMIF(D$18:D263,\"PP\",J$18:J263)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2045-10-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",247,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G264=8,G264=1),Resolucion!$D$25,IF(D264=\"Pg\",0,1)),IF(D264=\"PG\",0,1))","v":1},28,11,2045,"2045-11-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D264=\"PG\",D264=0),0,E264*((1+$I$8)^-SUMIF(D$18:D264,\"PP\",J$18:J264)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2045-11-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",248,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G265=8,G265=1),Resolucion!$D$25,IF(D265=\"Pg\",0,1)),IF(D265=\"PG\",0,1))","v":1},28,12,2045,"2045-12-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D265=\"PG\",D265=0),0,E265*((1+$I$8)^-SUMIF(D$18:D265,\"PP\",J$18:J265)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2045-12-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",249,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G266=8,G266=1),Resolucion!$D$25,IF(D266=\"Pg\",0,1)),IF(D266=\"PG\",0,1))","v":1},28,1,2046,"2046-01-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D266=\"PG\",D266=0),0,E266*((1+$I$8)^-SUMIF(D$18:D266,\"PP\",J$18:J266)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2046-01-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",250,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G267=8,G267=1),Resolucion!$D$25,IF(D267=\"Pg\",0,1)),IF(D267=\"PG\",0,1))","v":1},28,2,2046,"2046-02-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D267=\"PG\",D267=0),0,E267*((1+$I$8)^-SUMIF(D$18:D267,\"PP\",J$18:J267)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2046-02-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",251,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G268=8,G268=1),Resolucion!$D$25,IF(D268=\"Pg\",0,1)),IF(D268=\"PG\",0,1))","v":1},28,3,2046,"2046-03-28",28,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D268=\"PG\",D268=0),0,E268*((1+$I$8)^-SUMIF(D$18:D268,\"PP\",J$18:J268)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2046-03-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",252,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G269=8,G269=1),Resolucion!$D$25,IF(D269=\"Pg\",0,1)),IF(D269=\"PG\",0,1))","v":1},28,4,2046,"2046-04-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D269=\"PG\",D269=0),0,E269*((1+$I$8)^-SUMIF(D$18:D269,\"PP\",J$18:J269)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2046-04-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",253,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G270=8,G270=1),Resolucion!$D$25,IF(D270=\"Pg\",0,1)),IF(D270=\"PG\",0,1))","v":1},28,5,2046,"2046-05-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D270=\"PG\",D270=0),0,E270*((1+$I$8)^-SUMIF(D$18:D270,\"PP\",J$18:J270)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2046-05-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",254,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G271=8,G271=1),Resolucion!$D$25,IF(D271=\"Pg\",0,1)),IF(D271=\"PG\",0,1))","v":1},28,6,2046,"2046-06-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D271=\"PG\",D271=0),0,E271*((1+$I$8)^-SUMIF(D$18:D271,\"PP\",J$18:J271)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2046-06-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",255,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G272=8,G272=1),Resolucion!$D$25,IF(D272=\"Pg\",0,1)),IF(D272=\"PG\",0,1))","v":1},28,7,2046,"2046-07-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D272=\"PG\",D272=0),0,E272*((1+$I$8)^-SUMIF(D$18:D272,\"PP\",J$18:J272)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2046-07-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",256,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G273=8,G273=1),Resolucion!$D$25,IF(D273=\"Pg\",0,1)),IF(D273=\"PG\",0,1))","v":1},28,8,2046,"2046-08-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D273=\"PG\",D273=0),0,E273*((1+$I$8)^-SUMIF(D$18:D273,\"PP\",J$18:J273)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2046-08-28",-4.9627262936301122,0,0,0,0,0,0]
[null,{"$f":"IF(D274=\"PG\",\"Periodo de Gracia\",\"\")","v":""},257,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G274=8,G274=1),Resolucion!$D$25,IF(D274=\"Pg\",0,1)),IF(D274=\"PG\",0,1))","v":1},28,9,2046,"2046-09-28",31,-4.9627262936301122,{"$f":"IF(D274=\"PG\",((($I$8+1)^J274-1)*K274),0)","v":0},{"$f":"IF(D274=\"PG\",((($I$6+1)^J274-1)*K274),0)","v":0},{"$f":"IF(D274=\"PG\",((($I$7+1)^J274-1)*K274),0)","v":0},{"$f":"IF(D274=\"PG\",(+$I$12),0)","v":0},{"$f":"IF(OR(D274=\"PG\",D274=0),0,E274*((1+$I$8)^-SUMIF(D$18:D274,\"PP\",J$18:J274)))","v":0},{"$f":"+IF(D274=\"PG\",0,X274-SUM(R274,U274,V274))","v":0},{"$f":"S274+T274","v":0},{"$f":"IF(OR(D274=\"PG\",D274=0),0,IF(O258>=0,K274*((1+$I$6)^J274-1),K274*((1+$I$6)^(J274+O258)-1)))","v":0},{"$f":"IF(OR(D274=\"PG\",D274=0),0,IF(O258>=0,K274*((1+$I$7)^30-1)*J274/30,K274*((1+$I$7)^(30+O258)-1)*J274/30))","v":0},{"$f":"IF(OR(D274=\"PG\",D274=0),0,$I$12)","v":0},{"$f":"IF(OR(D274=\"PG\",D274=0),0,$I$11)","v":0},{"$f":"IF(OR(D274=\"PG\",D274=0),0,E274*$N$10)","v":0},{"$f":"IF(OR(D274=\"PG\",D274=0),0,W274+U274+V274)","v":0},{"$f":"+K274+N274+O274+M274-Q274","v":-4.9627262936301122},{"$error":"#VALUE!"},{"$f":"+X274","v":0},{"$f":"+I274","v":"2046-09-28"},{"$f":"+K274","v":-4.9627262936301122},{"$f":"+Q274","v":0},{"$f":"+IF(D274=\"PG\",M274,S274)","v":0},{"$f":"+IF(D274=\"PG\",N274,T274)","v":0},{"$f":"+IF(D274=\"PG\",O274,U274)","v":0},0,{"$f":"+X274","v":0}]
[null,"",{"$f":"+C274+1","v":258},0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G275=8,G275=1),Resolucion!$D$25,IF(D275=\"Pg\",0,1)),IF(D275=\"PG\",0,1))","v":1},{"$f":"F274","v":28},{"$f":"IF(G274=12,1,G274+1)","v":10},{"$f":"IF(G274=12,H274+1,H274)","v":2046},{"$f":"DATE(H275,G275,F275)","v":"2046-10-28"},{"$f":"+I275-I274","v":30},{"$f":"+Y274","v":-4.9627262936301122},0,0,0,0,{"$f":"IF(OR(D275=\"PG\",D275=0),0,E275*((1+$I$8)^-SUMIF(D$18:D275,\"PP\",J$18:J275)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$f":"YEAR(I275-$Z$17)-1900","v":{"$error":"#VALUE!"}},0,"2046-10-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",259,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G276=8,G276=1),Resolucion!$D$25,IF(D276=\"Pg\",0,1)),IF(D276=\"PG\",0,1))","v":1},28,11,2046,"2046-11-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D276=\"PG\",D276=0),0,E276*((1+$I$8)^-SUMIF(D$18:D276,\"PP\",J$18:J276)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2046-11-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",260,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G277=8,G277=1),Resolucion!$D$25,IF(D277=\"Pg\",0,1)),IF(D277=\"PG\",0,1))","v":1},28,12,2046,"2046-12-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D277=\"PG\",D277=0),0,E277*((1+$I$8)^-SUMIF(D$18:D277,\"PP\",J$18:J277)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2046-12-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",261,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G278=8,G278=1),Resolucion!$D$25,IF(D278=\"Pg\",0,1)),IF(D278=\"PG\",0,1))","v":1},28,1,2047,"2047-01-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D278=\"PG\",D278=0),0,E278*((1+$I$8)^-SUMIF(D$18:D278,\"PP\",J$18:J278)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2047-01-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",262,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G279=8,G279=1),Resolucion!$D$25,IF(D279=\"Pg\",0,1)),IF(D279=\"PG\",0,1))","v":1},28,2,2047,"2047-02-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D279=\"PG\",D279=0),0,E279*((1+$I$8)^-SUMIF(D$18:D279,\"PP\",J$18:J279)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2047-02-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",263,{"$f":"IF(C280<=$I$4,\"PG\",IF(AND(C280>$I$4,C280<=$I$9),\"PP\",0))","v":0},{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G280=8,G280=1),Resolucion!$D$25,IF(D280=\"Pg\",0,1)),IF(D280=\"PG\",0,1))","v":1},28,3,2047,"2047-03-28",28,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D280=\"PG\",D280=0),0,E280*((1+$I$8)^-SUMIF(D$18:D280,\"PP\",J$18:J280)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2047-03-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",264,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G281=8,G281=1),Resolucion!$D$25,IF(D281=\"Pg\",0,1)),IF(D281=\"PG\",0,1))","v":1},28,4,2047,"2047-04-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D281=\"PG\",D281=0),0,E281*((1+$I$8)^-SUMIF(D$18:D281,\"PP\",J$18:J281)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2047-04-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",265,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G282=8,G282=1),Resolucion!$D$25,IF(D282=\"Pg\",0,1)),IF(D282=\"PG\",0,1))","v":1},28,5,2047,"2047-05-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D282=\"PG\",D282=0),0,E282*((1+$I$8)^-SUMIF(D$18:D282,\"PP\",J$18:J282)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2047-05-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",266,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G283=8,G283=1),Resolucion!$D$25,IF(D283=\"Pg\",0,1)),IF(D283=\"PG\",0,1))","v":1},28,6,2047,"2047-06-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D283=\"PG\",D283=0),0,E283*((1+$I$8)^-SUMIF(D$18:D283,\"PP\",J$18:J283)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2047-06-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",267,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G284=8,G284=1),Resolucion!$D$25,IF(D284=\"Pg\",0,1)),IF(D284=\"PG\",0,1))","v":1},28,7,2047,"2047-07-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D284=\"PG\",D284=0),0,E284*((1+$I$8)^-SUMIF(D$18:D284,\"PP\",J$18:J284)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2047-07-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",268,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G285=8,G285=1),Resolucion!$D$25,IF(D285=\"Pg\",0,1)),IF(D285=\"PG\",0,1))","v":1},28,8,2047,"2047-08-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D285=\"PG\",D285=0),0,E285*((1+$I$8)^-SUMIF(D$18:D285,\"PP\",J$18:J285)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2047-08-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",269,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G286=8,G286=1),Resolucion!$D$25,IF(D286=\"Pg\",0,1)),IF(D286=\"PG\",0,1))","v":1},28,9,2047,"2047-09-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D286=\"PG\",D286=0),0,E286*((1+$I$8)^-SUMIF(D$18:D286,\"PP\",J$18:J286)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2047-09-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",270,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G287=8,G287=1),Resolucion!$D$25,IF(D287=\"Pg\",0,1)),IF(D287=\"PG\",0,1))","v":1},28,10,2047,"2047-10-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D287=\"PG\",D287=0),0,E287*((1+$I$8)^-SUMIF(D$18:D287,\"PP\",J$18:J287)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2047-10-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",271,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G288=8,G288=1),Resolucion!$D$25,IF(D288=\"Pg\",0,1)),IF(D288=\"PG\",0,1))","v":1},28,11,2047,"2047-11-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D288=\"PG\",D288=0),0,E288*((1+$I$8)^-SUMIF(D$18:D288,\"PP\",J$18:J288)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2047-11-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",272,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G289=8,G289=1),Resolucion!$D$25,IF(D289=\"Pg\",0,1)),IF(D289=\"PG\",0,1))","v":1},28,12,2047,"2047-12-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D289=\"PG\",D289=0),0,E289*((1+$I$8)^-SUMIF(D$18:D289,\"PP\",J$18:J289)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2047-12-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",273,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G290=8,G290=1),Resolucion!$D$25,IF(D290=\"Pg\",0,1)),IF(D290=\"PG\",0,1))","v":1},28,1,2048,"2048-01-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D290=\"PG\",D290=0),0,E290*((1+$I$8)^-SUMIF(D$18:D290,\"PP\",J$18:J290)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2048-01-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",274,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G291=8,G291=1),Resolucion!$D$25,IF(D291=\"Pg\",0,1)),IF(D291=\"PG\",0,1))","v":1},28,2,2048,"2048-02-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D291=\"PG\",D291=0),0,E291*((1+$I$8)^-SUMIF(D$18:D291,\"PP\",J$18:J291)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2048-02-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",275,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G292=8,G292=1),Resolucion!$D$25,IF(D292=\"Pg\",0,1)),IF(D292=\"PG\",0,1))","v":1},28,3,2048,"2048-03-28",29,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D292=\"PG\",D292=0),0,E292*((1+$I$8)^-SUMIF(D$18:D292,\"PP\",J$18:J292)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2048-03-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",276,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G293=8,G293=1),Resolucion!$D$25,IF(D293=\"Pg\",0,1)),IF(D293=\"PG\",0,1))","v":1},28,4,2048,"2048-04-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D293=\"PG\",D293=0),0,E293*((1+$I$8)^-SUMIF(D$18:D293,\"PP\",J$18:J293)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2048-04-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",277,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G294=8,G294=1),Resolucion!$D$25,IF(D294=\"Pg\",0,1)),IF(D294=\"PG\",0,1))","v":1},28,5,2048,"2048-05-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D294=\"PG\",D294=0),0,E294*((1+$I$8)^-SUMIF(D$18:D294,\"PP\",J$18:J294)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2048-05-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",278,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G295=8,G295=1),Resolucion!$D$25,IF(D295=\"Pg\",0,1)),IF(D295=\"PG\",0,1))","v":1},28,6,2048,"2048-06-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D295=\"PG\",D295=0),0,E295*((1+$I$8)^-SUMIF(D$18:D295,\"PP\",J$18:J295)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2048-06-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",279,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G296=8,G296=1),Resolucion!$D$25,IF(D296=\"Pg\",0,1)),IF(D296=\"PG\",0,1))","v":1},28,7,2048,"2048-07-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D296=\"PG\",D296=0),0,E296*((1+$I$8)^-SUMIF(D$18:D296,\"PP\",J$18:J296)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2048-07-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",280,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G297=8,G297=1),Resolucion!$D$25,IF(D297=\"Pg\",0,1)),IF(D297=\"PG\",0,1))","v":1},28,8,2048,"2048-08-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D297=\"PG\",D297=0),0,E297*((1+$I$8)^-SUMIF(D$18:D297,\"PP\",J$18:J297)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2048-08-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",281,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G298=8,G298=1),Resolucion!$D$25,IF(D298=\"Pg\",0,1)),IF(D298=\"PG\",0,1))","v":1},28,9,2048,"2048-09-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D298=\"PG\",D298=0),0,E298*((1+$I$8)^-SUMIF(D$18:D298,\"PP\",J$18:J298)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2048-09-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",282,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G299=8,G299=1),Resolucion!$D$25,IF(D299=\"Pg\",0,1)),IF(D299=\"PG\",0,1))","v":1},28,10,2048,"2048-10-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D299=\"PG\",D299=0),0,E299*((1+$I$8)^-SUMIF(D$18:D299,\"PP\",J$18:J299)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2048-10-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",283,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G300=8,G300=1),Resolucion!$D$25,IF(D300=\"Pg\",0,1)),IF(D300=\"PG\",0,1))","v":1},28,11,2048,"2048-11-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D300=\"PG\",D300=0),0,E300*((1+$I$8)^-SUMIF(D$18:D300,\"PP\",J$18:J300)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2048-11-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",284,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G301=8,G301=1),Resolucion!$D$25,IF(D301=\"Pg\",0,1)),IF(D301=\"PG\",0,1))","v":1},28,12,2048,"2048-12-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D301=\"PG\",D301=0),0,E301*((1+$I$8)^-SUMIF(D$18:D301,\"PP\",J$18:J301)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2048-12-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",285,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G302=8,G302=1),Resolucion!$D$25,IF(D302=\"Pg\",0,1)),IF(D302=\"PG\",0,1))","v":1},28,1,2049,"2049-01-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D302=\"PG\",D302=0),0,E302*((1+$I$8)^-SUMIF(D$18:D302,\"PP\",J$18:J302)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2049-01-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",286,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G303=8,G303=1),Resolucion!$D$25,IF(D303=\"Pg\",0,1)),IF(D303=\"PG\",0,1))","v":1},28,2,2049,"2049-02-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D303=\"PG\",D303=0),0,E303*((1+$I$8)^-SUMIF(D$18:D303,\"PP\",J$18:J303)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2049-02-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",287,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G304=8,G304=1),Resolucion!$D$25,IF(D304=\"Pg\",0,1)),IF(D304=\"PG\",0,1))","v":1},28,3,2049,"2049-03-28",28,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D304=\"PG\",D304=0),0,E304*((1+$I$8)^-SUMIF(D$18:D304,\"PP\",J$18:J304)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2049-03-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",288,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G305=8,G305=1),Resolucion!$D$25,IF(D305=\"Pg\",0,1)),IF(D305=\"PG\",0,1))","v":1},28,4,2049,"2049-04-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D305=\"PG\",D305=0),0,E305*((1+$I$8)^-SUMIF(D$18:D305,\"PP\",J$18:J305)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2049-04-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",289,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G306=8,G306=1),Resolucion!$D$25,IF(D306=\"Pg\",0,1)),IF(D306=\"PG\",0,1))","v":1},28,5,2049,"2049-05-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D306=\"PG\",D306=0),0,E306*((1+$I$8)^-SUMIF(D$18:D306,\"PP\",J$18:J306)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2049-05-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",290,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G307=8,G307=1),Resolucion!$D$25,IF(D307=\"Pg\",0,1)),IF(D307=\"PG\",0,1))","v":1},28,6,2049,"2049-06-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D307=\"PG\",D307=0),0,E307*((1+$I$8)^-SUMIF(D$18:D307,\"PP\",J$18:J307)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2049-06-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",291,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G308=8,G308=1),Resolucion!$D$25,IF(D308=\"Pg\",0,1)),IF(D308=\"PG\",0,1))","v":1},28,7,2049,"2049-07-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D308=\"PG\",D308=0),0,E308*((1+$I$8)^-SUMIF(D$18:D308,\"PP\",J$18:J308)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2049-07-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",292,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G309=8,G309=1),Resolucion!$D$25,IF(D309=\"Pg\",0,1)),IF(D309=\"PG\",0,1))","v":1},28,8,2049,"2049-08-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D309=\"PG\",D309=0),0,E309*((1+$I$8)^-SUMIF(D$18:D309,\"PP\",J$18:J309)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2049-08-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",293,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G310=8,G310=1),Resolucion!$D$25,IF(D310=\"Pg\",0,1)),IF(D310=\"PG\",0,1))","v":1},28,9,2049,"2049-09-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D310=\"PG\",D310=0),0,E310*((1+$I$8)^-SUMIF(D$18:D310,\"PP\",J$18:J310)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2049-09-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",294,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G311=8,G311=1),Resolucion!$D$25,IF(D311=\"Pg\",0,1)),IF(D311=\"PG\",0,1))","v":1},28,10,2049,"2049-10-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D311=\"PG\",D311=0),0,E311*((1+$I$8)^-SUMIF(D$18:D311,\"PP\",J$18:J311)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2049-10-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",295,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G312=8,G312=1),Resolucion!$D$25,IF(D312=\"Pg\",0,1)),IF(D312=\"PG\",0,1))","v":1},28,11,2049,"2049-11-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D312=\"PG\",D312=0),0,E312*((1+$I$8)^-SUMIF(D$18:D312,\"PP\",J$18:J312)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2049-11-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",296,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G313=8,G313=1),Resolucion!$D$25,IF(D313=\"Pg\",0,1)),IF(D313=\"PG\",0,1))","v":1},28,12,2049,"2049-12-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D313=\"PG\",D313=0),0,E313*((1+$I$8)^-SUMIF(D$18:D313,\"PP\",J$18:J313)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2049-12-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",297,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G314=8,G314=1),Resolucion!$D$25,IF(D314=\"Pg\",0,1)),IF(D314=\"PG\",0,1))","v":1},28,1,2050,"2050-01-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D314=\"PG\",D314=0),0,E314*((1+$I$8)^-SUMIF(D$18:D314,\"PP\",J$18:J314)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2050-01-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",298,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G315=8,G315=1),Resolucion!$D$25,IF(D315=\"Pg\",0,1)),IF(D315=\"PG\",0,1))","v":1},28,2,2050,"2050-02-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D315=\"PG\",D315=0),0,E315*((1+$I$8)^-SUMIF(D$18:D315,\"PP\",J$18:J315)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2050-02-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"",299,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G316=8,G316=1),Resolucion!$D$25,IF(D316=\"Pg\",0,1)),IF(D316=\"PG\",0,1))","v":1},28,3,2050,"2050-03-28",28,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D316=\"PG\",D316=0),0,E316*((1+$I$8)^-SUMIF(D$18:D316,\"PP\",J$18:J316)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2050-03-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,300,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G317=8,G317=1),Resolucion!$D$25,IF(D317=\"Pg\",0,1)),IF(D317=\"PG\",0,1))","v":1},28,4,2050,"2050-04-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D317=\"PG\",D317=0),0,E317*((1+$I$8)^-SUMIF(D$18:D317,\"PP\",J$18:J317)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2050-04-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,301,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G318=8,G318=1),Resolucion!$D$25,IF(D318=\"Pg\",0,1)),IF(D318=\"PG\",0,1))","v":1},28,5,2050,"2050-05-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D318=\"PG\",D318=0),0,E318*((1+$I$8)^-SUMIF(D$18:D318,\"PP\",J$18:J318)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2050-05-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,302,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G319=8,G319=1),Resolucion!$D$25,IF(D319=\"Pg\",0,1)),IF(D319=\"PG\",0,1))","v":1},28,6,2050,"2050-06-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D319=\"PG\",D319=0),0,E319*((1+$I$8)^-SUMIF(D$18:D319,\"PP\",J$18:J319)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2050-06-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,303,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G320=8,G320=1),Resolucion!$D$25,IF(D320=\"Pg\",0,1)),IF(D320=\"PG\",0,1))","v":1},28,7,2050,"2050-07-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D320=\"PG\",D320=0),0,E320*((1+$I$8)^-SUMIF(D$18:D320,\"PP\",J$18:J320)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2050-07-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,304,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G321=8,G321=1),Resolucion!$D$25,IF(D321=\"Pg\",0,1)),IF(D321=\"PG\",0,1))","v":1},28,8,2050,"2050-08-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D321=\"PG\",D321=0),0,E321*((1+$I$8)^-SUMIF(D$18:D321,\"PP\",J$18:J321)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2050-08-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,305,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G322=8,G322=1),Resolucion!$D$25,IF(D322=\"Pg\",0,1)),IF(D322=\"PG\",0,1))","v":1},28,9,2050,"2050-09-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D322=\"PG\",D322=0),0,E322*((1+$I$8)^-SUMIF(D$18:D322,\"PP\",J$18:J322)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2050-09-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,306,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G323=8,G323=1),Resolucion!$D$25,IF(D323=\"Pg\",0,1)),IF(D323=\"PG\",0,1))","v":1},28,10,2050,"2050-10-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D323=\"PG\",D323=0),0,E323*((1+$I$8)^-SUMIF(D$18:D323,\"PP\",J$18:J323)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2050-10-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,307,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G324=8,G324=1),Resolucion!$D$25,IF(D324=\"Pg\",0,1)),IF(D324=\"PG\",0,1))","v":1},28,11,2050,"2050-11-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D324=\"PG\",D324=0),0,E324*((1+$I$8)^-SUMIF(D$18:D324,\"PP\",J$18:J324)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2050-11-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,308,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G325=8,G325=1),Resolucion!$D$25,IF(D325=\"Pg\",0,1)),IF(D325=\"PG\",0,1))","v":1},28,12,2050,"2050-12-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D325=\"PG\",D325=0),0,E325*((1+$I$8)^-SUMIF(D$18:D325,\"PP\",J$18:J325)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2050-12-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,309,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G326=8,G326=1),Resolucion!$D$25,IF(D326=\"Pg\",0,1)),IF(D326=\"PG\",0,1))","v":1},28,1,2051,"2051-01-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D326=\"PG\",D326=0),0,E326*((1+$I$8)^-SUMIF(D$18:D326,\"PP\",J$18:J326)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2051-01-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,310,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G327=8,G327=1),Resolucion!$D$25,IF(D327=\"Pg\",0,1)),IF(D327=\"PG\",0,1))","v":1},28,2,2051,"2051-02-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D327=\"PG\",D327=0),0,E327*((1+$I$8)^-SUMIF(D$18:D327,\"PP\",J$18:J327)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2051-02-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,311,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G328=8,G328=1),Resolucion!$D$25,IF(D328=\"Pg\",0,1)),IF(D328=\"PG\",0,1))","v":1},28,3,2051,"2051-03-28",28,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D328=\"PG\",D328=0),0,E328*((1+$I$8)^-SUMIF(D$18:D328,\"PP\",J$18:J328)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2051-03-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,312,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G329=8,G329=1),Resolucion!$D$25,IF(D329=\"Pg\",0,1)),IF(D329=\"PG\",0,1))","v":1},28,4,2051,"2051-04-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D329=\"PG\",D329=0),0,E329*((1+$I$8)^-SUMIF(D$18:D329,\"PP\",J$18:J329)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2051-04-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,313,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G330=8,G330=1),Resolucion!$D$25,IF(D330=\"Pg\",0,1)),IF(D330=\"PG\",0,1))","v":1},28,5,2051,"2051-05-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D330=\"PG\",D330=0),0,E330*((1+$I$8)^-SUMIF(D$18:D330,\"PP\",J$18:J330)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2051-05-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,314,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G331=8,G331=1),Resolucion!$D$25,IF(D331=\"Pg\",0,1)),IF(D331=\"PG\",0,1))","v":1},28,6,2051,"2051-06-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D331=\"PG\",D331=0),0,E331*((1+$I$8)^-SUMIF(D$18:D331,\"PP\",J$18:J331)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2051-06-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,315,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G332=8,G332=1),Resolucion!$D$25,IF(D332=\"Pg\",0,1)),IF(D332=\"PG\",0,1))","v":1},28,7,2051,"2051-07-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D332=\"PG\",D332=0),0,E332*((1+$I$8)^-SUMIF(D$18:D332,\"PP\",J$18:J332)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2051-07-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,316,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G333=8,G333=1),Resolucion!$D$25,IF(D333=\"Pg\",0,1)),IF(D333=\"PG\",0,1))","v":1},28,8,2051,"2051-08-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D333=\"PG\",D333=0),0,E333*((1+$I$8)^-SUMIF(D$18:D333,\"PP\",J$18:J333)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2051-08-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,317,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G334=8,G334=1),Resolucion!$D$25,IF(D334=\"Pg\",0,1)),IF(D334=\"PG\",0,1))","v":1},28,9,2051,"2051-09-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D334=\"PG\",D334=0),0,E334*((1+$I$8)^-SUMIF(D$18:D334,\"PP\",J$18:J334)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2051-09-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,318,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G335=8,G335=1),Resolucion!$D$25,IF(D335=\"Pg\",0,1)),IF(D335=\"PG\",0,1))","v":1},28,10,2051,"2051-10-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D335=\"PG\",D335=0),0,E335*((1+$I$8)^-SUMIF(D$18:D335,\"PP\",J$18:J335)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2051-10-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,319,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G336=8,G336=1),Resolucion!$D$25,IF(D336=\"Pg\",0,1)),IF(D336=\"PG\",0,1))","v":1},28,11,2051,"2051-11-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D336=\"PG\",D336=0),0,E336*((1+$I$8)^-SUMIF(D$18:D336,\"PP\",J$18:J336)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2051-11-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,320,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G337=8,G337=1),Resolucion!$D$25,IF(D337=\"Pg\",0,1)),IF(D337=\"PG\",0,1))","v":1},28,12,2051,"2051-12-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D337=\"PG\",D337=0),0,E337*((1+$I$8)^-SUMIF(D$18:D337,\"PP\",J$18:J337)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2051-12-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,321,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G338=8,G338=1),Resolucion!$D$25,IF(D338=\"Pg\",0,1)),IF(D338=\"PG\",0,1))","v":1},28,1,2052,"2052-01-28",31,-4.9627262936301122,{"$f":"IF(D338=\"PG\",((($I$8+1)^J338-1)*K338),0)","v":0},{"$f":"IF(D338=\"PG\",((($I$6+1)^J338-1)*K338),0)","v":0},{"$f":"IF(D338=\"PG\",((($I$7+1)^J338-1)*K338),0)","v":0},{"$f":"IF(D338=\"PG\",(+$I$12),0)","v":0},{"$f":"IF(OR(D338=\"PG\",D338=0),0,E338*((1+$I$8)^-SUMIF(D$18:D338,\"PP\",J$18:J338)))","v":0},{"$f":"+IF(D338=\"PG\",0,X338-SUM(R338,U338,V338))","v":0},{"$f":"S338+T338","v":0},{"$f":"IF(OR(D338=\"PG\",D338=0),0,IF(O322>=0,K338*((1+$I$6)^J338-1),K338*((1+$I$6)^(J338+O322)-1)))","v":0},{"$f":"IF(OR(D338=\"PG\",D338=0),0,IF(O322>=0,K338*((1+$I$7)^30-1)*J338/30,K338*((1+$I$7)^(30+O322)-1)*J338/30))","v":0},{"$f":"IF(OR(D338=\"PG\",D338=0),0,$I$12)","v":0},{"$f":"IF(OR(D338=\"PG\",D338=0),0,$I$11)","v":0},{"$f":"IF(OR(D338=\"PG\",D338=0),0,E338*$N$10)","v":0},{"$f":"IF(OR(D338=\"PG\",D338=0),0,W338+U338+V338)","v":0},{"$f":"+K338+N338+O338+M338-Q338","v":-4.9627262936301122},{"$error":"#VALUE!"},{"$f":"+X338","v":0},{"$f":"+I338","v":"2052-01-28"},{"$f":"+K338","v":-4.9627262936301122},{"$f":"+Q338","v":0},{"$f":"+IF(D338=\"PG\",M338,S338)","v":0},{"$f":"+IF(D338=\"PG\",N338,T338)","v":0},{"$f":"+IF(D338=\"PG\",O338,U338)","v":0},0,{"$f":"+X338","v":0}]
[null,null,{"$f":"+C338+1","v":322},0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G339=8,G339=1),Resolucion!$D$25,IF(D339=\"Pg\",0,1)),IF(D339=\"PG\",0,1))","v":1},{"$f":"F338","v":28},{"$f":"IF(G338=12,1,G338+1)","v":2},{"$f":"IF(G338=12,H338+1,H338)","v":2052},{"$f":"DATE(H339,G339,F339)","v":"2052-02-28"},{"$f":"+I339-I338","v":31},{"$f":"+Y338","v":-4.9627262936301122},0,0,0,0,{"$f":"IF(OR(D339=\"PG\",D339=0),0,E339*((1+$I$8)^-SUMIF(D$18:D339,\"PP\",J$18:J339)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$f":"YEAR(I339-$Z$17)-1900","v":{"$error":"#VALUE!"}},0,"2052-02-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,323,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G340=8,G340=1),Resolucion!$D$25,IF(D340=\"Pg\",0,1)),IF(D340=\"PG\",0,1))","v":1},28,3,2052,"2052-03-28",29,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D340=\"PG\",D340=0),0,E340*((1+$I$8)^-SUMIF(D$18:D340,\"PP\",J$18:J340)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2052-03-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,324,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G341=8,G341=1),Resolucion!$D$25,IF(D341=\"Pg\",0,1)),IF(D341=\"PG\",0,1))","v":1},28,4,2052,"2052-04-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D341=\"PG\",D341=0),0,E341*((1+$I$8)^-SUMIF(D$18:D341,\"PP\",J$18:J341)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2052-04-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,325,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G342=8,G342=1),Resolucion!$D$25,IF(D342=\"Pg\",0,1)),IF(D342=\"PG\",0,1))","v":1},28,5,2052,"2052-05-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D342=\"PG\",D342=0),0,E342*((1+$I$8)^-SUMIF(D$18:D342,\"PP\",J$18:J342)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2052-05-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,326,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G343=8,G343=1),Resolucion!$D$25,IF(D343=\"Pg\",0,1)),IF(D343=\"PG\",0,1))","v":1},28,6,2052,"2052-06-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D343=\"PG\",D343=0),0,E343*((1+$I$8)^-SUMIF(D$18:D343,\"PP\",J$18:J343)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2052-06-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,327,{"$f":"IF(C344<=$I$4,\"PG\",IF(AND(C344>$I$4,C344<=$I$9),\"PP\",0))","v":0},{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G344=8,G344=1),Resolucion!$D$25,IF(D344=\"Pg\",0,1)),IF(D344=\"PG\",0,1))","v":1},28,7,2052,"2052-07-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D344=\"PG\",D344=0),0,E344*((1+$I$8)^-SUMIF(D$18:D344,\"PP\",J$18:J344)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2052-07-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,328,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G345=8,G345=1),Resolucion!$D$25,IF(D345=\"Pg\",0,1)),IF(D345=\"PG\",0,1))","v":1},28,8,2052,"2052-08-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D345=\"PG\",D345=0),0,E345*((1+$I$8)^-SUMIF(D$18:D345,\"PP\",J$18:J345)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2052-08-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,329,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G346=8,G346=1),Resolucion!$D$25,IF(D346=\"Pg\",0,1)),IF(D346=\"PG\",0,1))","v":1},28,9,2052,"2052-09-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D346=\"PG\",D346=0),0,E346*((1+$I$8)^-SUMIF(D$18:D346,\"PP\",J$18:J346)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2052-09-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,330,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G347=8,G347=1),Resolucion!$D$25,IF(D347=\"Pg\",0,1)),IF(D347=\"PG\",0,1))","v":1},28,10,2052,"2052-10-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D347=\"PG\",D347=0),0,E347*((1+$I$8)^-SUMIF(D$18:D347,\"PP\",J$18:J347)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2052-10-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,331,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G348=8,G348=1),Resolucion!$D$25,IF(D348=\"Pg\",0,1)),IF(D348=\"PG\",0,1))","v":1},28,11,2052,"2052-11-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D348=\"PG\",D348=0),0,E348*((1+$I$8)^-SUMIF(D$18:D348,\"PP\",J$18:J348)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2052-11-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,332,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G349=8,G349=1),Resolucion!$D$25,IF(D349=\"Pg\",0,1)),IF(D349=\"PG\",0,1))","v":1},28,12,2052,"2052-12-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D349=\"PG\",D349=0),0,E349*((1+$I$8)^-SUMIF(D$18:D349,\"PP\",J$18:J349)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2052-12-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,333,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G350=8,G350=1),Resolucion!$D$25,IF(D350=\"Pg\",0,1)),IF(D350=\"PG\",0,1))","v":1},28,1,2053,"2053-01-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D350=\"PG\",D350=0),0,E350*((1+$I$8)^-SUMIF(D$18:D350,\"PP\",J$18:J350)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2053-01-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,334,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G351=8,G351=1),Resolucion!$D$25,IF(D351=\"Pg\",0,1)),IF(D351=\"PG\",0,1))","v":1},28,2,2053,"2053-02-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D351=\"PG\",D351=0),0,E351*((1+$I$8)^-SUMIF(D$18:D351,\"PP\",J$18:J351)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2053-02-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,335,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G352=8,G352=1),Resolucion!$D$25,IF(D352=\"Pg\",0,1)),IF(D352=\"PG\",0,1))","v":1},28,3,2053,"2053-03-28",28,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D352=\"PG\",D352=0),0,E352*((1+$I$8)^-SUMIF(D$18:D352,\"PP\",J$18:J352)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2053-03-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,336,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G353=8,G353=1),Resolucion!$D$25,IF(D353=\"Pg\",0,1)),IF(D353=\"PG\",0,1))","v":1},28,4,2053,"2053-04-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D353=\"PG\",D353=0),0,E353*((1+$I$8)^-SUMIF(D$18:D353,\"PP\",J$18:J353)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2053-04-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,337,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G354=8,G354=1),Resolucion!$D$25,IF(D354=\"Pg\",0,1)),IF(D354=\"PG\",0,1))","v":1},28,5,2053,"2053-05-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D354=\"PG\",D354=0),0,E354*((1+$I$8)^-SUMIF(D$18:D354,\"PP\",J$18:J354)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2053-05-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,338,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G355=8,G355=1),Resolucion!$D$25,IF(D355=\"Pg\",0,1)),IF(D355=\"PG\",0,1))","v":1},28,6,2053,"2053-06-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D355=\"PG\",D355=0),0,E355*((1+$I$8)^-SUMIF(D$18:D355,\"PP\",J$18:J355)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2053-06-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,339,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G356=8,G356=1),Resolucion!$D$25,IF(D356=\"Pg\",0,1)),IF(D356=\"PG\",0,1))","v":1},28,7,2053,"2053-07-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D356=\"PG\",D356=0),0,E356*((1+$I$8)^-SUMIF(D$18:D356,\"PP\",J$18:J356)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2053-07-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,340,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G357=8,G357=1),Resolucion!$D$25,IF(D357=\"Pg\",0,1)),IF(D357=\"PG\",0,1))","v":1},28,8,2053,"2053-08-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D357=\"PG\",D357=0),0,E357*((1+$I$8)^-SUMIF(D$18:D357,\"PP\",J$18:J357)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2053-08-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,341,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G358=8,G358=1),Resolucion!$D$25,IF(D358=\"Pg\",0,1)),IF(D358=\"PG\",0,1))","v":1},28,9,2053,"2053-09-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D358=\"PG\",D358=0),0,E358*((1+$I$8)^-SUMIF(D$18:D358,\"PP\",J$18:J358)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2053-09-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,342,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G359=8,G359=1),Resolucion!$D$25,IF(D359=\"Pg\",0,1)),IF(D359=\"PG\",0,1))","v":1},28,10,2053,"2053-10-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D359=\"PG\",D359=0),0,E359*((1+$I$8)^-SUMIF(D$18:D359,\"PP\",J$18:J359)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2053-10-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,343,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G360=8,G360=1),Resolucion!$D$25,IF(D360=\"Pg\",0,1)),IF(D360=\"PG\",0,1))","v":1},28,11,2053,"2053-11-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D360=\"PG\",D360=0),0,E360*((1+$I$8)^-SUMIF(D$18:D360,\"PP\",J$18:J360)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2053-11-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,344,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G361=8,G361=1),Resolucion!$D$25,IF(D361=\"Pg\",0,1)),IF(D361=\"PG\",0,1))","v":1},28,12,2053,"2053-12-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D361=\"PG\",D361=0),0,E361*((1+$I$8)^-SUMIF(D$18:D361,\"PP\",J$18:J361)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2053-12-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,345,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G362=8,G362=1),Resolucion!$D$25,IF(D362=\"Pg\",0,1)),IF(D362=\"PG\",0,1))","v":1},28,1,2054,"2054-01-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D362=\"PG\",D362=0),0,E362*((1+$I$8)^-SUMIF(D$18:D362,\"PP\",J$18:J362)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2054-01-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,346,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G363=8,G363=1),Resolucion!$D$25,IF(D363=\"Pg\",0,1)),IF(D363=\"PG\",0,1))","v":1},28,2,2054,"2054-02-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D363=\"PG\",D363=0),0,E363*((1+$I$8)^-SUMIF(D$18:D363,\"PP\",J$18:J363)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2054-02-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,347,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G364=8,G364=1),Resolucion!$D$25,IF(D364=\"Pg\",0,1)),IF(D364=\"PG\",0,1))","v":1},28,3,2054,"2054-03-28",28,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D364=\"PG\",D364=0),0,E364*((1+$I$8)^-SUMIF(D$18:D364,\"PP\",J$18:J364)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2054-03-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,348,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G365=8,G365=1),Resolucion!$D$25,IF(D365=\"Pg\",0,1)),IF(D365=\"PG\",0,1))","v":1},28,4,2054,"2054-04-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D365=\"PG\",D365=0),0,E365*((1+$I$8)^-SUMIF(D$18:D365,\"PP\",J$18:J365)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2054-04-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,349,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G366=8,G366=1),Resolucion!$D$25,IF(D366=\"Pg\",0,1)),IF(D366=\"PG\",0,1))","v":1},28,5,2054,"2054-05-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D366=\"PG\",D366=0),0,E366*((1+$I$8)^-SUMIF(D$18:D366,\"PP\",J$18:J366)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2054-05-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,350,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G367=8,G367=1),Resolucion!$D$25,IF(D367=\"Pg\",0,1)),IF(D367=\"PG\",0,1))","v":1},28,6,2054,"2054-06-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D367=\"PG\",D367=0),0,E367*((1+$I$8)^-SUMIF(D$18:D367,\"PP\",J$18:J367)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2054-06-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,351,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G368=8,G368=1),Resolucion!$D$25,IF(D368=\"Pg\",0,1)),IF(D368=\"PG\",0,1))","v":1},28,7,2054,"2054-07-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D368=\"PG\",D368=0),0,E368*((1+$I$8)^-SUMIF(D$18:D368,\"PP\",J$18:J368)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2054-07-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,352,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G369=8,G369=1),Resolucion!$D$25,IF(D369=\"Pg\",0,1)),IF(D369=\"PG\",0,1))","v":1},28,8,2054,"2054-08-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D369=\"PG\",D369=0),0,E369*((1+$I$8)^-SUMIF(D$18:D369,\"PP\",J$18:J369)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2054-08-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,353,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G370=8,G370=1),Resolucion!$D$25,IF(D370=\"Pg\",0,1)),IF(D370=\"PG\",0,1))","v":1},28,9,2054,"2054-09-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D370=\"PG\",D370=0),0,E370*((1+$I$8)^-SUMIF(D$18:D370,\"PP\",J$18:J370)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2054-09-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,354,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G371=8,G371=1),Resolucion!$D$25,IF(D371=\"Pg\",0,1)),IF(D371=\"PG\",0,1))","v":1},28,10,2054,"2054-10-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D371=\"PG\",D371=0),0,E371*((1+$I$8)^-SUMIF(D$18:D371,\"PP\",J$18:J371)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2054-10-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,355,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G372=8,G372=1),Resolucion!$D$25,IF(D372=\"Pg\",0,1)),IF(D372=\"PG\",0,1))","v":1},28,11,2054,"2054-11-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D372=\"PG\",D372=0),0,E372*((1+$I$8)^-SUMIF(D$18:D372,\"PP\",J$18:J372)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2054-11-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,356,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G373=8,G373=1),Resolucion!$D$25,IF(D373=\"Pg\",0,1)),IF(D373=\"PG\",0,1))","v":1},28,12,2054,"2054-12-28",30,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D373=\"PG\",D373=0),0,E373*((1+$I$8)^-SUMIF(D$18:D373,\"PP\",J$18:J373)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2054-12-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,357,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G374=8,G374=1),Resolucion!$D$25,IF(D374=\"Pg\",0,1)),IF(D374=\"PG\",0,1))","v":1},28,1,2055,"2055-01-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D374=\"PG\",D374=0),0,E374*((1+$I$8)^-SUMIF(D$18:D374,\"PP\",J$18:J374)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2055-01-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,358,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G375=8,G375=1),Resolucion!$D$25,IF(D375=\"Pg\",0,1)),IF(D375=\"PG\",0,1))","v":1},28,2,2055,"2055-02-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D375=\"PG\",D375=0),0,E375*((1+$I$8)^-SUMIF(D$18:D375,\"PP\",J$18:J375)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2055-02-28",-4.9627262936301122,0,0,0,0,0,0]
[null,null,359,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G376=8,G376=1),Resolucion!$D$25,IF(D376=\"Pg\",0,1)),IF(D376=\"PG\",0,1))","v":1},28,3,2055,"2055-03-28",28,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D376=\"PG\",D376=0),0,E376*((1+$I$8)^-SUMIF(D$18:D376,\"PP\",J$18:J376)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2055-03-28",-4.9627262936301122,0,0,0,0,0,0]
[null,{"$f":"IF(D377=\"PG\",\"Periodo de Gracia\",\"\")","v":""},360,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G377=8,G377=1),Resolucion!$D$25,IF(D377=\"Pg\",0,1)),IF(D377=\"PG\",0,1))","v":1},28,4,2055,"2055-04-28",31,-4.9627262936301122,0,0,0,0,{"$f":"IF(OR(D377=\"PG\",D377=0),0,E377*((1+$I$8)^-SUMIF(D$18:D377,\"PP\",J$18:J377)))","v":0},0,0,0,0,0,0,0,0,-4.9627262936301122,{"$error":"#VALUE!"},0,"2055-04-28",-4.9627262936301122,0,0,0,0,0,0]
[null,"TOTALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q18:Q377)","v":392506.37605079432},405560.26805485552,388647.68622563116,16912.581829224953,20400,0,798066.64410565037,818466.64410565037,null,null,null,null,null,392506.37605079432,{"$f":"+S378","v":388647.68622563116},{"$f":"+T378","v":16912.581829224953},{"$f":"+U378","v":20400},0,818466.64410565037]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FACTOR",{"$f":"SUM(P18:P377)","v":118.03568021997133}]

{"sheet":"HIPO","index":20,"n_rows":58,"n_cols":14,"rows_kept":58,"cut":false,"hidden":true,"merged":[[111,8,112,8],[107,8,108,8],[57,1,61,4],[44,1,44,2],[56,1,56,4],[53,1,53,2],[54,1,54,2],[50,1,50,11],[52,8,52,10],[54,11,54,16],[55,11,55,16],[56,11,56,16],[53,10,54,10],[57,8,70,11],[53,11,53,16],[52,1,52,4],[43,1,43,2],[41,1,41,2],[12,3,12,4],[13,3,13,4],[5,2,5,3],[7,2,7,3],[42,1,42,2],[37,11,38,16],[13,9,13,10],[27,5,27,7],[4,2,4,3],[39,1,39,4],[9,8,9,10],[4,9,4,10],[5,9,5,10],[6,9,6,10],[33,11,34,16],[28,11,29,14],[26,11,27,14],[36,1,36,2],[37,1,37,2],[31,11,32,16],[2,4,3,8],[0,1,0,11],[21,8,21,10],[12,1,12,2],[13,1,13,2],[6,2,6,3],[11,11,11,12],[11,9,11,10],[14,9,14,10],[9,1,9,4]]}
[null,"RCC 03-2024                                     DETERMINACION DE SOBREENDEUDAMIENTO PARA CRÉDITOS HIPOTECARIOS"]
[]
[null,"Fecha de Evaluación",{"$f":"+Ing_Titular!O2","v":"2025-04-29"},{"$f":"TODAY()","v":"2025-04-29"},{"$f":"IF(MAX(G6,G8)>=76,\"Titular o Cónyuge excede límite de edad de ingreso (antes de los 76 años)\ncomo cliente, se rechaza Crédito\",\"\")","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":"CONCATENATE(LOWER(C6),\"_v1\")","v":"0_v1"}]
[null,"    Usuario: Paolo Romano Saenz Salas",null,null,null,null,null,null,null,"Leyenda:"]
[null,null,"Cliente",null,"DNI","Fecha Nac","Edad",null,null,"Campo Obligatorio"]
[null,"Titular",{"$f":"+Ing_Titular!D4","v":0},null,{"$f":"+#REF!","v":{"$error":"#REF!"}},"26/02/2004",{"$f":"IF(F6=\"\",0,YEAR(D3-F6)-1900)","v":{"$error":"#VALUE!"}},null,null,"Campo Opcional"]
[null,"Estado Civil","Soltero(a)",null,{"$f":"+#REF!","v":{"$error":"#REF!"}},"13/02/1989",{"$f":"IF(F7=\"\",0,YEAR(D3-F7)-1900)","v":{"$error":"#VALUE!"}},null,null,"Campo Resultado"]
[null,"Cónyuge/Conviviente",{"$f":"IF(C7=\"Soltero(a)\",\"\",Ing_Cónyuge!D4)","v":""},null,{"$f":"IF(C7=\"Soltero(a)\",\"\",Ing_Cónyuge!D5)","v":""}]
[{"$f":"CONCATENATE(IF(OR(AND(#REF!>0,C20<=0),AND(#REF!>0,D20<=0)),CONCATENATE(\"TIENE CUOTA DE EXTRACASH POR S/. \",#REF!+#REF!,\". REVISAR. \"),\"\"),IF(OR(AND(#REF!>0,C21<=0),AND(#REF!>0,D21<=0)),CONCATENATE(\"TIENE CUOTA DE PRESTAMO PERSONAL POR S/. \",#REF!+#REF!,\". REVISAR. \"),\"\"),IF(OR(AND(#REF!>0,C22<=0),AND(#REF!>0,D22<=0)),CONCATENATE(\"TIENE CUOTA DE CREDITO VEHICULAR POR S/. \",#REF!+#REF!,\". REVISAR. \"),\"\"),IF(OR(AND(#REF!>0,C23<=0),AND(#REF!>0,D23<=0)),CONCATENATE(\"TIENE CUOTA DE CREDITO CONVENIO  POR S/. \",#REF!+#REF!,\". REVISAR. \"),\"\"),IF(OR(AND(#REF!>0,C24<=0),AND(#REF!>0,D24<=0)),CONCATENATE(\"TIENE CUOTA DE CREDITO HIPOTECARIO  POR S/. \",#REF!+#REF!,\". REVISAR. \"),\"\"))","v":{"$error":"#REF!"}}]
[null,"I. Deudas Actuales de Cliente(s)",null,null,null,null,null,null,"III. Ratios Máximos por Producto"]
[{"$f":"CONCATENATE(CONCATENATE(IF(E21>(#REF!+#REF!),\"REVISAR PRESTAMO PERSONAL, CUOTA INFERIDA ES MAYOR QUE LA CUOTA INFERIDA ORIGINAL\",\"\")),CONCATENATE(IF(E22>(#REF!+#REF!),\"REVISAR CREDITO VEHICULAR, CUOTA INFERIDA ES MAYOR QUE LA CUOTA INFERIDA ORIGINAL\",\"\")),CONCATENATE(IF(E23>(#REF!+#REF!),\"REVISAR CREDITO POR CONVENIO, CUOTA INFERIDA ES MAYOR QUE LA CUOTA INFERIDA ORIGINAL\",\"\")),CONCATENATE(IF(E24>(#REF!+#REF!),\"REVISAR CREDITO HIPOTECARIO, CUOTA INFERIDA ES MAYOR QUE LA CUOTA INFERIDA ORIGINAL\",\"\")))","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,"Ratios de acuerdo a la Zona Geográfica, Producto y Situación Laboral"]
[null,"Score Buro",null,null,null,null,null,null,"Departamento Geográfico","Lima",null,{"$f":"VLOOKUP(J12,Cuadros!$AA$2:$AB$26,2,0)","v":"Zona1"}]
[null,"Score Buro - Titular",null,"Score Buro - Cónyuge",null,null,null,null,"RatioSobreendeudamientoMáximo (Máx D/Y)",{"$f":"IFERROR(#REF!,\"\")","v":""}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,"Elegir Producto"]
[null,null,null,null,null,null,null,null,"Elegir Situación Laboral"]
[null,"Deudas Actuales en el Sistema Financiero",null,null,null,null,null,null,"MaxRatioEndeudamHipotecario",{"$f":"IF(AND(J14=\"Hipotecario\",Ing_Titular!J5=\"Normal\"),#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(J14=\"MiVivienda\",\"Se puede soliticar Excepción hasta el 39.99%\",IF(AND(J14=\"Hipotecario\",J15=\"Dependiente\"),\"Los casos mayores a 40% son excepción\",\"Acorde al Producto & Situación Laboral\"))","v":"Acorde al Producto & Situación Laboral"}]
[null,"Deudas del Cliente (*)","Saldo Titular","Saldo Cónyuge","Cuota Final",null,null,null,"MaxRatioEndeudamientoPersonal",{"$f":"IF(D45=0,\"\",#REF!-D38/D45)","v":""}]
[null,"Línea usada TC",0,3380.68,{"$f":"IF(OR(C18>0,D18>0),#REF!+#REF!,\"0\")","v":{"$error":"#REF!"}},null,null,null,"Ratio EndeudamientoHip Útil (Max C/Y)",{"$f":"IF(D45=0,\"\",MIN(J17,J16))","v":""}]
[null,"Linea no usadaTC",0,32569.32,{"$f":"IF(OR(C19>0,D19>0),#REF!+#REF!,\"0\")","v":{"$error":"#REF!"}},null,null,null,"Capac. Endeudamiento Máximo - CEM ",{"$f":"IF(D45=0,\"\",#REF!)","v":""},"CEM ($)",{"$f":"IF(D45=0,\"\",IF($J$24=\"Dólares\",J19/$J$25,0))","v":""}]
[null,"Linea Paralela",{"$f":"Saldos!E6","v":0},{"$f":"Saldos!K6","v":0},{"$f":"+IF(C20>0,Saldos!F4,0)+IF(D20>0,Saldos!L4,0)","v":0},"*",null,null,"CEM Ajustado (****)",{"$f":"IF(D45=0,\"\",#REF!)","v":""},"CEM Ajustado ($)",{"$f":"IF(D45=0,\"\",IF($J$24=\"Dólares\",J20/$J$25,0))","v":""}]
[null,"Préstamo Fácil",0,0,{"$f":"IF(Saldos!E11>0,Saldos!F9,IF(C21>0,#REF!,0))+IF(Saldos!K11>0,Saldos!L9,IF(D21>0,#REF!,0))","v":0},"*"]
[null,"Vehicular",0,0,{"$f":"IF(Saldos!E16>0,Saldos!F14,IF(C22>0,#REF!,0))+IF(Saldos!K16>0,Saldos!L14,IF(D22>0,#REF!,0))","v":0},"*",null,null,"IV. Condiciones del Crédito"]
[null,"Convenio",0,0,{"$f":"IF(Saldos!E21>0,Saldos!F19,IF(C23>0,#REF!,0))+IF(Saldos!K21>0,Saldos!L19,IF(D23>0,#REF!,0))","v":0},"*",null,null,"Moneda",null,null,null,null," "]
[null,"Hipotecario 1",0,0,{"$f":"IF(Saldos!E26>0,Saldos!F24,IF(C24>0,#REF!,0))+IF(Saldos!K26>0,Saldos!L24,IF(D24>0,#REF!,0))","v":0},"*",null,null,"Elegir Moneda ","Soles",null,{"$f":"IF(AND(OR(J14=\"MiVivienda\",J14=\"TechoPropio\"),OR(J24=\"Dólares\",K27=\"Dólares\")),\"Este producto se entrega en Soles\",\"\")","v":""}]
[null,"Hipotecario 2 o más",0,0,0,null,null,null,"Tipo Cambio",3.85,null,{"$f":"IF(J24=\"Soles\",\"\",\"Referencial\")","v":""}]
[null,"Respos. PeMe",0,0,{"$f":"IF(OR(C26>0,D26>0),#REF!+#REF!,\"0\")","v":"0"},null,null,null,"Inmueble y Monto Préstamo"]
[null,"Saldo PeMe_Sin Revol",4161.4799999999996,0,{"$f":"IF(OR(C27>0,D27>0),#REF!+#REF!,\"0\")","v":{"$error":"#REF!"}},null,null,null,"Valor del Inmueble (***)",0,"Soles",{"$f":"IF(OR(J29=\"N/A\",J29=\"#N/A\"),\"Valor del Inmueble fuera del rango de Producto \"&J14&\" (Ver Cuadros)\",\"\")","v":""}]
[null,"Saldo PeMe_Revol",0,0,{"$f":"IF(OR(C28>0,D28>0),#REF!+#REF!,\"0\")","v":"0"},{"$f":"IF(J14<>\"MiVivienda\",\" \",IF(AND(J14=\"MiVivienda\",Ing_Titular!J5=\"Ahorro Casa\"),\"INICIAL MINIMA 10%\",IF(AND(J14=\"MiVivienda\",Ing_Titular!J5=\"Normal\",J27<=Cuadros!C27),\"INICIAL MINIMA  7.5%\",\"INICIAL MINIMA 10%\")))","v":" "},null,null,"% de cuota inicial",0]
[null,"Aval",4161.4799999999996,0,{"$f":"IF(OR(C29>0,D29>0),#REF!+#REF!,\"0\")","v":{"$error":"#REF!"}},null,null,null,{"$f":"IF(J14=\"TechoPropio\",\"BFH - Techo Propio\",IF(J14=\"MiVivienda\",\"BBP - MiVivienda\",\"\"))","v":""},{"$f":"IF(J14=\"TechoPropio\",IF(J27<Cuadros!B34,\"N/A\",IF(J27<=Cuadros!B35,Cuadros!D34,IF(J27<=Cuadros!C35,Cuadros!D35,\"N/A\"))),IF(J14=\"MiVivienda\",IF(J27<Cuadros!B24,\"N/A\",IF(J27<=Cuadros!C24,Cuadros!D24,IF(J27<=Cuadros!C25,Cuadros!D25,IF(J27<=Cuadros!C26,Cuadros!D26,IF(J27<=Cuadros!C27,Cuadros!D27,IF(J27>Cuadros!C28,\"#N/A\",0)))))),0))+IF(AND(K29=\"Con Bono Integrador\",J27<=Cuadros!C27,J14=\"MiVivienda\"),3400,0)+IF(AND(K28=\"Con Bono Verde\",J27<=Cuadros!C27,J14=\"MiVivienda\"),6000,0)","v":0},null,{"$f":"IF(J14=\"Personal con garantia\",\"Cambiar manualmente el valor del Importe del Préstamo y colocar 0% en Cuota Inicial\",IFERROR(IF(J30<Cuadros!I24,IF(J14=\"MiVivienda\",\"Monto mínimo para créditos MiVivienda es S/ 37,628\",\"\"),IF(J30>Cuadros!J28,IF(J14=\"MiVivienda\",\"Monto máximo para créditos MiVivienda es S/ 417,780\",\"\"),\"\")),\"\"))","v":""}]
[810.01,"Deudas Reales del Cliente - Sustento de Pagos",null,null,"* Cuota Inferida",null,null,null,"Importe del Préstamo (****)",{"$f":"J27-(J27*J28)-J29","v":0},{"$f":"IF(#REF!=1,\"Soles\",\"Dólares\")","v":{"$error":"#REF!"}}]
[null,"Deuda(s) Real(es)",0,0,null,null,null,null,"Condiciones del Crédito",null,null,{"$f":"IFERROR(IF(J30<Cuadros!I34,IF(J14=\"TechoPropio\",\"Monto mínimo para créditos TechoPropio es S/ 20,000\",\"\"),IF(J30>Cuadros!J35,IF(J14=\"TechoPropio\",\"Monto máximo para créditos TechoPropio es S/ 70,973\",\"\"),\"\")),\"\")","v":""}]
[null,"Cuota(s) Real(es)",0,0,null,null,null,null,"Tasa Interés",null,"TEA",{"$f":"IFERROR(IF(MAX(G6+J33/12,G8+J33/12)>86,\"Titular o Cónyuge excede el límite de edad de permanencia (86 años), reducir el plazo del Crédito\",IF(AND(J14=\"MiVivienda\",OR(J33<60,J33>300)),\"El rango de Plazo MV es de 5 a 25 años\",IF(AND(J14=\"Personal con garantia\",J33>60),\"El Plazo Máximo de PPGH es hasta 5 años. Solicitar excepción máxima hasta 10 años\",\"\"))),\"\")","v":""}]
[null,"En caso adjunte sustento de pagos/cancelaciones, todo se suma en este cuadro y no en el de arriba",null,null,null,null,null,null,"Plazo",null,"Meses"]
[null,null,null,null,null,null,null,null,"Tipo de Crédito","Individual",null,{"$f":"IFERROR(IF(OR(HIPO!J14=\"MiVivienda\",HIPO!J14=\"TechoPropio\"),IF(VLOOKUP(75,'Cronograma HIPO'!Z:AC,4,1)>IF(HIPO!J24=\"Soles\",15000*HIPO!J25,15000),\"Titular o Cónyuge excede el Saldo Capital MiVivienda Máximo (15,000 USD) al cumplir los 75 años, reducir el Plazo del Crédito\",\"\"),IF(VLOOKUP(75,'Cronograma HIPO'!Z:AC,4,1)>IF(HIPO!J24=\"Soles\",30000*HIPO!J25,30000),\"Titular o Cónyuge excede el Saldo Capital Máximo (30,000 USD) al cumplir los 75 años, reducir el Plazo del Crédito\",\"\")),\"\")","v":""}]
[null,"Resultado Deudas Actuales",null,null,null,null,null,null,"Tasa Seguro Desgravamen",{"$f":"IF(J34=\"Individual\",Cuadros!$D$39,IF(J34=\"Individual/Devolución\",Cuadros!$D$43,IF(J34=\"Mancomunado/Devolución\",Cuadros!$D$44,Cuadros!$D$40)))","v":2.7999999999999998E-4},"TEM"]
[null,null,null,"Deudas en S/",{"$f":"IF(OR($J$24=\"Dólares\",$D$42=\"Dólares\"),\"Deudas en $\",\"N/A\")","v":"N/A"},null,null,null,"Tasa Seguro Inmueble",3.0000000000000001E-3,"TNA",{"$f":"IF(J36=0.003,\"Seguro Normal\",IF(J36=0.002,\"Seguro Dorado\",\"\"))","v":"Seguro Normal"}]
[null,"Deuda Total en Sistema Financiero a la fecha",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(OR($J$24=\"Dólares\",$D$42=\"Dólares\"),$D$37/$J$25,\"N/A\")","v":"N/A"},null,null,null,"Comisión Administrativa",{"$f":"VLOOKUP(K37,#REF!,3,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=1,\"Soles\",\"Dólares\")","v":{"$error":"#REF!"}}]
[null,"Cuota SBS",null,{"$f":"+E18+E19+E20+E21+E22+E23+E24+SUM(E26:E29)+C32+D32","v":{"$error":"#REF!"}},{"$f":"IF(OR($J$24=\"Dólares\",$D$42=\"Dólares\"),D38/$J$25,\"N/A\")","v":"N/A"},null,null,null,"Tipo de Cuota","Ordinaria",null,{"$f":"IF(J14=\"Hipotecario\",\" \",IF(COUNTIF('Cronograma HIPO'!$Q$35:$Q$394,\"<-0.01\")>=1,\"ERROR: Existen amortizaciones negativas, reducir progresivamente el Factor de Cuota Extaordinaria o el Plazo\",\"\"))","v":"ERROR: Existen amortizaciones negativas, reducir progresivamente el Factor de Cuota Extaordinaria o el Plazo"}]
[null,null,null,null,null,null,null,null,"Factor Cuota Extraordinaria"]
[null,"II. Ingresos Netos Mensuales - INM",null,null,null,null,null,null,"Fecha de Desembolso",{"$f":"TODAY()","v":"2025-04-29"}]
[null,"Valores de Ingresos Netos",null,null,null,null,null,null,"Fecha 1er pago",{"$f":"DATE(YEAR(J40),MONTH(J40)+1,DAY(J40)-1)","v":"2025-05-28"}]
[null,"Moneda de Ingreso del Titular",null,"Soles",null,null,null,null,"Periodo de Gracia (*****)",0,"Meses"]
[null,"INM del Titular",null,{"$f":"Ing_Titular!D9","v":0},{"$f":"IF(OR($J$24=\"Dólares\",$D$42=\"Dólares\"),D43/$J$25,\"N/A\")","v":"N/A"},null,null,null,"Resultados del Préstamo"]
[null,"INM del Cónyuge (Crédito Mancomunado)",null,{"$f":"Ing_Cónyuge!D9","v":0},{"$f":"IF(OR($J$24=\"Dólares\",$D$42=\"Dólares\"),D44/$J$25,\"N/A\")","v":"N/A"},null,null,null,"Cuota Mensual",{"$f":"IF(OR(J30=0,J32=0,J27=0,J40=0),0,+VLOOKUP(1,'Cronograma HIPO'!E35:X52,20,FALSE))","v":0},{"$f":"IF(#REF!=1,\"Soles\",\"Dólares\")","v":{"$error":"#REF!"}}]
[null,"Ingreso Neto Mensual Total (**)",null,{"$f":"D43+D44","v":0},{"$f":"IF(OR($J$24=\"Dólares\",$D$42=\"Dólares\"),D45/$J$25,\"N/A\")","v":"N/A"},null,null,null,"Cuota Extraordinaria (agosto y enero)",{"$f":"IF(OR(J30=0,J32=0,J27=0,J40=0),0,IF(#REF!=1,0,+VLOOKUP($J$39,'Cronograma HIPO'!E41:X52,20,FALSE)))","v":0},{"$f":"IF(#REF!=1,\"Soles\",\"Dólares\")","v":{"$error":"#REF!"}}]
[null,"Antes de enviar a Riesgos, completar hojas de Ingresos Netos de acuerdo a  documentos presentados",null,null,null,null,null,null,"Tasa de Costo Efectiva Anual",{"$f":"IF(OR(J44=0,J30=0),0,+'Cronograma HIPO'!AA32)","v":0},"TEA"]
[null,null,null,null,null,null,null,null,"Elegir Simulación HPC o ADQ"]
[null,null,null,null,null,null,null,null,"Tipo de Cuota a Simular","HPC",null,{"$f":"IF(J48=\"HPC\",\"Utilizar solo la Cuota HPC\",\"Cuota ADQ sólo es para Riesgos\")","v":"Utilizar solo la Cuota HPC"}]
[null,null,null,null,null,null,null,null,"Cuota Mensual ADQ",null,{"$f":"J24","v":"Soles"}]
[]
[null,"RESULTADOS DE LA SIMULACIÓN"]
[]
[null,"I. RATIOS DE ENDEUDAMIENTO",null,null,null,null,null,null,"II. RESULTADO FINAL"]
[null,"Ratio Sobre-Endeudamiento C/Y \n(Cuota) / (Ingreso neto)",null,{"$f":"IF(D45=0,\"\",J54/D45)","v":""},{"$f":"IF(D45=0,\"\",IF(J54<=J20,\"CALIFICA\",\"SOBREENDEUDADO\"))","v":""},null,null,null,{"$f":"IF(J48=\"HPC\",\"Cuota HPC en Soles\",\"Cuota ADQ en Soles\")","v":"Cuota HPC en Soles"},{"$f":"IF(J48=\"HPC\",IF(J24=\"Dólares\",J25*J44,J44),IF(K49=\"Soles\",J49,J49*J25))","v":0},{"$f":"IF(E54=\"\",\"\",IF(AND(E54=\"CALIFICA\",E55=\"CALIFICA\"),\"CALIFICA\",IF(AND(E54=\"CALIFICA\",E55=\"REVISIÓN DE ANALISTA\"),\"REVISIÓN DE ANALISTA\",\"NO PROCEDE\")))","v":""},{"$f":"IF(D45=0,\"\",IF(AND(D54<=0.399,D54>J16,J14=\"MiVivienda\",E55=\"Califica\"),\"Solicitar excepción de MaxRatioEndeudamHipo para llegar al 39% - Crédito MiVivienda\",\"\"))","v":""}]
[null,"Ratio Sobre-Endeudamiento D/Y\n(Cuota+Deudas) / (Ingreso Neto)",null,{"$f":"IF(D45=0,\"\",(D38+J54)/D45)","v":""},{"$f":"IF(D45=0,\"\",IF(D55<=J13,\"CALIFICA\",IF(D55<=(J13+0.4%),\"REVISIÓN DE ANALISTA\",\"SOBREENDEUDADO\")))","v":""},null,null,null,{"$f":"IF(J48=\"HPC\",\"Cuota HPC en Dólares\",\"Cuota ADQ en Dólares\")","v":"Cuota HPC en Dólares"},{"$f":"J54/J25","v":0},null,{"$f":"IF(D45=0,\"\",IF(AND(D54>0.4,E54=\"CALIFICA\",J15=\"Dependiente\",OR(J14=\"Hipotecario\",J14=\"Personal con garantia\")),\"Se aprobará como exepción en el ADQ (C/Y > 40%), enviar screens del Simulador al Área de Riesgos\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D45=0,\"\",IF(AND(J54<=J19,J54>J20,J24=\"Dólares\"),\"Cuando el Crédito es en USD e ingreso en Soles, se toma CEM Ajustado (1.1). Probar con el monto del Crédito en Soles\",\"\"))","v":""}]
[null,"3. CONDICIONES ESPECIALES DEL CRÉDITO",null,null,null,null,null,null,"Notas",null,null,{"$f":"IF(AND(E54=\"CALIFICA\",E55<>\"CALIFICA\"),\"Solicitar Cancelar deudas al Cliente y volver a Simular\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,"(*) Ingresar las deudas a la fecha según Central de Riesgo, salvo adjunte pagos y cancelaciones.\n(**) Mensual, incluido el cónyuge si fuera el caso.\n(***) En caso de préstamo en Dólares, cuota Maxima Ajustada por FRC = 1.1\n(****) Se puede ingresar directamente el Monto del Crédito Hipotecario a solicitar e indicar cuánto cuesta el inmueble.\n(*****) El periodo de gracia máximo es de 3 meses para compra de vivienda terminada, ampliación y remodelación,  y de 6 meses para construcción o compra de \"bien futuro\" (vivienda en planos, en construcción o en independización).El periodo de gracia es parte del plazo total del préstamo.\n\n  Ingreso Neto Mensual (INM)\n  Tasa Efectiva Anual (TEA) a 360 días\n  Tasa Nominal Anual (TNA) a 360 días\n  Tasa Efectiva Mensual (TEM) a 30 días"]

{"sheet":"Deudas_fx","index":21,"n_rows":141,"n_cols":23,"rows_kept":141,"cut":false,"hidden":true,"merged":[[78,14,78,15],[45,6,48,6],[45,9,48,9],[65,6,65,8],[66,6,66,8],[67,6,67,8]]}
[]
[]
[]
[null,"    Usuario: Tom Davye Agurto Alban"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Factor",null,null,null,"Factor",null,null,null,null,"Factor",null,null,null,null,"Factor"]
["FACTOR SEGÚN BURO",null,null,null,null,"RESUMEN FACTORES",{"$f":"VLOOKUP(Deudas!C13,B15:C21,2,0)","v":1.0999999999999999E-2},null,null,null,{"$f":"VLOOKUP(Deudas!F13,B15:C21,2,0)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"VLOOKUP(Deudas!I13,B15:C21,2,0)","v":1.7600000000000001E-2},null,null,null,null,{"$f":"VLOOKUP(Deudas!L13,B15:C21,2,0)","v":1.7600000000000001E-2}]
[]
[null,"Score","FCC NoUtil","FCC TC IB",null,"titular",null,"Factor",{"$f":"IF(Resolucion!C10=\"Soles\",1,2)","v":1},"cony",null,"Factor",{"$f":"IF(Resolucion!C10=\"Soles\",1,2)","v":1},null,"codeudor 1",null,"Factor",{"$f":"IF(Resolucion!C10=\"Soles\",1,2)","v":1},null,"codeudor 2",null,"Factor",{"$f":"IF(Resolucion!C10=\"Soles\",1,2)","v":1}]
[null,null,null,null,null,"tc",{"$f":"(Deudas!C15)*H14","v":0},4.3999999999999997E-2,null,"tc",{"$f":"(Deudas!F15)*L14","v":0},4.3999999999999997E-2,null,null,"tc",{"$f":"(Deudas!I15)*Q14","v":0},4.3999999999999997E-2,null,null,"tc",{"$f":"(Deudas!L15)*V14","v":0},4.3999999999999997E-2]
[null,"Alto",{"$f":"0.044*0.25","v":1.0999999999999999E-2},0.32,null,"lc",{"$f":"(Deudas!C16)*H15","v":55},{"$f":"G11","v":1.0999999999999999E-2},null,"lc",{"$f":"(Deudas!F16)*L15","v":{"$error":"#N/A"}},{"$f":"K11","v":{"$error":"#N/A"}},null,null,"lc",{"$f":"(Deudas!I16)*Q15","v":0},{"$f":"P11","v":1.7600000000000001E-2},null,null,"lc",{"$f":"(Deudas!L16)*V15","v":0},{"$f":"U11","v":1.7600000000000001E-2}]
[null,"Medio",{"$f":"0.044*0.38","v":1.6719999999999999E-2},0.49,null,"ppe",{"$f":"(Deudas!C18)*H16","v":0},{"$f":"G36","v":5.1400000000000001E-2},null,"ppe",{"$f":"(Deudas!F18)*L16","v":0},{"$f":"Deudas_fx!G37","v":5.1400000000000001E-2},null,null,"ppe",{"$f":"(Deudas!I18)*Q16","v":0},{"$f":"G38","v":5.1400000000000001E-2},null,null,"ppe",{"$f":"(Deudas!L18)*V16","v":0},{"$f":"G39","v":5.1400000000000001E-2}]
[null,"Bajo",{"$f":"0.044*0.46","v":2.0240000000000001E-2},0.56999999999999995,null,"veh",{"$f":"(Deudas!C19)*H17","v":0},{"$f":"Deudas_fx!I36","v":2.64E-2},null,"veh",{"$f":"(Deudas!F19)*L17","v":0},{"$f":"Deudas_fx!I37","v":2.64E-2},null,null,"veh",{"$f":"(Deudas!I19)*Q17","v":0},{"$f":"I38","v":2.64E-2},null,null,"veh",{"$f":"(Deudas!L19)*V17","v":0},{"$f":"I39","v":2.64E-2}]
[null,"Muy Bajo",{"$f":"0.044*0.51","v":2.2439999999999998E-2},0.73,null,"conv",{"$f":"(Deudas!C20)*H18","v":0},{"$f":"Deudas_fx!K36","v":3.49E-2},null,"conv",{"$f":"(Deudas!F20)*L18","v":0},{"$f":"Deudas_fx!K37","v":3.49E-2},null,null,"conv",{"$f":"(Deudas!I20)*Q18","v":0},{"$f":"K38","v":3.49E-2},null,null,"conv",{"$f":"(Deudas!L20)*V18","v":0},{"$f":"K39","v":3.49E-2}]
[null,"No Recomendado",{"$f":"0.044*0.51","v":2.2439999999999998E-2},1,null,"hip",{"$f":"(Deudas!C21)*H19","v":1595.4513299999999},{"$f":"Deudas_fx!N32","v":8.9999999999999993E-3},null,"hip",{"$f":"(Deudas!F21)*L19","v":0},{"$f":"Deudas_fx!N32","v":8.9999999999999993E-3},null,null,"hip",{"$f":"(Deudas!I21)*Q19","v":0},{"$f":"N32","v":8.9999999999999993E-3},null,null,"hip",{"$f":"(Deudas!L21)*V19","v":0},{"$f":"N32","v":8.9999999999999993E-3}]
[null,"Rechazo",{"$f":"0.044*0.51","v":2.2439999999999998E-2},1,null,"hip2",{"$f":"(Deudas!C22)*H20","v":0},{"$f":"Deudas_fx!N32","v":8.9999999999999993E-3},null,"hip2",{"$f":"(Deudas!F22)*L20","v":0},{"$f":"N32","v":8.9999999999999993E-3},null,null,"hip2",{"$f":"(Deudas!I22)*Q20","v":0},{"$f":"N32","v":8.9999999999999993E-3},null,null,"hip2",{"$f":"(Deudas!L22)*V20","v":0},{"$f":"N32","v":8.9999999999999993E-3}]
[null,"Sin Score",{"$f":"0.044*0.4","v":1.7600000000000001E-2},0.61,null,"peme",{"$f":"(Deudas!C23)*H21","v":0},{"$f":"0.42*0.09","v":3.78E-2},null,"peme",{"$f":"(Deudas!F23)*L21","v":0},{"$f":"0.42*0.09","v":3.78E-2},null,null,"peme",{"$f":"(Deudas!I23)*Q21","v":0},{"$f":"0.42*0.09","v":3.78E-2},null,null,"peme",{"$f":"(Deudas!L23)*V21","v":0},{"$f":"0.42*0.09","v":3.78E-2}]
[null,"CALIFICA",null,null,null,"sin revl",{"$f":"(Deudas!C24)*H22","v":0},{"$f":"Deudas_fx!P32","v":0.05},null,"sin revl",{"$f":"(Deudas!F24)*L22","v":0},{"$f":"Deudas_fx!P32","v":0.05},null,null,"sin revl",{"$f":"(Deudas!I24)*Q22","v":0},{"$f":"Deudas_fx!P32","v":0.05},null,null,"sin revl",{"$f":"(Deudas!L24)*V22","v":0},{"$f":"Deudas_fx!P32","v":0.05}]
[null,"SOBREENDEUDADO",null,null,null,"revl",{"$f":"(Deudas!C25)*H23","v":0},0.09,null,"revl",{"$f":"(Deudas!F25)*L23","v":0},0.09,null,null,"revl",{"$f":"(Deudas!I25)*Q23","v":0},0.09,null,null,"revl",{"$f":"(Deudas!L25)*V23","v":0},0.09]
[null,"NO PROCEDE",null,null,null,"aval",{"$f":"H24*Resolucion!K13","v":89.92},0.01,{"$f":"IF('VISTA CLIENTE'!G26=\"ORDINARIA\",1,2)","v":1},"aval",{"$f":"H24*Resolucion!K13","v":89.92},0.01,{"$f":"IF(Resolucion!D24=\"Ordinaria\",1,2)","v":1},null,"aval",{"$f":"Q24*Resolucion!K14","v":0},0.01,{"$f":"IF(Resolucion!D24=\"Ordinaria\",1,2)","v":1},{"$f":"IF(Resolucion!D24=\"Ordinaria\",1,2)","v":1},"aval",{"$f":"Q24*Resolucion!K14","v":0},0.01,{"$f":"IF(Resolucion!D24=\"Ordinaria\",1,2)","v":1}]
[]
[null,null,null,null,null,"tc",{"$f":"(Deudas!C31)*H26","v":0},4.3999999999999997E-2,null,"tc",{"$f":"(Deudas!E31)*L26","v":0},4.3999999999999997E-2,null,null,"tc",{"$f":"(Deudas!G31)*Q26","v":0},4.3999999999999997E-2,null,null,"tc",{"$f":"(Deudas!I31)*V26","v":0},4.3999999999999997E-2]
[null,null,null,null,null,"lc",{"$f":"(Deudas!C32)*H27","v":0},{"$f":"G11","v":1.0999999999999999E-2},null,"lc",{"$f":"(Deudas!E32)*L27","v":{"$error":"#N/A"}},{"$f":"K11","v":{"$error":"#N/A"}},null,null,"lc",{"$f":"(Deudas!G32)*Q27","v":0},{"$f":"P11","v":1.7600000000000001E-2},null,null,"lc",{"$f":"(Deudas!I32)*V27","v":0},{"$f":"U11","v":1.7600000000000001E-2}]
[]
[]
[]
["FACTORES POR PRODUCTO",null,null,null,null,"Préstamo Fácil","Factor","Vehicular","Factor","Convenio","Factor",null,"Hipotecario",8.9999999999999993E-3,"Saldo PeMe_Sin Revol",0.05]
[null,null,null,null,null,8000,5.1400000000000001E-2,30000,2.64E-2,10000,3.49E-2,null,null,{"$f":"N31","v":8.9999999999999993E-3},null,{"$f":"P31","v":0.05}]
[null,null,null,null,null,15000,3.56E-2,"-",2.2200000000000001E-2,20000,2.4799999999999999E-2]
[null,null,null,null,null,45000,2.8199999999999999E-2,null,null,30000,2.24E-2]
[null,null,null,null,null,"-",2.2200000000000001E-2,null,null,"-",2.0500000000000001E-2]
[null,null,null,null,null,"Titular",{"$f":"IF(Deudas!$C$18<=F32,G32,IF(Deudas!$C$18<=F33,G33,IF(Deudas!$C$18<=F34,G34,G35)))","v":5.1400000000000001E-2},"Titular",{"$f":"IF(Deudas!$C$19<=H32,I32,I33)","v":2.64E-2},"Titular",{"$f":"IF(Deudas!$C$20<=J32,K32,IF(Deudas!$C$20<=J33,K33,IF(Deudas!$C$20<=J34,K34,K35)))","v":3.49E-2}]
[null,null,null,null,null,"Conyuge",{"$f":"IF(Deudas!$F$18<=F32,G32,IF(Deudas!$F$18<=F33,G33,IF(Deudas!$F$18<=F34,G34,G35)))","v":5.1400000000000001E-2},"Conyuge",{"$f":"IF(Deudas!$F$19<=H32,I32,I33)","v":2.64E-2},"Conyuge",{"$f":"IF(Deudas!$F$20<=J32,K32,IF(Deudas!$F$20<=J33,K33,IF(Deudas!$F$20<=J34,K34,K35)))","v":3.49E-2},"No vigente"]
[null,null,null,null,null,"Codeudor 1",{"$f":"IF(Deudas!$I$18<=F32,G32,IF(Deudas!$I$18<=F33,G33,IF(Deudas!$I$18<=F34,G34,G35)))","v":5.1400000000000001E-2},"Codeudor 1",{"$f":"IF(Deudas!$I$19<=H32,I32,I33)","v":2.64E-2},"Codeudor 1",{"$f":"IF(Deudas!$I$20<=J32,K32,IF(Deudas!$I$20<=J33,K33,IF(Deudas!$I$20<=J34,K34,K35)))","v":3.49E-2}]
[null,null,null,null,null,"Codeudor 2",{"$f":"IF(Deudas!$L$18<=F32,G32,IF(Deudas!$L$18<=F33,G33,IF(Deudas!$L$18<=F34,G34,G35)))","v":5.1400000000000001E-2},"Codeudor 2",{"$f":"IF(Deudas!$L$19<=H32,I32,I33)","v":2.64E-2},"Codeudor 2",{"$f":"IF(Deudas!$L$20<=J32,K32,IF(Deudas!$L$20<=J33,K33,IF(Deudas!$L$20<=J34,K34,K35)))","v":3.49E-2}]
[]
[]
[]
[]
[null,null,null,null,null,"DY MAX SIN CONSIDERAR YN NI ZONA GEO"]
["CALCULO DE DY , CY",null,null,null,null,null,"CD","Soles","Dólares","Especial"]
[null,null,null,null,null,"Hipotecario",0.4,0.4,0.4,0.50990000000000002,1]
[null,null,null,null,null,"MiVivienda",null,{"$f":"IF(Resolucion!D9<=239800,40%,50%)","v":0.5},{"$f":"IF(Resolucion!D9<=239800,40%,50%)","v":0.5},null,3]
[null,null,null,null,null,"TechoPropio",null,0.3,0.3,null,2]
[null,null,null,null,null,"Personal con garantía",null,0.4,0.4,null,4]
[null,null,null,null,null,{"$f":"IFERROR(MATCH(Principal!E4,$F$46:$F$49,0),\" \")","v":1},null,{"$f":"IFERROR(MATCH(Resolucion!C10,$H$45:$I$45,0),\" \")","v":1}]
[null,null,null,null,"DY MAX SIN YN",{"$f":"INDEX($H$46:$I$49,F50,H50)","v":0.4}]
[null,null,null,null,null,null,"Ingreso Neto",null,"Zona1","Zona2","Zona3","Zona4","Zona5"]
[null,null,null,null,null,null,null,null,1,2,3,4,5,null,null,null,"Zona1"]
[null,null,null,null,null,{"$f":"IF(AND(Resolucion!K15>=5000,J97=1,OR(J98=1,J98=4)),J46,F51)","v":0.50990000000000002},"600-1000",600,{"$f":"Cuadros!C5","v":0.25},{"$f":"Cuadros!D5","v":0.25},{"$f":"Cuadros!E5","v":0.25},{"$f":"Cuadros!F5","v":0.22},{"$f":"Cuadros!G5","v":0.25},null,null,null,"Zona2"]
[null,null,null,null,null,{"$f":"SUM(Deudas!C15+Deudas!C16*Deudas_fx!H15/Deudas_fx!H14+Deudas!C17+Deudas!C18+Deudas!C19+Deudas!C20+Deudas!C21+Deudas!C23+Deudas!C24+Deudas!C25+Deudas!C26)+SUM(Deudas!C31:C36)+SUM(Deudas!F15+Deudas!F16*Deudas_fx!H15/Deudas_fx!H14+Deudas!F17+Deudas!F18+Deudas!F19+Deudas!F20+Deudas!F21+Deudas!F23+Deudas!F24+Deudas!F25+Deudas!F26+SUM(Deudas!E31:E36))+SUM(Deudas!I15+Deudas!I16*Deudas_fx!H15/Deudas_fx!H14+Deudas!I17+Deudas!I18+Deudas!I19+Deudas!I20+Deudas!I21+Deudas!I23+Deudas!I24+Deudas!I25+Deudas!I26)+SUM(Deudas!G31:G36)+SUM(Deudas!L15+Deudas!L16*Deudas_fx!H15/Deudas_fx!H14+Deudas!L17+Deudas!L18+Deudas!L19+Deudas!L20+Deudas!L21+Deudas!L23+Deudas!L24+Deudas!L25+Deudas!L26)+SUM(Deudas!I31:I36)","v":178522.37},"1001-1500",1001,{"$f":"Cuadros!C6","v":0.26},{"$f":"Cuadros!D6","v":0.38},{"$f":"Cuadros!E6","v":0.34},{"$f":"Cuadros!F6","v":0.26},{"$f":"Cuadros!G6","v":0.3},null,null,null,"Zona3",null,null,null,null,"Cuota ADQ",4110]
[null,null,null,null,null,{"$f":"SUM(Deudas!D15:D26,Deudas!D31:D36)+SUM(Deudas!G15:G26,Deudas!F31:F36)+SUM(Deudas!J15:J26,Deudas!H31:H36)+SUM(Deudas!M15:M26,Deudas!J31:J36)","v":1894},"1501-2000",1501,{"$f":"Cuadros!C7","v":0.33},{"$f":"Cuadros!D7","v":0.43},{"$f":"Cuadros!E7","v":0.4},{"$f":"Cuadros!F7","v":0.33},{"$f":"Cuadros!G7","v":0.33},null,null,null,"Zona4"]
[null,null,null,null,null,null,"2001-3000",2001,{"$f":"Cuadros!C8","v":0.39},{"$f":"Cuadros!D8","v":0.48},{"$f":"Cuadros!E8","v":0.48},{"$f":"Cuadros!F8","v":0.4},{"$f":"Cuadros!G8","v":0.43},null,null,null,"Zona5"]
[null,null,null,null,null,null,"3001-4000",3001,{"$f":"Cuadros!C9","v":0.47},{"$f":"Cuadros!D9","v":0.51},{"$f":"Cuadros!E9","v":0.54},{"$f":"Cuadros!F9","v":0.46},{"$f":"Cuadros!G9","v":0.49}]
[null,null,null,null,null,null,"4001-5000",4001,{"$f":"Cuadros!C10","v":0.53},{"$f":"Cuadros!D10","v":0.53},{"$f":"Cuadros!E10","v":0.56999999999999995},{"$f":"Cuadros!F10","v":0.52},{"$f":"Cuadros!G10","v":0.54}]
[null,null,null,null,null,null,"5001-7000",5001,{"$f":"Cuadros!C11","v":0.57999999999999996},{"$f":"Cuadros!D11","v":0.57999999999999996},{"$f":"Cuadros!E11","v":0.59},{"$f":"Cuadros!F11","v":0.53},{"$f":"Cuadros!G11","v":0.56999999999999995}]
[null,null,null,null,null,null,"7001 a más",7001,{"$f":"Cuadros!C12","v":0.59},{"$f":"Cuadros!D12","v":0.6},{"$f":"Cuadros!E12","v":0.6},{"$f":"Cuadros!F12","v":0.6},{"$f":"Cuadros!G12","v":0.6},"MATRIZ DY SEGÚN ZONA"]
[]
[]
[]
[]
[null,null,null,null,null,null,"RatioSobreendeudamientoMáximo (RSM)",null,null,{"$f":"J76","v":0.59},"Acorde al Ingreso Neto & Zona Geográfica (Cuatro T1)"]
[null,null,null,null,null,null,"RatioSobreendeudamActual (RSA)",null,null,{"$f":"Resolucion!K11/Resolucion!K15","v":0.21063167259786478},"Sólo de las Deudas Actuales del Cliente"]
[null,null,null,null,null,"DY DISPONIBLE","RatioSobreendeudamDispo (RSD)",null,null,{"$f":"J66-J67","v":0.37936832740213522},"Diferencia entre RSM y el RSA"]
[]
[]
[null,null,null,null,null,"Mensual"]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MATCH(Resolucion!K19,$I$52:$M$52,0),\" \")","v":1}]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MATCH(Resolucion!K15,$H$54:$H$61,1),\" \")","v":8}]
[null,null,null,null,null,null,{"$f":"IF(Resolucion!D33<=Resolucion!AB10,\"CALIFICA\",\"SOBREENDEUDADO\")","v":"CALIFICA"},null,"DY SEGÚN MATRIZ ZONA",{"$f":"INDEX($I$54:$M$61,J75,J74)","v":0.59}]
[null,null,null,null,null,null,{"$f":"IF(Resolucion!D33<=Resolucion!AB10,\"CALIFICA\",\"SOBREENDEUDADO\")","v":"CALIFICA"}]
[null,null,null,null,null,null,{"$f":"IF(HIPO!I94<=J66,\"CALIFICA\",IF(HIPO!I94<=(J66+0.4%),\"REVISION DE ANALISTA\",\"SOBREENDEUDADO\"))","v":"CALIFICA"},null,null,"CEM",{"$f":"Resolucion!AB7*Resolucion!K15","v":3411.2799999999997},{"$f":"IF(Resolucion!C10=\"Dólares\",K78*(1/1.1),K78)","v":3411.2799999999997}]
[null,null,null,null,null,null,{"$f":"IF(AND(HIPO!J93=\"CALIFICA\",HIPO!J94=\"CALIFICA\"),\"CALIFICA\",IF(AND(HIPO!J93=\"SOBREENDEUDADO\",HIPO!J94=\"SOBREENDEUDADO\"),\"NO PROCEDE\",IF(AND(HIPO!J93=\"SOBREENDEUDADO\",HIPO!J94=\"CALIFICA\"),\"NO PROCEDE\",IF(AND(HIPO!J93=\"REVISION DE ANALISTA\",HIPO!J94=\"REVISION DE ANALISTA\"),\"REVISION DE ANALISTA\",IF(AND(HIPO!J93=\"REVISION DE ANALISTA\",HIPO!J94=\"CALIFICA\"),\"REVISION DE ANALISTA\",IF(AND(HIPO!J93=\"REVISION DE ANALISTA\",HIPO!J94=\"SOBREENDEUDADO\"),\"NO PROCEDE\",IF(AND(HIPO!J93=\"CALIFICA\",HIPO!J94=\"REVISION DE ANALISTA\"),\"REVISION DE ANALISTA\",\"NO PROCEDE\")))))))","v":"NO PROCEDE"}]
[]
[null,null,null,null,null,null,{"$f":"IF(HIPO!I100<=HIPO!L20,\"CALIFICA\",\"SOBREENDEUDADO\")","v":"CALIFICA"}]
[]
[null,null,null,null,null,null,{"$f":"IF(HIPO!I103<=J66,\"CALIFICA\",IF(HIPO!I103<=(J66+0.4%),\"REVISION DE ANALISTA\",\"SOBREENDEUDADO\"))","v":"CALIFICA"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Situación Laboral","Número"]
[null,null,null,null,null,null,{"$f":"IF(AND(HIPO!J102=\"CALIFICA\",HIPO!J103=\"CALIFICA\"),\"CALIFICA\",IF(AND(HIPO!J102=\"SOBREENDEUDADO\",HIPO!J103=\"SOBREENDEUDADO\"),\"NO PROCEDE\",IF(AND(HIPO!J102=\"SOBREENDEUDADO\",HIPO!J103=\"CALIFICA\"),\"NO PROCEDE\",IF(AND(HIPO!J102=\"REVISION DE ANALISTA\",HIPO!J103=\"REVISION DE ANALISTA\"),\"REVISION DE ANALISTA\",IF(AND(HIPO!J102=\"REVISION DE ANALISTA\",HIPO!J103=\"CALIFICA\"),\"REVISION DE ANALISTA\",IF(AND(HIPO!J102=\"REVISION DE ANALISTA\",HIPO!J103=\"SOBREENDEUDADO\"),\"NO PROCEDE\",IF(AND(HIPO!J102=\"CALIFICA\",HIPO!J103=\"REVISION DE ANALISTA\"),\"REVISION DE ANALISTA\",\"NO PROCEDE\")))))))","v":"NO PROCEDE"},null,"Dependiente",1,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,"Profesional Independiente",4]
[null,null,null,null,null,null,null,null,"Microempresario",7]
[null,null,null,null,null,null,{"$f":"IF(Resolucion!J31<=J66,\"CALIFICA\",IF(Resolucion!J31<=(J66+0.4%),\"REVISION DE ANALISTA\",\"SOBREENDEUDADO\"))","v":"CALIFICA"},null,"Accionista",3]
[null,null,null,null,null,null,null,null,"Jubilado",9]
[null,null,null,null,null,null,null,null,"Rentista 1ra o 2da",4]
[null,null,null,null,null,null,null,null,"Trabaja en el exterior",12]
[]
[null,null,null,null,null,null,null,null,"INDICE SIT LABORAL",{"$f":"VLOOKUP(Principal!F9,$I$89:$J$95,2,FALSE)","v":1}]
[null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Resolucion!J20,F46:K49,6,FALSE)","v":1}]
[]
[]
[]
[null,null,null,null,null,"Mover el orden y sacar los cuadros/tablas"]
[]
[]
[]
[]
[null,null,null,null,null,null,1]
[null,null,null,null,null,null,2]
[]
[null,null,null,null,null,null,1]
[null,null,null,null,null,null,2]
[null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,"Moneda",null,"Com.Adm.",null,"Cuotas",null,"Meses Periodo de Gracia"]
[null,null,null,null,null,null,null,"Soles",null,0,1,"Ordinarias",1,0,"0 meses"]
[null,null,null,null,null,null,null,"Dólares",null,0,2,"Extraordinarias",2,{"$f":"+N114+1","v":1},"1 meses"]
[null,null,null,null,null,null,null,null,null,null,null,null,3,2,"2 meses"]
[null,null,null,null,null,null,null,"Individual - 0.049%",4.8999999999999998E-4,null,null,null,4,3,"3 meses"]
[null,null,null,null,null,null,null,"Mancomunado - 0.091%",9.1E-4,null,null,null,5,4,"4 meses"]
[null,null,null,null,null,null,null,"Sin Seguro",0,null,null,null,6,5,"5 meses"]
[null,null,null,null,null,null,null,null,null,null,null,null,7,6,"6 meses",null,null,"DESGRAVAMEN"]
[null,null,null,null,null,null,null,null,null,null,null,null,8,7,"7 meses",null,null,"INDIVIDUAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,9,8,"8 meses"]
[null,null,null,null,null,null,null,null,"Diaria","Mensual",null,null,10,9,"9 meses"]
[null,null,null,null,null,null,null,"TEA",{"$f":"+(1+'VISTA CLIENTE'!G21)^(1/360)-1","v":2.1380352253852486E-4},{"$f":"+(1+'VISTA CLIENTE'!G21)^(1/12)-1","v":6.4340301100034303E-3},null,null,11,10,"10 meses"]
[null,null,null,null,null,null,null,"Desgravamen",{"$f":"+(1+'VISTA CLIENTE'!G32)^(1/30)-1","v":9.3320704539490151E-6},{"$f":"'VISTA CLIENTE'!G32","v":2.8000000000000003E-4},null,null,13,11,"12 meses"]
[null,null,null,null,null,null,null,"Tasta total",{"$f":"+SUM(I124:I125)","v":2.2313559299247387E-4},{"$f":"+J124+J125","v":6.7140301100034301E-3},null,null,14,12,"13 meses"]
[null,null,null,null,null,null,null,null,null,{"$f":"+(1+J126)^12-1","v":8.361112370016377E-2},null,null,15,13,"14 meses"]
[null,null,null,null,null,null,null,null,{"$f":"+'VISTA CLIENTE'!G36*IF('VISTA CLIENTE'!G9=\"DOLARES\",('VISTA CLIENTE'!G13)/12,'VISTA CLIENTE'!G13/12)","v":85},"Seg.Bien Mensual"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Periodo para Soles VAC"]
[null,null,null,null,null,null,null,null,{"$f":"+(1+J127)^(1/360)-1","v":2.2307792451403685E-4},{"$f":"(1+'VISTA CLIENTE'!G21)^(1/12)-1+'VISTA CLIENTE'!G32","v":6.7140301100034301E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,0,"No aplica"]
[null,null,null,null,null,null,null,null,null,null,null,null,1,"Luego de 5 años"]
[null,null,null,null,null,null,null,null,null,null,null,null,2,"Luego de 10 años"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Default",{"$f":"Resolucion!D26+O138","v":"2025-05-29"},30]
[null,null,null,null,null,null,null,null,null,null,null,null,"Personalizada"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O89","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mínima",{"$f":"Resolucion!D26+O141","v":"2025-05-14"},15]