{"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",{"$f":"TODAY()-30*2","v":"2025-02-14"},"BALANCE DE SITUACION FINANCIERA"]
[]
[null,"    Usuario: Tom Davye Agurto Alban",{"$f":"TODAY()","v":"2025-04-15"},null,null,null,null,null,null,null,null,"C/Y :",{"$f":"Resolucion!J30","v":0.26276805010228471},{"$f":"Resolucion!K30","v":0.5}]
[null,null,null,null,null,null,null,null,null,null,null,"D/Y :",{"$f":"Resolucion!J31","v":0.47339972270014952},{"$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",{"$f":"TODAY()","v":"2025-04-15"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TC US$",{"$f":"Resolucion!C11","v":3.85}]
[null,"    Usuario: Raid Pimentel Garcia","Cliente:",{"$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",{"$f":"TODAY()","v":"2025-04-15"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TC US$",{"$f":"Resolucion!C11","v":3.85}]
[null,null,"Cliente:",{"$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",{"$f":"TODAY()","v":"2025-04-15"}]
[null,null,null,null,null,null,null,null,null,"Tipo de Evaluación"]
[null,"    Usuario: Augusto Samillan Pisfil","Cliente Titular:",null,null,null,null,null,null,null,null,null,null,"TC US$",{"$f":"HIPO!J25","v":3.85}]
[null,null,"DNI",{"$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",{"$f":"HIPO!C3","v":"2025-04-15"}]
[null,null,null,null,null,null,null,null,null,"Tipo de Evaluación"]
[null,"    Usuario: Augusto Samillan Pisfil","Cliente Cónyuge:",null,null,null,null,null,null,"Hipotecario",null,null,null,"TC US$",{"$f":"HIPO!J25","v":3.85}]
[null,null,"DNI",{"$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":0.26276805010228471},{"$f":"Resolucion!K30","v":0.5}]
[null,"Plazo:",{"$f":"Resolucion!D19","v":240},null,null,null,null,"Ubicación:",null,null,null,null,null,"D/Y:",{"$f":"Resolucion!J31","v":0.47339972270014952},{"$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:",{"$f":"Resolucion!D33","v":2362.8103065197442}]
[null,"Hipotecario en Interbank","Si"]
[null,"Saldo Inicial S/","Saldo Actual S/","Fecha Desembolso","Fecha de termino","Cuotas pagadas",null,"Cuota mes"]
[]
[]
[null,"El nivel de exposición sería de",null,{"$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":0.47339972270014952},null,null,null,null,null,null,null,"DY Actual",{"$f":"IF(Resolucion!J20<>\"Hipotecario\",\"\",Resolucion!J31)","v":0.47339972270014952}]
[null,null,"DY Máxima",{"$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",{"$f":"IFERROR(IF(OR(M7=\"Sí\",M7=\"\"),\"\",(M10-M9)*M8),\"\")","v":1048.4696934802553},null,null,null,null,null,null,"PREMIUM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Segmento o Zona no aplica para Oferta"]
[null,null,"Estructura de Préstamo",null,null,null,null,null,null,null,null,"Estructura de TC",null,null,null,null,null,null,null,"No califica a Oferta Mínima"]
[null,null,"TEA",0.11990000000000001,null,null,null,null,null,null,null,"Nro Tarjetas IBK",0]
[null,null,"TEM",{"$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":95315.426680023214}]
[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":"2025-04-15"}]
["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":352,"n_cols":20,"rows_kept":352,"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],[50,3,50,4],[50,7,50,8],[50,9,50,10],[50,11,50,12],[50,14,50,15],[51,3,51,4],[51,7,51,8],[51,9,51,10],[51,11,51,12],[51,14,51,15],[47,4,47,16],[49,3,49,4],[49,7,49,8],[49,9,49,10],[49,11,49,12],[49,14,49,15],[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],[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],[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],[56,3,56,4],[56,7,56,8],[56,9,56,10],[56,11,56,12],[56,14,56,15],[57,3,57,4],[57,7,57,8],[57,9,57,10],[57,11,57,12],[57,14,57,15],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[112,3,112,4],[113,3,113,4],[114,3,114,4],[115,3,115,4],[116,3,116,4],[117,3,117,4],[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],[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],[112,7,112,8],[113,7,113,8],[114,7,114,8],[115,7,115,8],[116,7,116,8],[117,7,117,8],[130,3,130,4],[131,3,131,4],[132,3,132,4],[133,3,133,4],[134,3,134,4],[135,3,135,4],[124,3,124,4],[125,3,125,4],[126,3,126,4],[127,3,127,4],[128,3,128,4],[129,3,129,4],[118,3,118,4],[119,3,119,4],[120,3,120,4],[121,3,121,4],[122,3,122,4],[123,3,123,4],[148,3,148,4],[149,3,149,4],[150,3,150,4],[151,3,151,4],[152,3,152,4],[153,3,153,4],[142,3,142,4],[143,3,143,4],[144,3,144,4],[145,3,145,4],[146,3,146,4],[147,3,147,4],[136,3,136,4],[137,3,137,4],[138,3,138,4],[139,3,139,4],[140,3,140,4],[141,3,141,4],[166,3,166,4],[167,3,167,4],[168,3,168,4],[169,3,169,4],[170,3,170,4],[171,3,171,4],[160,3,160,4],[197,3,197,4],[245,3,245,4],[246,3,246,4],[247,3,247,4],[161,3,161,4],[162,3,162,4],[163,3,163,4],[164,3,164,4],[165,3,165,4],[154,3,154,4],[155,3,155,4],[156,3,156,4],[157,3,157,4],[158,3,158,4],[159,3,159,4],[184,3,184,4],[185,3,185,4],[186,3,186,4],[187,3,187,4],[188,3,188,4],[189,3,189,4],[178,3,178,4],[179,3,179,4],[180,3,180,4],[181,3,181,4],[182,3,182,4],[183,3,183,4],[172,3,172,4],[173,3,173,4],[174,3,174,4],[175,3,175,4],[176,3,176,4],[177,3,177,4],[203,3,203,4],[204,3,204,4],[205,3,205,4],[206,3,206,4],[207,3,207,4],[208,3,208,4],[196,3,196,4],[198,3,198,4],[199,3,199,4],[200,3,200,4],[201,3,201,4],[202,3,202,4],[190,3,190,4],[191,3,191,4],[192,3,192,4],[193,3,193,4],[194,3,194,4],[195,3,195,4],[221,3,221,4],[222,3,222,4],[223,3,223,4],[224,3,224,4],[225,3,225,4],[226,3,226,4],[215,3,215,4],[216,3,216,4],[217,3,217,4],[218,3,218,4],[219,3,219,4],[220,3,220,4],[209,3,209,4],[210,3,210,4],[211,3,211,4],[212,3,212,4],[213,3,213,4],[214,3,214,4],[239,3,239,4],[240,3,240,4],[241,3,241,4],[242,3,242,4],[243,3,243,4],[244,3,244,4],[233,3,233,4],[234,3,234,4],[235,3,235,4],[236,3,236,4],[237,3,237,4],[238,3,238,4],[227,3,227,4],[228,3,228,4],[229,3,229,4],[230,3,230,4],[231,3,231,4],[232,3,232,4],[260,3,260,4],[261,3,261,4],[262,3,262,4],[263,3,263,4],[264,3,264,4],[265,3,265,4],[254,3,254,4],[255,3,255,4],[256,3,256,4],[257,3,257,4],[258,3,258,4],[259,3,259,4],[248,3,248,4],[249,3,249,4],[250,3,250,4],[251,3,251,4],[252,3,252,4],[253,3,253,4],[278,3,278,4],[279,3,279,4],[280,3,280,4],[281,3,281,4],[282,3,282,4],[283,3,283,4],[272,3,272,4],[273,3,273,4],[274,3,274,4],[275,3,275,4],[276,3,276,4],[277,3,277,4],[266,3,266,4],[267,3,267,4],[268,3,268,4],[269,3,269,4],[270,3,270,4],[271,3,271,4],[296,3,296,4],[297,3,297,4],[298,3,298,4],[299,3,299,4],[300,3,300,4],[301,3,301,4],[290,3,290,4],[291,3,291,4],[292,3,292,4],[293,3,293,4],[294,3,294,4],[295,3,295,4],[284,3,284,4],[285,3,285,4],[286,3,286,4],[287,3,287,4],[288,3,288,4],[289,3,289,4],[322,3,322,4],[323,3,323,4],[324,3,324,4],[325,3,325,4],[314,3,314,4],[315,3,315,4],[316,3,316,4],[317,3,317,4],[318,3,318,4],[319,3,319,4],[308,3,308,4],[309,3,309,4],[310,3,310,4],[311,3,311,4],[312,3,312,4],[313,3,313,4],[302,3,302,4],[303,3,303,4],[304,3,304,4],[305,3,305,4],[306,3,306,4],[307,3,307,4],[344,3,344,4],[345,3,345,4],[346,3,346,4],[347,3,347,4],[348,3,348,4],[349,3,349,4],[338,3,338,4],[339,3,339,4],[340,3,340,4],[341,3,341,4],[342,3,342,4],[343,3,343,4],[332,3,332,4],[333,3,333,4],[334,3,334,4],[335,3,335,4],[336,3,336,4],[337,3,337,4],[326,3,326,4],[327,3,327,4],[328,3,328,4],[329,3,329,4],[330,3,330,4],[331,3,331,4],[320,3,320,4],[321,3,321,4],[130,7,130,8],[131,7,131,8],[132,7,132,8],[133,7,133,8],[134,7,134,8],[135,7,135,8],[124,7,124,8],[125,7,125,8],[126,7,126,8],[127,7,127,8],[128,7,128,8],[129,7,129,8],[166,7,166,8],[167,7,167,8],[168,7,168,8],[169,7,169,8],[170,7,170,8],[171,7,171,8],[160,7,160,8],[161,7,161,8],[162,7,162,8],[163,7,163,8],[164,7,164,8],[165,7,165,8],[118,7,118,8],[119,7,119,8],[120,7,120,8],[121,7,121,8],[122,7,122,8],[123,7,123,8],[148,7,148,8],[149,7,149,8],[150,7,150,8],[151,7,151,8],[152,7,152,8],[153,7,153,8],[142,7,142,8],[143,7,143,8],[144,7,144,8],[145,7,145,8],[146,7,146,8],[147,7,147,8],[136,7,136,8],[137,7,137,8],[138,7,138,8],[139,7,139,8],[140,7,140,8],[141,7,141,8],[154,7,154,8],[155,7,155,8],[156,7,156,8],[157,7,157,8],[158,7,158,8],[159,7,159,8],[184,7,184,8],[185,7,185,8],[186,7,186,8],[187,7,187,8],[188,7,188,8],[189,7,189,8],[178,7,178,8],[179,7,179,8],[180,7,180,8],[181,7,181,8],[182,7,182,8],[183,7,183,8],[172,7,172,8],[173,7,173,8],[174,7,174,8],[175,7,175,8],[176,7,176,8],[177,7,177,8],[202,7,202,8],[203,7,203,8],[204,7,204,8],[205,7,205,8],[206,7,206,8],[207,7,207,8],[196,7,196,8],[197,7,197,8],[198,7,198,8],[199,7,199,8],[200,7,200,8],[201,7,201,8],[190,7,190,8],[191,7,191,8],[192,7,192,8],[193,7,193,8],[194,7,194,8],[195,7,195,8],[220,7,220,8],[221,7,221,8],[222,7,222,8],[223,7,223,8],[224,7,224,8],[225,7,225,8],[214,7,214,8],[215,7,215,8],[216,7,216,8],[217,7,217,8],[218,7,218,8],[219,7,219,8],[208,7,208,8],[209,7,209,8],[210,7,210,8],[211,7,211,8],[212,7,212,8],[213,7,213,8],[238,7,238,8],[239,7,239,8],[240,7,240,8],[241,7,241,8],[242,7,242,8],[243,7,243,8],[232,7,232,8],[233,7,233,8],[234,7,234,8],[235,7,235,8],[236,7,236,8],[237,7,237,8],[226,7,226,8],[227,7,227,8],[228,7,228,8],[229,7,229,8],[230,7,230,8],[231,7,231,8],[256,7,256,8],[257,7,257,8],[258,7,258,8],[259,7,259,8],[260,7,260,8],[261,7,261,8],[250,7,250,8],[251,7,251,8],[252,7,252,8],[253,7,253,8],[254,7,254,8],[255,7,255,8],[244,7,244,8],[245,7,245,8],[246,7,246,8],[247,7,247,8],[248,7,248,8],[249,7,249,8],[274,7,274,8],[275,7,275,8],[276,7,276,8],[277,7,277,8],[278,7,278,8],[279,7,279,8],[268,7,268,8],[269,7,269,8],[270,7,270,8],[271,7,271,8],[272,7,272,8],[273,7,273,8],[262,7,262,8],[263,7,263,8],[264,7,264,8],[265,7,265,8],[266,7,266,8],[267,7,267,8],[292,7,292,8],[293,7,293,8],[294,7,294,8],[295,7,295,8],[296,7,296,8],[297,7,297,8],[286,7,286,8],[287,7,287,8],[288,7,288,8],[289,7,289,8],[290,7,290,8],[291,7,291,8],[280,7,280,8],[281,7,281,8],[282,7,282,8],[283,7,283,8],[284,7,284,8],[285,7,285,8],[310,7,310,8],[311,7,311,8],[312,7,312,8],[313,7,313,8],[314,7,314,8],[315,7,315,8],[304,7,304,8],[305,7,305,8],[306,7,306,8],[307,7,307,8],[308,7,308,8],[309,7,309,8],[298,7,298,8],[299,7,299,8],[300,7,300,8],[301,7,301,8],[302,7,302,8],[303,7,303,8],[338,7,338,8],[339,7,339,8],[328,7,328,8],[329,7,329,8],[330,7,330,8],[331,7,331,8],[332,7,332,8],[333,7,333,8],[322,7,322,8],[323,7,323,8],[324,7,324,8],[325,7,325,8],[326,7,326,8],[327,7,327,8],[316,7,316,8],[317,7,317,8],[318,7,318,8],[319,7,319,8],[320,7,320,8],[321,7,321,8],[124,9,124,10],[125,9,125,10],[126,9,126,10],[127,9,127,10],[128,9,128,10],[129,9,129,10],[118,9,118,10],[119,9,119,10],[120,9,120,10],[121,9,121,10],[122,9,122,10],[123,9,123,10],[346,7,346,8],[347,7,347,8],[348,7,348,8],[349,7,349,8],[112,9,112,10],[113,9,113,10],[114,9,114,10],[115,9,115,10],[116,9,116,10],[117,9,117,10],[340,7,340,8],[341,7,341,8],[342,7,342,8],[343,7,343,8],[344,7,344,8],[345,7,345,8],[334,7,334,8],[335,7,335,8],[336,7,336,8],[337,7,337,8],[142,9,142,10],[143,9,143,10],[144,9,144,10],[145,9,145,10],[146,9,146,10],[147,9,147,10],[136,9,136,10],[137,9,137,10],[138,9,138,10],[139,9,139,10],[140,9,140,10],[141,9,141,10],[130,9,130,10],[131,9,131,10],[132,9,132,10],[133,9,133,10],[134,9,134,10],[135,9,135,10],[160,9,160,10],[161,9,161,10],[162,9,162,10],[163,9,163,10],[164,9,164,10],[165,9,165,10],[154,9,154,10],[155,9,155,10],[156,9,156,10],[157,9,157,10],[158,9,158,10],[159,9,159,10],[148,9,148,10],[149,9,149,10],[150,9,150,10],[151,9,151,10],[152,9,152,10],[153,9,153,10],[178,9,178,10],[179,9,179,10],[180,9,180,10],[181,9,181,10],[182,9,182,10],[183,9,183,10],[172,9,172,10],[173,9,173,10],[174,9,174,10],[175,9,175,10],[176,9,176,10],[177,9,177,10],[166,9,166,10],[167,9,167,10],[168,9,168,10],[169,9,169,10],[170,9,170,10],[171,9,171,10],[196,9,196,10],[197,9,197,10],[198,9,198,10],[199,9,199,10],[200,9,200,10],[201,9,201,10],[190,9,190,10],[191,9,191,10],[192,9,192,10],[193,9,193,10],[194,9,194,10],[195,9,195,10],[184,9,184,10],[185,9,185,10],[186,9,186,10],[187,9,187,10],[188,9,188,10],[189,9,189,10],[214,9,214,10],[215,9,215,10],[216,9,216,10],[217,9,217,10],[218,9,218,10],[219,9,219,10],[208,9,208,10],[209,9,209,10],[210,9,210,10],[211,9,211,10],[212,9,212,10],[213,9,213,10],[202,9,202,10],[203,9,203,10],[204,9,204,10],[205,9,205,10],[206,9,206,10],[207,9,207,10],[232,9,232,10],[233,9,233,10],[234,9,234,10],[235,9,235,10],[236,9,236,10],[237,9,237,10],[226,9,226,10],[227,9,227,10],[228,9,228,10],[229,9,229,10],[230,9,230,10],[231,9,231,10],[220,9,220,10],[221,9,221,10],[222,9,222,10],[223,9,223,10],[224,9,224,10],[225,9,225,10],[250,9,250,10],[251,9,251,10],[252,9,252,10],[253,9,253,10],[254,9,254,10],[255,9,255,10],[244,9,244,10],[245,9,245,10],[246,9,246,10],[247,9,247,10],[248,9,248,10],[249,9,249,10],[238,9,238,10],[239,9,239,10],[240,9,240,10],[241,9,241,10],[242,9,242,10],[243,9,243,10],[268,9,268,10],[269,9,269,10],[270,9,270,10],[271,9,271,10],[272,9,272,10],[273,9,273,10],[262,9,262,10],[263,9,263,10],[264,9,264,10],[265,9,265,10],[266,9,266,10],[267,9,267,10],[256,9,256,10],[257,9,257,10],[258,9,258,10],[259,9,259,10],[260,9,260,10],[261,9,261,10],[286,9,286,10],[287,9,287,10],[288,9,288,10],[289,9,289,10],[290,9,290,10],[291,9,291,10],[280,9,280,10],[281,9,281,10],[282,9,282,10],[283,9,283,10],[284,9,284,10],[285,9,285,10],[274,9,274,10],[275,9,275,10],[276,9,276,10],[277,9,277,10],[278,9,278,10],[279,9,279,10],[304,9,304,10],[305,9,305,10],[306,9,306,10],[307,9,307,10],[308,9,308,10],[309,9,309,10],[298,9,298,10],[299,9,299,10],[300,9,300,10],[301,9,301,10]],"merged_total":1526,"flags":["merged_cut"]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ME FALTA REVISAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"amortización negativa en cuota extraordinaria"]
[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,{"$f":"+G51","v":251498.98724737373}]
[]
[null,null,null,null,"FECHA DE DESEMBOLSO",null,"2025-04-14",null,null,null,null,null,"TCEA",null,{"$f":"'Cronograma HIPO'!AA32","v":0.10141316513236265}]
[]
[null,null,null,null,"PRECIO DE INMUEBLE",null,300000,null,null,null,null,null,"CUOTA",null,{"$f":"+MIN(O51:P52)","v":2362.8103065197442}]
[]
[null,null,null,null,"CUOTA INICIAL",null,50000,"*misma moneda de inmueble",null,null,null,null,"PRIMERA FECHA DE PAGO",null,{"$f":"+F51","v":"2025-05-07"}]
[]
[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":251502.64085927626}]
[]
[null,null,null,null,"PLAZO (MESES) (6)",null,240,null,null,null,null,null,"TOTAL INTERESES",null,{"$f":"'Cronograma HIPO'!R395","v":295171.83270546253}]
[]
[null,null,null,null,"TEA (2)",null,0.09,null,null,null,null,null,"TOTAL DESGRAVAMEN",null,{"$f":"'Cronograma HIPO'!T395","v":11037.862047416271}]
[]
[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,{"$f":"+IF((G19<24)*(G30=\"CON DEVOLUC.\"),\"Corregir conforme a (4)\",\"\")","v":""}]
[null,null,null,null,"TIPO DE CUOTA",null,"ORDINARIA",null,null,null,"LEYENDA:"]
[]
[null,null,null,null,"PERIODO DE GRACIA (MESES)",null,0,null,null,null,null,null,"Dato a ingresar y/o elegir de lista desplegable"]
[]
[null,null,null,null,"TIPO DE SEGURO DE DESG (3)(4)(5)",null,"INDIVIDUAL",null,null,null,null,null,"Dato formulado, no modificar"]
[]
[null,null,null,null,"TASA SEGURO DESG.",null,{"$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) ",null,"NORMAL"]
[]
[null,null,null,null,"PRIMA DE SEGURO DE BIEN",null,{"$f":"+IF(G34=\"NORMAL\",0.34%,0)","v":3.4000000000000002E-3}]
[]
[]
[null,null,null,"NOTA: "]
[null,null,null,"(1)","Esta simulación NO constituye una garantía de calificación para la aprobación de un Crédito Hipotecario."]
[null,null,null,"(2)","La TEA es fija durante todo el crédito. Tasa referencial y sujeto a modificaciones. Consulta tu tasa aplicable ingresando a Interbank.pe, por nuestra App, visitando nuestras Tiendas o llamando al (01)3119000"]
[]
[null,null,null,"(3)","Se calcula sobre el saldo de capital del crédito hipotecario. El cliente puede elegir contratar el seguro de desgravamen tradicional sin devolución o seguro de desgravamen con devolución. Consultar condiciones y requisitos en www.Interbank.pe"]
[]
[null,null,null,"(4)","El cliente no tiene la obligación de tomar el seguro de Interbank, puede endosar el suyo (ya existente) a favor de Interbank y/o uno similar provisto por otra compañía. (cambiarlo como punto 3)"]
[]
[null,null,null,"(5)","Este seguro es a solicitud del cliente. El importe de la prima será incluida en el capital y financiada según las condiciones del crédito. Sujeto a evaluación y condiciónes "]
[null,null,null,"(6)","Plazo mínimo 60 y máximo de 360 meses. "]
[]
[null,null,null,"CUOTA",null,"VENCIMIENTO","SALDO CAPITAL","AMORTIZACIÓN",null,"INTERÉS",null,"DESGRAVAMEN",null,"SEGURO BIEN","CUOTA"]
[null,null,null,1,null,{"$f":"'Cronograma HIPO'!O1","v":"2025-05-07"},{"$f":"+IFERROR(VLOOKUP(F51,'Cronograma HIPO'!$I$35:$K$394,3,0),\"\")","v":251498.98724737373},{"$f":"+IFERROR(VLOOKUP(F51,'Cronograma HIPO'!$I$35:$Q$394,9,0),\"\")","v":835.30047140886245},null,{"$f":"+IFERROR(VLOOKUP(F51,'Cronograma HIPO'!$I$35:$S$394,11,0),\"\")","v":1388.5213858492477},null,{"$f":"+IFERROR(VLOOKUP(F51,'Cronograma HIPO'!$I$35:$T$394,12,0),\"\")","v":53.988449261633946},null,{"$f":"+IFERROR(VLOOKUP(F51,'Cronograma HIPO'!$I$35:$U$394,13,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(F51,'Cronograma HIPO'!$I$35:$X$394,16,0),\"\")","v":2362.8103065197442}]
[null,null,null,{"$f":"+IF(D51=\"\", \"\", IF((D51+1)>$G$19,\"\", D51+1))","v":2},null,{"$f":"INDEX('Cronograma HIPO'!$I$35:$I$394,MATCH(F51,'Cronograma HIPO'!$I$35:$I$394,0)+1,1)","v":"2025-06-07"},{"$f":"+IFERROR(VLOOKUP(F52,'Cronograma HIPO'!$I$35:$K$394,3,0),\"\")","v":250663.68677596486},{"$f":"+IFERROR(VLOOKUP(F52,'Cronograma HIPO'!$I$35:$Q$394,9,0),\"\")","v":338.22650872230201},null,{"$f":"+IFERROR(VLOOKUP(F52,'Cronograma HIPO'!$I$35:$S$394,11,0),\"\")","v":1867.0584377580076},null,{"$f":"+IFERROR(VLOOKUP(F52,'Cronograma HIPO'!$I$35:$T$394,12,0),\"\")","v":72.525360039434744},null,{"$f":"+IFERROR(VLOOKUP(F52,'Cronograma HIPO'!$I$35:$U$394,13,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(F52,'Cronograma HIPO'!$I$35:$X$394,16,0),\"\")","v":2362.8103065197442}]
[null,null,null,{"$f":"+IF(D52=\"\", \"\", IF((D52+1)>$G$19,\"\", D52+1))","v":3},null,{"$f":"INDEX('Cronograma HIPO'!$I$35:$I$394,MATCH(F52,'Cronograma HIPO'!$I$35:$I$394,0)+1,1)","v":"2025-07-07"},{"$f":"+IFERROR(VLOOKUP(F53,'Cronograma HIPO'!$I$35:$K$394,3,0),\"\")","v":250325.46026724257},{"$f":"+IFERROR(VLOOKUP(F53,'Cronograma HIPO'!$I$35:$Q$394,9,0),\"\")","v":403.54265123909431},null,{"$f":"+IFERROR(VLOOKUP(F53,'Cronograma HIPO'!$I$35:$S$394,11,0),\"\")","v":1804.1765264068636},null,{"$f":"+IFERROR(VLOOKUP(F53,'Cronograma HIPO'!$I$35:$T$394,12,0),\"\")","v":70.091128873786346},null,{"$f":"+IFERROR(VLOOKUP(F53,'Cronograma HIPO'!$I$35:$U$394,13,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(F53,'Cronograma HIPO'!$I$35:$X$394,16,0),\"\")","v":2362.8103065197442}]
[null,null,null,4,null,{"$f":"INDEX('Cronograma HIPO'!$I$35:$I$394,MATCH(F53,'Cronograma HIPO'!$I$35:$I$394,0)+1,1)","v":"2025-08-07"},{"$f":"+IFERROR(VLOOKUP(F54,'Cronograma HIPO'!$I$35:$K$394,3,0),\"\")","v":249921.91761600348},{"$f":"+IFERROR(VLOOKUP(F54,'Cronograma HIPO'!$I$35:$Q$394,9,0),\"\")","v":343.96616516345534},null,{"$f":"+IFERROR(VLOOKUP(F54,'Cronograma HIPO'!$I$35:$S$394,11,0),\"\")","v":1861.5333998604665},null,{"$f":"+IFERROR(VLOOKUP(F54,'Cronograma HIPO'!$I$35:$T$394,12,0),\"\")","v":72.310741495822455},null,{"$f":"+IFERROR(VLOOKUP(F54,'Cronograma HIPO'!$I$35:$U$394,13,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(F54,'Cronograma HIPO'!$I$35:$X$394,16,0),\"\")","v":2362.8103065197442}]
[null,null,null,5,null,{"$f":"INDEX('Cronograma HIPO'!$I$35:$I$394,MATCH(F54,'Cronograma HIPO'!$I$35:$I$394,0)+1,1)","v":"2025-09-07"},{"$f":"+IFERROR(VLOOKUP(F55,'Cronograma HIPO'!$I$35:$K$394,3,0),\"\")","v":249577.95145084002},{"$f":"+IFERROR(VLOOKUP(F55,'Cronograma HIPO'!$I$35:$Q$394,9,0),\"\")","v":346.62770425402914},null,{"$f":"+IFERROR(VLOOKUP(F55,'Cronograma HIPO'!$I$35:$S$394,11,0),\"\")","v":1858.9713816470119},null,{"$f":"+IFERROR(VLOOKUP(F55,'Cronograma HIPO'!$I$35:$T$394,12,0),\"\")","v":72.211220618703308},null,{"$f":"+IFERROR(VLOOKUP(F55,'Cronograma HIPO'!$I$35:$U$394,13,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(F55,'Cronograma HIPO'!$I$35:$X$394,16,0),\"\")","v":2362.8103065197442}]
[null,null,null,6,null,{"$f":"INDEX('Cronograma HIPO'!$I$35:$I$394,MATCH(F55,'Cronograma HIPO'!$I$35:$I$394,0)+1,1)","v":"2025-10-07"},{"$f":"+IFERROR(VLOOKUP(F56,'Cronograma HIPO'!$I$35:$K$394,3,0),\"\")","v":249231.32374658599},{"$f":"+IFERROR(VLOOKUP(F56,'Cronograma HIPO'!$I$35:$Q$394,9,0),\"\")","v":411.73480512123911},null,{"$f":"+IFERROR(VLOOKUP(F56,'Cronograma HIPO'!$I$35:$S$394,11,0),\"\")","v":1796.2907307504981},null,{"$f":"+IFERROR(VLOOKUP(F56,'Cronograma HIPO'!$I$35:$T$394,12,0),\"\")","v":69.784770648007054},null,{"$f":"+IFERROR(VLOOKUP(F56,'Cronograma HIPO'!$I$35:$U$394,13,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(F56,'Cronograma HIPO'!$I$35:$X$394,16,0),\"\")","v":2362.8103065197442}]
[null,null,null,7,null,{"$f":"INDEX('Cronograma HIPO'!$I$35:$I$394,MATCH(F56,'Cronograma HIPO'!$I$35:$I$394,0)+1,1)","v":"2025-11-07"},{"$f":"+IFERROR(VLOOKUP(F57,'Cronograma HIPO'!$I$35:$K$394,3,0),\"\")","v":248819.58894146475},{"$f":"+IFERROR(VLOOKUP(F57,'Cronograma HIPO'!$I$35:$Q$394,9,0),\"\")","v":352.49575660321489},null,{"$f":"+IFERROR(VLOOKUP(F57,'Cronograma HIPO'!$I$35:$S$394,11,0),\"\")","v":1853.3227488505354},null,{"$f":"+IFERROR(VLOOKUP(F57,'Cronograma HIPO'!$I$35:$T$394,12,0),\"\")","v":71.991801065993982},null,{"$f":"+IFERROR(VLOOKUP(F57,'Cronograma HIPO'!$I$35:$U$394,13,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(F57,'Cronograma HIPO'!$I$35:$X$394,16,0),\"\")","v":2362.8103065197442}]
[null,null,null,8,null,{"$f":"INDEX('Cronograma HIPO'!$I$35:$I$394,MATCH(F57,'Cronograma HIPO'!$I$35:$I$394,0)+1,1)","v":"2025-12-07"},{"$f":"+IFERROR(VLOOKUP(F58,'Cronograma HIPO'!$I$35:$K$394,3,0),\"\")","v":248467.09318486153},{"$f":"+IFERROR(VLOOKUP(F58,'Cronograma HIPO'!$I$35:$Q$394,9,0),\"\")","v":417.45684642494007},null,{"$f":"+IFERROR(VLOOKUP(F58,'Cronograma HIPO'!$I$35:$S$394,11,0),\"\")","v":1790.7826740040769},null,{"$f":"+IFERROR(VLOOKUP(F58,'Cronograma HIPO'!$I$35:$T$394,12,0),\"\")","v":69.570786090727395},null,{"$f":"+IFERROR(VLOOKUP(F58,'Cronograma HIPO'!$I$35:$U$394,13,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(F58,'Cronograma HIPO'!$I$35:$X$394,16,0),\"\")","v":2362.8103065197442}]
[null,null,null,9,null,{"$f":"INDEX('Cronograma HIPO'!$I$35:$I$394,MATCH(F58,'Cronograma HIPO'!$I$35:$I$394,0)+1,1)","v":"2026-01-07"},{"$f":"+IFERROR(VLOOKUP(F59,'Cronograma HIPO'!$I$35:$K$394,3,0),\"\")","v":248049.6363384366},{"$f":"+IFERROR(VLOOKUP(F59,'Cronograma HIPO'!$I$35:$Q$394,9,0),\"\")","v":358.45349070149337},null,{"$f":"+IFERROR(VLOOKUP(F59,'Cronograma HIPO'!$I$35:$S$394,11,0),\"\")","v":1847.5877877053963},null,{"$f":"+IFERROR(VLOOKUP(F59,'Cronograma HIPO'!$I$35:$T$394,12,0),\"\")","v":71.7690281128545},null,{"$f":"+IFERROR(VLOOKUP(F59,'Cronograma HIPO'!$I$35:$U$394,13,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(F59,'Cronograma HIPO'!$I$35:$X$394,16,0),\"\")","v":2362.8103065197442}]
[null,null,null,10,null,{"$f":"INDEX('Cronograma HIPO'!$I$35:$I$394,MATCH(F59,'Cronograma HIPO'!$I$35:$I$394,0)+1,1)","v":"2026-02-07"},{"$f":"+IFERROR(VLOOKUP(F60,'Cronograma HIPO'!$I$35:$K$394,3,0),\"\")","v":247691.18284773509},{"$f":"+IFERROR(VLOOKUP(F60,'Cronograma HIPO'!$I$35:$Q$394,9,0),\"\")","v":361.22712972264912},null,{"$f":"+IFERROR(VLOOKUP(F60,'Cronograma HIPO'!$I$35:$S$394,11,0),\"\")","v":1844.9178612275487},null,{"$f":"+IFERROR(VLOOKUP(F60,'Cronograma HIPO'!$I$35:$T$394,12,0),\"\")","v":71.665315569546394},null,{"$f":"+IFERROR(VLOOKUP(F60,'Cronograma HIPO'!$I$35:$U$394,13,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(F60,'Cronograma HIPO'!$I$35:$X$394,16,0),\"\")","v":2362.8103065197442}]
[null,null,null,11,null,{"$f":"+IFERROR(VLOOKUP(D61,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2026-03-07"},{"$f":"+IFERROR(VLOOKUP(D61,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":247329.95571801244},{"$f":"+IFERROR(VLOOKUP(D61,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":549.82560370276201},null,{"$f":"+IFERROR(VLOOKUP(D61,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1727.9847028169822},null,{"$f":"+IFERROR(VLOOKUP(D61,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":64.635561760013417},null,{"$f":"+IFERROR(VLOOKUP(D61,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D61,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,12,null,{"$f":"+IFERROR(VLOOKUP(D62,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2026-04-07"},{"$f":"+IFERROR(VLOOKUP(D62,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":246780.13011430966},{"$f":"+IFERROR(VLOOKUP(D62,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":368.27666746550699},null,{"$f":"+IFERROR(VLOOKUP(D62,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1909.5336390542373},null,{"$f":"+IFERROR(VLOOKUP(D62,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":71.401717645345883},null,{"$f":"+IFERROR(VLOOKUP(D62,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D62,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,13,null,{"$f":"+IFERROR(VLOOKUP(D63,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2026-05-07"},{"$f":"+IFERROR(VLOOKUP(D63,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":246411.85344684415},{"$f":"+IFERROR(VLOOKUP(D63,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":432.84509083564058},null,{"$f":"+IFERROR(VLOOKUP(D63,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1844.9652156841037},null,{"$f":"+IFERROR(VLOOKUP(D63,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":68.995318964091069},null,{"$f":"+IFERROR(VLOOKUP(D63,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D63,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,14,null,{"$f":"+IFERROR(VLOOKUP(D64,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2026-06-07"},{"$f":"+IFERROR(VLOOKUP(D64,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":245979.0083560085},{"$f":"+IFERROR(VLOOKUP(D64,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":374.4755820448363},null,{"$f":"+IFERROR(VLOOKUP(D64,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1903.3347244749079},null,{"$f":"+IFERROR(VLOOKUP(D64,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":71.169926416614189},null,{"$f":"+IFERROR(VLOOKUP(D64,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D64,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,15,null,{"$f":"+IFERROR(VLOOKUP(D65,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2026-07-07"},{"$f":"+IFERROR(VLOOKUP(D65,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":245604.53277396367},{"$f":"+IFERROR(VLOOKUP(D65,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":438.88976173329479},null,{"$f":"+IFERROR(VLOOKUP(D65,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1838.9205447864495},null,{"$f":"+IFERROR(VLOOKUP(D65,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":68.769269175687896},null,{"$f":"+IFERROR(VLOOKUP(D65,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D65,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,16,null,{"$f":"+IFERROR(VLOOKUP(D66,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2026-08-07"},{"$f":"+IFERROR(VLOOKUP(D66,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":245165.64301223037},{"$f":"+IFERROR(VLOOKUP(D66,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":380.76923495792039},null,{"$f":"+IFERROR(VLOOKUP(D66,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1897.0410715618239},null,{"$f":"+IFERROR(VLOOKUP(D66,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":70.934592710484552},null,{"$f":"+IFERROR(VLOOKUP(D66,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D66,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,17,null,{"$f":"+IFERROR(VLOOKUP(D67,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2026-09-07"},{"$f":"+IFERROR(VLOOKUP(D67,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":244784.87377727244},{"$f":"+IFERROR(VLOOKUP(D67,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":383.71554859562025},null,{"$f":"+IFERROR(VLOOKUP(D67,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1894.094757924124},null,{"$f":"+IFERROR(VLOOKUP(D67,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":70.824423478505011},null,{"$f":"+IFERROR(VLOOKUP(D67,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D67,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,18,null,{"$f":"+IFERROR(VLOOKUP(D68,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2026-10-07"},{"$f":"+IFERROR(VLOOKUP(D68,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":244401.15822867682},{"$f":"+IFERROR(VLOOKUP(D68,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":447.89981602426201},null,{"$f":"+IFERROR(VLOOKUP(D68,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1829.9104904954822},null,{"$f":"+IFERROR(VLOOKUP(D68,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":68.432324303012592},null,{"$f":"+IFERROR(VLOOKUP(D68,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D68,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,19,null,{"$f":"+IFERROR(VLOOKUP(D69,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2026-11-07"},{"$f":"+IFERROR(VLOOKUP(D69,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":243953.25841265256},{"$f":"+IFERROR(VLOOKUP(D69,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":390.15041639782294},null,{"$f":"+IFERROR(VLOOKUP(D69,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1887.6598901219213},null,{"$f":"+IFERROR(VLOOKUP(D69,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":70.583809433011908},null,{"$f":"+IFERROR(VLOOKUP(D69,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D69,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,20,null,{"$f":"+IFERROR(VLOOKUP(D70,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2026-12-07"},{"$f":"+IFERROR(VLOOKUP(D70,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":243563.10799625475},{"$f":"+IFERROR(VLOOKUP(D70,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":454.17456906956636},null,{"$f":"+IFERROR(VLOOKUP(D70,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1823.6357374501779},null,{"$f":"+IFERROR(VLOOKUP(D70,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":68.197670237937899},null,{"$f":"+IFERROR(VLOOKUP(D70,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D70,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,21,null,{"$f":"+IFERROR(VLOOKUP(D71,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2027-01-07"},{"$f":"+IFERROR(VLOOKUP(D71,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":243108.9334271852},{"$f":"+IFERROR(VLOOKUP(D71,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":396.68362861915193},null,{"$f":"+IFERROR(VLOOKUP(D71,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1881.1266779005923},null,{"$f":"+IFERROR(VLOOKUP(D71,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":70.339518070553652},null,{"$f":"+IFERROR(VLOOKUP(D71,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D71,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,22,null,{"$f":"+IFERROR(VLOOKUP(D72,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2027-02-07"},{"$f":"+IFERROR(VLOOKUP(D72,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":242712.24979856604},{"$f":"+IFERROR(VLOOKUP(D72,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":399.75308454560559},null,{"$f":"+IFERROR(VLOOKUP(D72,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1878.0572219741387},null,{"$f":"+IFERROR(VLOOKUP(D72,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":70.224744274008216},null,{"$f":"+IFERROR(VLOOKUP(D72,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D72,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,23,null,{"$f":"+IFERROR(VLOOKUP(D73,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2027-03-07"},{"$f":"+IFERROR(VLOOKUP(D73,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":242312.49671402044},{"$f":"+IFERROR(VLOOKUP(D73,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":584.88036437960659},null,{"$f":"+IFERROR(VLOOKUP(D73,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1692.9299421401377},null,{"$f":"+IFERROR(VLOOKUP(D73,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":63.324332473656327},null,{"$f":"+IFERROR(VLOOKUP(D73,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D73,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,24,null,{"$f":"+IFERROR(VLOOKUP(D74,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2027-04-07"},{"$f":"+IFERROR(VLOOKUP(D74,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":241727.61634964083},{"$f":"+IFERROR(VLOOKUP(D74,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":407.37197465636859},null,{"$f":"+IFERROR(VLOOKUP(D74,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1870.4383318633757},null,{"$f":"+IFERROR(VLOOKUP(D74,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":69.93985699612341},null,{"$f":"+IFERROR(VLOOKUP(D74,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D74,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,25,null,{"$f":"+IFERROR(VLOOKUP(D75,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2027-05-07"},{"$f":"+IFERROR(VLOOKUP(D75,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":241320.24437498447},{"$f":"+IFERROR(VLOOKUP(D75,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":470.96761415600986},null,{"$f":"+IFERROR(VLOOKUP(D75,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1806.8426923637344},null,{"$f":"+IFERROR(VLOOKUP(D75,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":67.569668423991544},null,{"$f":"+IFERROR(VLOOKUP(D75,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D75,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,26,null,{"$f":"+IFERROR(VLOOKUP(D76,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2027-06-07"},{"$f":"+IFERROR(VLOOKUP(D76,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":240849.27676082845},{"$f":"+IFERROR(VLOOKUP(D76,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":414.16838484779419},null,{"$f":"+IFERROR(VLOOKUP(D76,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1863.6419216719501},null,{"$f":"+IFERROR(VLOOKUP(D76,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":69.685724075097497},null,{"$f":"+IFERROR(VLOOKUP(D76,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D76,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,27,null,{"$f":"+IFERROR(VLOOKUP(D77,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2027-07-07"},{"$f":"+IFERROR(VLOOKUP(D77,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":240435.10837598066},{"$f":"+IFERROR(VLOOKUP(D77,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":477.59491355929981},null,{"$f":"+IFERROR(VLOOKUP(D77,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1800.2153929604444},null,{"$f":"+IFERROR(VLOOKUP(D77,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":67.321830344274161},null,{"$f":"+IFERROR(VLOOKUP(D77,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D77,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,28,null,{"$f":"+IFERROR(VLOOKUP(D78,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2027-08-07"},{"$f":"+IFERROR(VLOOKUP(D78,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":239957.51346242137},{"$f":"+IFERROR(VLOOKUP(D78,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":421.06866492947483},null,{"$f":"+IFERROR(VLOOKUP(D78,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1856.7416415902694},null,{"$f":"+IFERROR(VLOOKUP(D78,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":69.427707227428854},null,{"$f":"+IFERROR(VLOOKUP(D78,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D78,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,29,null,{"$f":"+IFERROR(VLOOKUP(D79,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2027-09-07"},{"$f":"+IFERROR(VLOOKUP(D79,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":239536.44479749189},{"$f":"+IFERROR(VLOOKUP(D79,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":424.32680722667692},null,{"$f":"+IFERROR(VLOOKUP(D79,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1853.4834992930673},null,{"$f":"+IFERROR(VLOOKUP(D79,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":69.305878027044429},null,{"$f":"+IFERROR(VLOOKUP(D79,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D79,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,30,null,{"$f":"+IFERROR(VLOOKUP(D80,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2027-10-07"},{"$f":"+IFERROR(VLOOKUP(D80,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":239112.11799026522},{"$f":"+IFERROR(VLOOKUP(D80,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":487.50057032128666},null,{"$f":"+IFERROR(VLOOKUP(D80,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1790.3097361984576},null,{"$f":"+IFERROR(VLOOKUP(D80,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":66.951393036279342},null,{"$f":"+IFERROR(VLOOKUP(D80,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D80,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,31,null,{"$f":"+IFERROR(VLOOKUP(D81,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2027-11-07"},{"$f":"+IFERROR(VLOOKUP(D81,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":238624.61741994394},{"$f":"+IFERROR(VLOOKUP(D81,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":431.38233900564114},null,{"$f":"+IFERROR(VLOOKUP(D81,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1846.4279675141031},null,{"$f":"+IFERROR(VLOOKUP(D81,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":69.042055972477797},null,{"$f":"+IFERROR(VLOOKUP(D81,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D81,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,32,null,{"$f":"+IFERROR(VLOOKUP(D82,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2027-12-07"},{"$f":"+IFERROR(VLOOKUP(D82,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":238193.23508093829},{"$f":"+IFERROR(VLOOKUP(D82,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":494.38054375308639},null,{"$f":"+IFERROR(VLOOKUP(D82,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1783.4297627666579},null,{"$f":"+IFERROR(VLOOKUP(D82,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":66.694105821671627},null,{"$f":"+IFERROR(VLOOKUP(D82,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D82,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,33,null,{"$f":"+IFERROR(VLOOKUP(D83,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2028-01-07"},{"$f":"+IFERROR(VLOOKUP(D83,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":237698.85453718519},{"$f":"+IFERROR(VLOOKUP(D83,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":438.54570084355237},null,{"$f":"+IFERROR(VLOOKUP(D83,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1839.2646056761919},null,{"$f":"+IFERROR(VLOOKUP(D83,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":68.774201911736924},null,{"$f":"+IFERROR(VLOOKUP(D83,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D83,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,34,null,{"$f":"+IFERROR(VLOOKUP(D84,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2028-02-07"},{"$f":"+IFERROR(VLOOKUP(D84,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":237260.30883634163},{"$f":"+IFERROR(VLOOKUP(D84,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":441.93907683227371},null,{"$f":"+IFERROR(VLOOKUP(D84,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1835.8712296874705},null,{"$f":"+IFERROR(VLOOKUP(D84,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":68.647316022294731},null,{"$f":"+IFERROR(VLOOKUP(D84,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D84,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,35,null,{"$f":"+IFERROR(VLOOKUP(D85,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2028-03-07"},{"$f":"+IFERROR(VLOOKUP(D85,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":236818.36975950937},{"$f":"+IFERROR(VLOOKUP(D85,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":563.97683135623197},null,{"$f":"+IFERROR(VLOOKUP(D85,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1713.8334751635123},null,{"$f":"+IFERROR(VLOOKUP(D85,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":64.098838747288013},null,{"$f":"+IFERROR(VLOOKUP(D85,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D85,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,36,null,{"$f":"+IFERROR(VLOOKUP(D86,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2028-04-07"},{"$f":"+IFERROR(VLOOKUP(D86,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":236254.39292815313},{"$f":"+IFERROR(VLOOKUP(D86,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":449.72264621387671},null,{"$f":"+IFERROR(VLOOKUP(D86,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1828.0876603058675},null,{"$f":"+IFERROR(VLOOKUP(D86,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":68.356271019529856},null,{"$f":"+IFERROR(VLOOKUP(D86,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D86,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,37,null,{"$f":"+IFERROR(VLOOKUP(D87,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2028-05-07"},{"$f":"+IFERROR(VLOOKUP(D87,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":235804.67028193927},{"$f":"+IFERROR(VLOOKUP(D87,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":512.26450066472648},null,{"$f":"+IFERROR(VLOOKUP(D87,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1765.5458058550178},null,{"$f":"+IFERROR(VLOOKUP(D87,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":66.025307677961848},null,{"$f":"+IFERROR(VLOOKUP(D87,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D87,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,38,null,{"$f":"+IFERROR(VLOOKUP(D88,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2028-06-07"},{"$f":"+IFERROR(VLOOKUP(D88,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":235292.40578127455},{"$f":"+IFERROR(VLOOKUP(D88,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":457.16630392023899},null,{"$f":"+IFERROR(VLOOKUP(D88,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1820.6440025995053},null,{"$f":"+IFERROR(VLOOKUP(D88,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":68.077936071703775},null,{"$f":"+IFERROR(VLOOKUP(D88,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D88,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,39,null,{"$f":"+IFERROR(VLOOKUP(D89,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2028-07-07"},{"$f":"+IFERROR(VLOOKUP(D89,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":234835.23947735431},{"$f":"+IFERROR(VLOOKUP(D89,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":519.52294253127275},null,{"$f":"+IFERROR(VLOOKUP(D89,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1758.2873639884715},null,{"$f":"+IFERROR(VLOOKUP(D89,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":65.753867052682082},null,{"$f":"+IFERROR(VLOOKUP(D89,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D89,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,40,null,{"$f":"+IFERROR(VLOOKUP(D90,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2028-08-07"},{"$f":"+IFERROR(VLOOKUP(D90,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":234315.71653482303},{"$f":"+IFERROR(VLOOKUP(D90,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":464.72372343427287},null,{"$f":"+IFERROR(VLOOKUP(D90,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1813.0865830854714},null,{"$f":"+IFERROR(VLOOKUP(D90,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":67.795347316401347},null,{"$f":"+IFERROR(VLOOKUP(D90,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D90,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,41,null,{"$f":"+IFERROR(VLOOKUP(D91,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2028-09-07"},{"$f":"+IFERROR(VLOOKUP(D91,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":233850.99281138877},{"$f":"+IFERROR(VLOOKUP(D91,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":468.31965955098212},null,{"$f":"+IFERROR(VLOOKUP(D91,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1809.4906469687621},null,{"$f":"+IFERROR(VLOOKUP(D91,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":67.660887252423024},null,{"$f":"+IFERROR(VLOOKUP(D91,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D91,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,42,null,{"$f":"+IFERROR(VLOOKUP(D92,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2028-10-07"},{"$f":"+IFERROR(VLOOKUP(D92,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":233382.67315183778},{"$f":"+IFERROR(VLOOKUP(D92,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":530.39877624854262},null,{"$f":"+IFERROR(VLOOKUP(D92,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1747.4115302712016},null,{"$f":"+IFERROR(VLOOKUP(D92,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":65.347148481543499},null,{"$f":"+IFERROR(VLOOKUP(D92,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D92,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,43,null,{"$f":"+IFERROR(VLOOKUP(D93,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2028-11-07"},{"$f":"+IFERROR(VLOOKUP(D93,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":232852.27437558924},{"$f":"+IFERROR(VLOOKUP(D93,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":476.04753637890758},null,{"$f":"+IFERROR(VLOOKUP(D93,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1801.7627701408367},null,{"$f":"+IFERROR(VLOOKUP(D93,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":67.37192471833599},null,{"$f":"+IFERROR(VLOOKUP(D93,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D93,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,44,null,{"$f":"+IFERROR(VLOOKUP(D94,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2028-12-07"},{"$f":"+IFERROR(VLOOKUP(D94,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":232376.22683921034},{"$f":"+IFERROR(VLOOKUP(D94,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":537.93436519151373},null,{"$f":"+IFERROR(VLOOKUP(D94,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1739.8759413282305},null,{"$f":"+IFERROR(VLOOKUP(D94,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":65.065343514012014},null,{"$f":"+IFERROR(VLOOKUP(D94,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D94,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,45,null,{"$f":"+IFERROR(VLOOKUP(D95,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2029-01-07"},{"$f":"+IFERROR(VLOOKUP(D95,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":231838.29247401882},{"$f":"+IFERROR(VLOOKUP(D95,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":483.89351875011425},null,{"$f":"+IFERROR(VLOOKUP(D95,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1793.91678776963},null,{"$f":"+IFERROR(VLOOKUP(D95,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":67.078545954819305},null,{"$f":"+IFERROR(VLOOKUP(D95,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D95,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,46,null,{"$f":"+IFERROR(VLOOKUP(D96,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2029-02-07"},{"$f":"+IFERROR(VLOOKUP(D96,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":231354.3989552687},{"$f":"+IFERROR(VLOOKUP(D96,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":487.63778678071162},null,{"$f":"+IFERROR(VLOOKUP(D96,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1790.1725197390326},null,{"$f":"+IFERROR(VLOOKUP(D96,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":66.938539430063031},null,{"$f":"+IFERROR(VLOOKUP(D96,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D96,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,47,null,{"$f":"+IFERROR(VLOOKUP(D97,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2029-03-07"},{"$f":"+IFERROR(VLOOKUP(D97,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":230866.76116848798},{"$f":"+IFERROR(VLOOKUP(D97,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":664.84664213092833},null,{"$f":"+IFERROR(VLOOKUP(D97,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1612.9636643888159},null,{"$f":"+IFERROR(VLOOKUP(D97,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":60.333180251134962},null,{"$f":"+IFERROR(VLOOKUP(D97,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D97,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,48,null,{"$f":"+IFERROR(VLOOKUP(D98,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2029-04-07"},{"$f":"+IFERROR(VLOOKUP(D98,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":230201.91452635705},{"$f":"+IFERROR(VLOOKUP(D98,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":496.55547308095629},null,{"$f":"+IFERROR(VLOOKUP(D98,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1781.254833438788},null,{"$f":"+IFERROR(VLOOKUP(D98,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":66.605087268636197},null,{"$f":"+IFERROR(VLOOKUP(D98,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D98,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,49,null,{"$f":"+IFERROR(VLOOKUP(D99,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2029-05-07"},{"$f":"+IFERROR(VLOOKUP(D99,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":229705.3590532761},{"$f":"+IFERROR(VLOOKUP(D99,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":557.93201583944801},null,{"$f":"+IFERROR(VLOOKUP(D99,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1719.8782906802962},null,{"$f":"+IFERROR(VLOOKUP(D99,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":64.317500533961535},null,{"$f":"+IFERROR(VLOOKUP(D99,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D99,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,50,null,{"$f":"+IFERROR(VLOOKUP(D100,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2029-06-07"},{"$f":"+IFERROR(VLOOKUP(D100,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":229147.42703743666},{"$f":"+IFERROR(VLOOKUP(D100,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":504.71487931484808},null,{"$f":"+IFERROR(VLOOKUP(D100,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1773.0954272048962},null,{"$f":"+IFERROR(VLOOKUP(D100,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":66.299988888513113},null,{"$f":"+IFERROR(VLOOKUP(D100,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D100,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,51,null,{"$f":"+IFERROR(VLOOKUP(D101,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2029-07-07"},{"$f":"+IFERROR(VLOOKUP(D101,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":228642.71215812181},{"$f":"+IFERROR(VLOOKUP(D101,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":565.88839671435312},null,{"$f":"+IFERROR(VLOOKUP(D101,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1711.9219098053911},null,{"$f":"+IFERROR(VLOOKUP(D101,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":64.019959403322758},null,{"$f":"+IFERROR(VLOOKUP(D101,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D101,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,52,null,{"$f":"+IFERROR(VLOOKUP(D102,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2029-08-07"},{"$f":"+IFERROR(VLOOKUP(D102,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":228076.82376140746},{"$f":"+IFERROR(VLOOKUP(D102,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":512.99898617836448},null,{"$f":"+IFERROR(VLOOKUP(D102,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1764.8113203413798},null,{"$f":"+IFERROR(VLOOKUP(D102,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":65.990227673986595},null,{"$f":"+IFERROR(VLOOKUP(D102,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D102,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,53,null,{"$f":"+IFERROR(VLOOKUP(D103,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2029-09-07"},{"$f":"+IFERROR(VLOOKUP(D103,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":227563.82477522909},{"$f":"+IFERROR(VLOOKUP(D103,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":516.96846630002005},null,{"$f":"+IFERROR(VLOOKUP(D103,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1760.8418402197242},null,{"$f":"+IFERROR(VLOOKUP(D103,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":65.841799967321194},null,{"$f":"+IFERROR(VLOOKUP(D103,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D103,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,54,null,{"$f":"+IFERROR(VLOOKUP(D104,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2029-10-07"},{"$f":"+IFERROR(VLOOKUP(D104,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":227046.85630892907},{"$f":"+IFERROR(VLOOKUP(D104,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":577.83708542320096},null,{"$f":"+IFERROR(VLOOKUP(D104,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1699.9732210965433},null,{"$f":"+IFERROR(VLOOKUP(D104,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":63.573119765555425},null,{"$f":"+IFERROR(VLOOKUP(D104,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D104,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,55,null,{"$f":"+IFERROR(VLOOKUP(D105,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2029-11-07"},{"$f":"+IFERROR(VLOOKUP(D105,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":226469.01922350586},{"$f":"+IFERROR(VLOOKUP(D105,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":525.43984537041138},null,{"$f":"+IFERROR(VLOOKUP(D105,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1752.3704611493329},null,{"$f":"+IFERROR(VLOOKUP(D105,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":65.525036227693988},null,{"$f":"+IFERROR(VLOOKUP(D105,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D105,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,56,null,{"$f":"+IFERROR(VLOOKUP(D106,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2029-12-07"},{"$f":"+IFERROR(VLOOKUP(D106,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":225943.57937813544},{"$f":"+IFERROR(VLOOKUP(D106,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":586.09767651128368},null,{"$f":"+IFERROR(VLOOKUP(D106,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1691.7126300084606},null,{"$f":"+IFERROR(VLOOKUP(D106,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":63.264202224937804},null,{"$f":"+IFERROR(VLOOKUP(D106,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D106,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,57,null,{"$f":"+IFERROR(VLOOKUP(D107,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2030-01-07"},{"$f":"+IFERROR(VLOOKUP(D107,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":225357.48170162417},{"$f":"+IFERROR(VLOOKUP(D107,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":534.04069296750481},null,{"$f":"+IFERROR(VLOOKUP(D107,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1743.7696135522394},null,{"$f":"+IFERROR(VLOOKUP(D107,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":65.203431371367657},null,{"$f":"+IFERROR(VLOOKUP(D107,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D107,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,58,null,{"$f":"+IFERROR(VLOOKUP(D108,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2030-02-07"},{"$f":"+IFERROR(VLOOKUP(D108,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":224823.44100865666},{"$f":"+IFERROR(VLOOKUP(D108,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":538.1729894671173},null,{"$f":"+IFERROR(VLOOKUP(D108,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1739.6373170526269},null,{"$f":"+IFERROR(VLOOKUP(D108,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":65.048915597538027},null,{"$f":"+IFERROR(VLOOKUP(D108,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D108,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,59,null,{"$f":"+IFERROR(VLOOKUP(D109,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2030-03-07"},{"$f":"+IFERROR(VLOOKUP(D109,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":224285.26801918953},{"$f":"+IFERROR(VLOOKUP(D109,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":710.82861568793987},null,{"$f":"+IFERROR(VLOOKUP(D109,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1566.9816908318044},null,{"$f":"+IFERROR(VLOOKUP(D109,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":58.613216708143867},null,{"$f":"+IFERROR(VLOOKUP(D109,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D109,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,60,null,{"$f":"+IFERROR(VLOOKUP(D110,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2030-04-07"},{"$f":"+IFERROR(VLOOKUP(D110,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":223574.4394035016},{"$f":"+IFERROR(VLOOKUP(D110,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":547.83750572769168},null,{"$f":"+IFERROR(VLOOKUP(D110,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1729.9728007920526},null,{"$f":"+IFERROR(VLOOKUP(D110,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":64.68753779978519},null,{"$f":"+IFERROR(VLOOKUP(D110,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D110,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,61,null,{"$f":"+IFERROR(VLOOKUP(D111,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2030-05-07"},{"$f":"+IFERROR(VLOOKUP(D111,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":223026.60189777391},{"$f":"+IFERROR(VLOOKUP(D111,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":607.9380300126295},null,{"$f":"+IFERROR(VLOOKUP(D111,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1669.8722765071147},null,{"$f":"+IFERROR(VLOOKUP(D111,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":62.44744853044871},null,{"$f":"+IFERROR(VLOOKUP(D111,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D111,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,62,null,{"$f":"+IFERROR(VLOOKUP(D112,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2030-06-07"},{"$f":"+IFERROR(VLOOKUP(D112,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":222418.66386776129},{"$f":"+IFERROR(VLOOKUP(D112,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":556.78065793232713},null,{"$f":"+IFERROR(VLOOKUP(D112,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1721.0296485874171},null,{"$f":"+IFERROR(VLOOKUP(D112,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":64.353133411449292},null,{"$f":"+IFERROR(VLOOKUP(D112,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D112,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,63,null,{"$f":"+IFERROR(VLOOKUP(D113,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2030-07-07"},{"$f":"+IFERROR(VLOOKUP(D113,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":221861.88320982896},{"$f":"+IFERROR(VLOOKUP(D113,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":616.65865540161576},null,{"$f":"+IFERROR(VLOOKUP(D113,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1661.1516511181285},null,{"$f":"+IFERROR(VLOOKUP(D113,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":62.121327297828969},null,{"$f":"+IFERROR(VLOOKUP(D113,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D113,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,64,null,{"$f":"+IFERROR(VLOOKUP(D114,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2030-08-07"},{"$f":"+IFERROR(VLOOKUP(D114,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":221245.22455442735},{"$f":"+IFERROR(VLOOKUP(D114,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":565.86048879700002},null,{"$f":"+IFERROR(VLOOKUP(D114,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1711.9498177227442},null,{"$f":"+IFERROR(VLOOKUP(D114,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":64.013618303463048},null,{"$f":"+IFERROR(VLOOKUP(D114,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D114,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,65,null,{"$f":"+IFERROR(VLOOKUP(D115,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2030-09-07"},{"$f":"+IFERROR(VLOOKUP(D115,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":220679.36406563033},{"$f":"+IFERROR(VLOOKUP(D115,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":570.23900029980632},null,{"$f":"+IFERROR(VLOOKUP(D115,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1707.5713062199379},null,{"$f":"+IFERROR(VLOOKUP(D115,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":63.849896002040218},null,{"$f":"+IFERROR(VLOOKUP(D115,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D115,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,66,null,{"$f":"+IFERROR(VLOOKUP(D116,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2030-10-07"},{"$f":"+IFERROR(VLOOKUP(D116,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":220109.12506533053},{"$f":"+IFERROR(VLOOKUP(D116,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":629.78212232446072},null,{"$f":"+IFERROR(VLOOKUP(D116,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1648.0281841952835},null,{"$f":"+IFERROR(VLOOKUP(D116,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":61.6305550173767},null,{"$f":"+IFERROR(VLOOKUP(D116,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D116,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,{"$f":"+IF(D116=\"\", \"\", IF((D116+1)>$G$19,\"\", D116+1))","v":67},null,{"$f":"+IFERROR(VLOOKUP(D117,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2030-11-07"},{"$f":"+IFERROR(VLOOKUP(D117,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":219479.34294300608},{"$f":"+IFERROR(VLOOKUP(D117,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":579.52451571048891},null,{"$f":"+IFERROR(VLOOKUP(D117,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1698.2857908092553},null,{"$f":"+IFERROR(VLOOKUP(D117,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":63.502689890566096},null,{"$f":"+IFERROR(VLOOKUP(D117,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D117,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,68,null,{"$f":"+IFERROR(VLOOKUP(D118,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2030-12-07"},{"$f":"+IFERROR(VLOOKUP(D118,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":218899.8184272956},{"$f":"+IFERROR(VLOOKUP(D118,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":638.83659211177405},null,{"$f":"+IFERROR(VLOOKUP(D118,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1638.9737144079702},null,{"$f":"+IFERROR(VLOOKUP(D118,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":61.291949158731953},null,{"$f":"+IFERROR(VLOOKUP(D118,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D118,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,69,null,{"$f":"+IFERROR(VLOOKUP(D119,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2031-01-07"},{"$f":"+IFERROR(VLOOKUP(D119,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":218260.98183518383},{"$f":"+IFERROR(VLOOKUP(D119,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":588.95194213588343},null,{"$f":"+IFERROR(VLOOKUP(D119,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1688.8583643838608},null,{"$f":"+IFERROR(VLOOKUP(D119,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":63.150177410041429},null,{"$f":"+IFERROR(VLOOKUP(D119,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D119,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,70,null,{"$f":"+IFERROR(VLOOKUP(D120,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2031-02-07"},{"$f":"+IFERROR(VLOOKUP(D120,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":217672.02989304796},{"$f":"+IFERROR(VLOOKUP(D120,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":593.5091305317801},null,{"$f":"+IFERROR(VLOOKUP(D120,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1684.3011759879641},null,{"$f":"+IFERROR(VLOOKUP(D120,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":62.979773981452652},null,{"$f":"+IFERROR(VLOOKUP(D120,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D120,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,71,null,{"$f":"+IFERROR(VLOOKUP(D121,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2031-03-07"},{"$f":"+IFERROR(VLOOKUP(D121,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":217078.52076251619},{"$f":"+IFERROR(VLOOKUP(D121,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":761.17896237541504},null,{"$f":"+IFERROR(VLOOKUP(D121,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1516.6313441443292},null,{"$f":"+IFERROR(VLOOKUP(D121,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":56.729853425094547},null,{"$f":"+IFERROR(VLOOKUP(D121,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D121,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,72,null,{"$f":"+IFERROR(VLOOKUP(D122,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2031-04-07"},{"$f":"+IFERROR(VLOOKUP(D122,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":216317.34180014077},{"$f":"+IFERROR(VLOOKUP(D122,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":603.99142698990363},null,{"$f":"+IFERROR(VLOOKUP(D122,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1673.8188795298406},null,{"$f":"+IFERROR(VLOOKUP(D122,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":62.587817559910654},null,{"$f":"+IFERROR(VLOOKUP(D122,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D122,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,73,null,{"$f":"+IFERROR(VLOOKUP(D123,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2031-05-07"},{"$f":"+IFERROR(VLOOKUP(D123,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":215713.35037315087},{"$f":"+IFERROR(VLOOKUP(D123,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":662.69470866968481},null,{"$f":"+IFERROR(VLOOKUP(D123,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1615.1155978500594},null,{"$f":"+IFERROR(VLOOKUP(D123,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":60.399738103584689},null,{"$f":"+IFERROR(VLOOKUP(D123,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D123,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,74,null,{"$f":"+IFERROR(VLOOKUP(D124,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2031-06-07"},{"$f":"+IFERROR(VLOOKUP(D124,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":215050.65566448119},{"$f":"+IFERROR(VLOOKUP(D124,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":613.79278249224967},null,{"$f":"+IFERROR(VLOOKUP(D124,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1664.0175240274946},null,{"$f":"+IFERROR(VLOOKUP(D124,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":62.221323037998602},null,{"$f":"+IFERROR(VLOOKUP(D124,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D124,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,75,null,{"$f":"+IFERROR(VLOOKUP(D125,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2031-07-07"},{"$f":"+IFERROR(VLOOKUP(D125,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":214436.86288198896},{"$f":"+IFERROR(VLOOKUP(D125,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":672.2521832250136},null,{"$f":"+IFERROR(VLOOKUP(D125,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1605.5581232947306},null,{"$f":"+IFERROR(VLOOKUP(D125,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":60.042321606064661},null,{"$f":"+IFERROR(VLOOKUP(D125,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D125,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,76,null,{"$f":"+IFERROR(VLOOKUP(D126,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2031-08-07"},{"$f":"+IFERROR(VLOOKUP(D126,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":213764.61069876395},{"$f":"+IFERROR(VLOOKUP(D126,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":623.74393262024387},null,{"$f":"+IFERROR(VLOOKUP(D126,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1654.0663738995004},null,{"$f":"+IFERROR(VLOOKUP(D126,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":61.849227361256609},null,{"$f":"+IFERROR(VLOOKUP(D126,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D126,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,77,null,{"$f":"+IFERROR(VLOOKUP(D127,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2031-09-07"},{"$f":"+IFERROR(VLOOKUP(D127,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":213140.86676614371},{"$f":"+IFERROR(VLOOKUP(D127,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":628.57033424724114},null,{"$f":"+IFERROR(VLOOKUP(D127,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1649.2399722725031},null,{"$f":"+IFERROR(VLOOKUP(D127,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":61.668757450087831},null,{"$f":"+IFERROR(VLOOKUP(D127,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D127,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,78,null,{"$f":"+IFERROR(VLOOKUP(D128,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2031-10-07"},{"$f":"+IFERROR(VLOOKUP(D128,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":212512.29643189645},{"$f":"+IFERROR(VLOOKUP(D128,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":686.66203448023862},null,{"$f":"+IFERROR(VLOOKUP(D128,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1591.1482720395056},null,{"$f":"+IFERROR(VLOOKUP(D128,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":59.503443000046772},null,{"$f":"+IFERROR(VLOOKUP(D128,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D128,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,79,null,{"$f":"+IFERROR(VLOOKUP(D129,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2031-11-07"},{"$f":"+IFERROR(VLOOKUP(D129,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":211825.6343974162},{"$f":"+IFERROR(VLOOKUP(D129,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":638.74733046689175},null,{"$f":"+IFERROR(VLOOKUP(D129,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1639.0629760528525},null,{"$f":"+IFERROR(VLOOKUP(D129,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":61.288216884741665},null,{"$f":"+IFERROR(VLOOKUP(D129,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D129,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,80,null,{"$f":"+IFERROR(VLOOKUP(D130,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2031-12-07"},{"$f":"+IFERROR(VLOOKUP(D130,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":211186.8870669493},{"$f":"+IFERROR(VLOOKUP(D130,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":696.58580292182842},null,{"$f":"+IFERROR(VLOOKUP(D130,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1581.2245035979158},null,{"$f":"+IFERROR(VLOOKUP(D130,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":59.132328377867083},null,{"$f":"+IFERROR(VLOOKUP(D130,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D130,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,81,null,{"$f":"+IFERROR(VLOOKUP(D131,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2032-01-07"},{"$f":"+IFERROR(VLOOKUP(D131,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":210490.30126402748},{"$f":"+IFERROR(VLOOKUP(D131,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":649.0798622487996},null,{"$f":"+IFERROR(VLOOKUP(D131,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1628.7304442709446},null,{"$f":"+IFERROR(VLOOKUP(D131,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":60.901860498153603},null,{"$f":"+IFERROR(VLOOKUP(D131,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D131,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,82,null,{"$f":"+IFERROR(VLOOKUP(D132,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2032-02-07"},{"$f":"+IFERROR(VLOOKUP(D132,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":209841.22140177869},{"$f":"+IFERROR(VLOOKUP(D132,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":654.10230806249865},null,{"$f":"+IFERROR(VLOOKUP(D132,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1623.7079984572456},null,{"$f":"+IFERROR(VLOOKUP(D132,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":60.714060058012407},null,{"$f":"+IFERROR(VLOOKUP(D132,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D132,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,83,null,{"$f":"+IFERROR(VLOOKUP(D133,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2032-03-07"},{"$f":"+IFERROR(VLOOKUP(D133,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":209187.1190937162},{"$f":"+IFERROR(VLOOKUP(D133,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":763.94173441573753},null,{"$f":"+IFERROR(VLOOKUP(D133,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1513.8685721040067},null,{"$f":"+IFERROR(VLOOKUP(D133,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":56.619980233857795},null,{"$f":"+IFERROR(VLOOKUP(D133,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D133,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,84,null,{"$f":"+IFERROR(VLOOKUP(D134,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2032-04-07"},{"$f":"+IFERROR(VLOOKUP(D134,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":208423.17735930046},{"$f":"+IFERROR(VLOOKUP(D134,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":665.07483976316007},null,{"$f":"+IFERROR(VLOOKUP(D134,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1612.7354667565842},null,{"$f":"+IFERROR(VLOOKUP(D134,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":60.303772648394805},null,{"$f":"+IFERROR(VLOOKUP(D134,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D134,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,85,null,{"$f":"+IFERROR(VLOOKUP(D135,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2032-05-07"},{"$f":"+IFERROR(VLOOKUP(D135,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":207758.10251953729},{"$f":"+IFERROR(VLOOKUP(D135,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":722.25822140966261},null,{"$f":"+IFERROR(VLOOKUP(D135,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1555.5520851100816},null,{"$f":"+IFERROR(VLOOKUP(D135,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":58.17226870460599},null,{"$f":"+IFERROR(VLOOKUP(D135,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D135,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,86,null,{"$f":"+IFERROR(VLOOKUP(D136,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2032-06-07"},{"$f":"+IFERROR(VLOOKUP(D136,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":207035.84429812763},{"$f":"+IFERROR(VLOOKUP(D136,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":675.80973623823093},null,{"$f":"+IFERROR(VLOOKUP(D136,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1602.0005702815133},null,{"$f":"+IFERROR(VLOOKUP(D136,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":59.902370949368098},null,{"$f":"+IFERROR(VLOOKUP(D136,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D136,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,87,null,{"$f":"+IFERROR(VLOOKUP(D137,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2032-07-07"},{"$f":"+IFERROR(VLOOKUP(D137,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":206360.03456188939},{"$f":"+IFERROR(VLOOKUP(D137,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":732.72600822649838},null,{"$f":"+IFERROR(VLOOKUP(D137,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1545.0842982932459},null,{"$f":"+IFERROR(VLOOKUP(D137,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":57.78080967647039},null,{"$f":"+IFERROR(VLOOKUP(D137,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D137,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,88,null,{"$f":"+IFERROR(VLOOKUP(D138,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2032-08-07"},{"$f":"+IFERROR(VLOOKUP(D138,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":205627.30855366291},{"$f":"+IFERROR(VLOOKUP(D138,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":686.70869469416425},null,{"$f":"+IFERROR(VLOOKUP(D138,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1591.10161182558},null,{"$f":"+IFERROR(VLOOKUP(D138,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":59.494834607309031},null,{"$f":"+IFERROR(VLOOKUP(D138,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D138,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,89,null,{"$f":"+IFERROR(VLOOKUP(D139,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2032-09-07"},{"$f":"+IFERROR(VLOOKUP(D139,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":204940.59985896875},{"$f":"+IFERROR(VLOOKUP(D139,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":692.02230463570277},null,{"$f":"+IFERROR(VLOOKUP(D139,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1585.7880018840415},null,{"$f":"+IFERROR(VLOOKUP(D139,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":59.29614689164714},null,{"$f":"+IFERROR(VLOOKUP(D139,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D139,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,90,null,{"$f":"+IFERROR(VLOOKUP(D140,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2032-10-07"},{"$f":"+IFERROR(VLOOKUP(D140,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":204248.57755433305},{"$f":"+IFERROR(VLOOKUP(D140,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":748.53516951018742},null,{"$f":"+IFERROR(VLOOKUP(D140,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1529.2751370095568},null,{"$f":"+IFERROR(VLOOKUP(D140,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":57.189601714363405},null,{"$f":"+IFERROR(VLOOKUP(D140,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D140,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,91,null,{"$f":"+IFERROR(VLOOKUP(D141,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2032-11-07"},{"$f":"+IFERROR(VLOOKUP(D141,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":203500.04238482285},{"$f":"+IFERROR(VLOOKUP(D141,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":703.16904061723585},null,{"$f":"+IFERROR(VLOOKUP(D141,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1574.6412659025084},null,{"$f":"+IFERROR(VLOOKUP(D141,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":58.879345595800451},null,{"$f":"+IFERROR(VLOOKUP(D141,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D141,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,92,null,{"$f":"+IFERROR(VLOOKUP(D142,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2032-12-07"},{"$f":"+IFERROR(VLOOKUP(D142,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":202796.87334420561},{"$f":"+IFERROR(VLOOKUP(D142,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":759.40454829080295},null,{"$f":"+IFERROR(VLOOKUP(D142,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1518.4057582289413},null,{"$f":"+IFERROR(VLOOKUP(D142,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":56.783124535533759},null,{"$f":"+IFERROR(VLOOKUP(D142,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D142,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,93,null,{"$f":"+IFERROR(VLOOKUP(D143,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2033-01-07"},{"$f":"+IFERROR(VLOOKUP(D143,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":202037.46879591481},{"$f":"+IFERROR(VLOOKUP(D143,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":714.48613274421746},null,{"$f":"+IFERROR(VLOOKUP(D143,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1563.3241737755268},null,{"$f":"+IFERROR(VLOOKUP(D143,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":58.456174304082673},null,{"$f":"+IFERROR(VLOOKUP(D143,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D143,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,94,null,{"$f":"+IFERROR(VLOOKUP(D144,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2033-02-07"},{"$f":"+IFERROR(VLOOKUP(D144,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":201322.98266317061},{"$f":"+IFERROR(VLOOKUP(D144,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":720.01467875998014},null,{"$f":"+IFERROR(VLOOKUP(D144,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1557.7956277597641},null,{"$f":"+IFERROR(VLOOKUP(D144,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":58.249449649678432},null,{"$f":"+IFERROR(VLOOKUP(D144,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D144,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,95,null,{"$f":"+IFERROR(VLOOKUP(D145,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2033-03-07"},{"$f":"+IFERROR(VLOOKUP(D145,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":200602.96798441064},{"$f":"+IFERROR(VLOOKUP(D145,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":876.28634226545569},null,{"$f":"+IFERROR(VLOOKUP(D145,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1401.5239642542886},null,{"$f":"+IFERROR(VLOOKUP(D145,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":52.424242299146947},null,{"$f":"+IFERROR(VLOOKUP(D145,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D145,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,96,null,{"$f":"+IFERROR(VLOOKUP(D146,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2033-04-07"},{"$f":"+IFERROR(VLOOKUP(D146,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":199726.68164214518},{"$f":"+IFERROR(VLOOKUP(D146,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":732.36652611613795},null,{"$f":"+IFERROR(VLOOKUP(D146,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1545.4437804036063},null,{"$f":"+IFERROR(VLOOKUP(D146,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":57.7875865542686},null,{"$f":"+IFERROR(VLOOKUP(D146,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D146,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,97,null,{"$f":"+IFERROR(VLOOKUP(D147,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2033-05-07"},{"$f":"+IFERROR(VLOOKUP(D147,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":198994.31511602903},{"$f":"+IFERROR(VLOOKUP(D147,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":787.87553117358289},null,{"$f":"+IFERROR(VLOOKUP(D147,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1489.9347753461614},null,{"$f":"+IFERROR(VLOOKUP(D147,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":55.718408231660142},null,{"$f":"+IFERROR(VLOOKUP(D147,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D147,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,98,null,{"$f":"+IFERROR(VLOOKUP(D148,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2033-06-07"},{"$f":"+IFERROR(VLOOKUP(D148,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":198206.43958485546},{"$f":"+IFERROR(VLOOKUP(D148,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":744.12984493177782},null,{"$f":"+IFERROR(VLOOKUP(D148,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1533.6804615879664},null,{"$f":"+IFERROR(VLOOKUP(D148,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":57.34772985236598},null,{"$f":"+IFERROR(VLOOKUP(D148,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D148,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,99,null,{"$f":"+IFERROR(VLOOKUP(D149,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2033-07-07"},{"$f":"+IFERROR(VLOOKUP(D149,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":197462.30973992369},{"$f":"+IFERROR(VLOOKUP(D149,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":799.34615074653743},null,{"$f":"+IFERROR(VLOOKUP(D149,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1478.4641557732068},null,{"$f":"+IFERROR(VLOOKUP(D149,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":55.289446726357021},null,{"$f":"+IFERROR(VLOOKUP(D149,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D149,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,100,null,{"$f":"+IFERROR(VLOOKUP(D150,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2033-08-07"},{"$f":"+IFERROR(VLOOKUP(D150,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":196662.96358917715},{"$f":"+IFERROR(VLOOKUP(D150,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":756.07294316037178},null,{"$f":"+IFERROR(VLOOKUP(D150,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1521.7373633593725},null,{"$f":"+IFERROR(VLOOKUP(D150,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":56.901150797623025},null,{"$f":"+IFERROR(VLOOKUP(D150,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D150,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,101,null,{"$f":"+IFERROR(VLOOKUP(D151,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2033-09-07"},{"$f":"+IFERROR(VLOOKUP(D151,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":195906.89064601678},{"$f":"+IFERROR(VLOOKUP(D151,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":761.92327931942464},null,{"$f":"+IFERROR(VLOOKUP(D151,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1515.8870272003196},null,{"$f":"+IFERROR(VLOOKUP(D151,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":56.682393692738543},null,{"$f":"+IFERROR(VLOOKUP(D151,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D151,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,102,null,{"$f":"+IFERROR(VLOOKUP(D152,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2033-10-07"},{"$f":"+IFERROR(VLOOKUP(D152,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":195144.96736669735},{"$f":"+IFERROR(VLOOKUP(D152,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":816.69684232905797},null,{"$f":"+IFERROR(VLOOKUP(D152,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1461.1134641906863},null,{"$f":"+IFERROR(VLOOKUP(D152,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":54.640590861863288},null,{"$f":"+IFERROR(VLOOKUP(D152,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D152,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,103,null,{"$f":"+IFERROR(VLOOKUP(D153,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2033-11-07"},{"$f":"+IFERROR(VLOOKUP(D153,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":194328.2705243683},{"$f":"+IFERROR(VLOOKUP(D153,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":774.13831553072487},null,{"$f":"+IFERROR(VLOOKUP(D153,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1503.6719909890194},null,{"$f":"+IFERROR(VLOOKUP(D153,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":56.225646270881704},null,{"$f":"+IFERROR(VLOOKUP(D153,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D153,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,104,null,{"$f":"+IFERROR(VLOOKUP(D154,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2033-12-07"},{"$f":"+IFERROR(VLOOKUP(D154,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":193554.13220883757},{"$f":"+IFERROR(VLOOKUP(D154,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":828.60793949862568},null,{"$f":"+IFERROR(VLOOKUP(D154,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1449.2023670211186},null,{"$f":"+IFERROR(VLOOKUP(D154,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":54.195157017669167},null,{"$f":"+IFERROR(VLOOKUP(D154,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D154,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,105,null,{"$f":"+IFERROR(VLOOKUP(D155,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2034-01-07"},{"$f":"+IFERROR(VLOOKUP(D155,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":192725.52426933896},{"$f":"+IFERROR(VLOOKUP(D155,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":786.54003477541892},null,{"$f":"+IFERROR(VLOOKUP(D155,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1491.2702717443253},null,{"$f":"+IFERROR(VLOOKUP(D155,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":55.761918354433433},null,{"$f":"+IFERROR(VLOOKUP(D155,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D155,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,106,null,{"$f":"+IFERROR(VLOOKUP(D156,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2034-02-07"},{"$f":"+IFERROR(VLOOKUP(D156,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":191938.98423456354},{"$f":"+IFERROR(VLOOKUP(D156,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":792.62611899204876},null,{"$f":"+IFERROR(VLOOKUP(D156,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1485.1841875276955},null,{"$f":"+IFERROR(VLOOKUP(D156,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":55.534346104375125},null,{"$f":"+IFERROR(VLOOKUP(D156,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D156,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,107,null,{"$f":"+IFERROR(VLOOKUP(D157,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2034-03-07"},{"$f":"+IFERROR(VLOOKUP(D157,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":191146.35811557149},{"$f":"+IFERROR(VLOOKUP(D157,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":942.35548114684866},null,{"$f":"+IFERROR(VLOOKUP(D157,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1335.4548253728956},null,{"$f":"+IFERROR(VLOOKUP(D157,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":49.952914920127036},null,{"$f":"+IFERROR(VLOOKUP(D157,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D157,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,108,null,{"$f":"+IFERROR(VLOOKUP(D158,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2034-04-07"},{"$f":"+IFERROR(VLOOKUP(D158,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":190204.00263442466},{"$f":"+IFERROR(VLOOKUP(D158,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":806.05104800505615},null,{"$f":"+IFERROR(VLOOKUP(D158,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1471.7592585146881},null,{"$f":"+IFERROR(VLOOKUP(D158,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":55.032358094742406},null,{"$f":"+IFERROR(VLOOKUP(D158,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D158,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,109,null,{"$f":"+IFERROR(VLOOKUP(D159,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2034-05-07"},{"$f":"+IFERROR(VLOOKUP(D159,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":189397.9515864196},{"$f":"+IFERROR(VLOOKUP(D159,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":859.72660757891595},null,{"$f":"+IFERROR(VLOOKUP(D159,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1418.0836989408283},null,{"$f":"+IFERROR(VLOOKUP(D159,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":53.031426443409437},null,{"$f":"+IFERROR(VLOOKUP(D159,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D159,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,110,null,{"$f":"+IFERROR(VLOOKUP(D160,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2034-06-07"},{"$f":"+IFERROR(VLOOKUP(D160,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":188538.22497884068},{"$f":"+IFERROR(VLOOKUP(D160,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":818.94049119908118},null,{"$f":"+IFERROR(VLOOKUP(D160,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1458.8698153206631},null,{"$f":"+IFERROR(VLOOKUP(D160,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":54.550393093067264},null,{"$f":"+IFERROR(VLOOKUP(D160,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D160,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,111,null,{"$f":"+IFERROR(VLOOKUP(D161,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2034-07-07"},{"$f":"+IFERROR(VLOOKUP(D161,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":187719.28448764159},{"$f":"+IFERROR(VLOOKUP(D161,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":872.29533088762173},null,{"$f":"+IFERROR(VLOOKUP(D161,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1405.5149756321225},null,{"$f":"+IFERROR(VLOOKUP(D161,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":52.561399655758571},null,{"$f":"+IFERROR(VLOOKUP(D161,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D161,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,112,null,{"$f":"+IFERROR(VLOOKUP(D162,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2034-08-07"},{"$f":"+IFERROR(VLOOKUP(D162,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":186846.98915675396},{"$f":"+IFERROR(VLOOKUP(D162,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":832.02692442347507},null,{"$f":"+IFERROR(VLOOKUP(D162,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1445.7833820962692},null,{"$f":"+IFERROR(VLOOKUP(D162,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":54.061062195217453},null,{"$f":"+IFERROR(VLOOKUP(D162,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D162,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,113,null,{"$f":"+IFERROR(VLOOKUP(D163,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2034-09-07"},{"$f":"+IFERROR(VLOOKUP(D163,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":186014.96223233049},{"$f":"+IFERROR(VLOOKUP(D163,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":838.46497679037157},null,{"$f":"+IFERROR(VLOOKUP(D163,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1439.3453297293727},null,{"$f":"+IFERROR(VLOOKUP(D163,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":53.820329071754507},null,{"$f":"+IFERROR(VLOOKUP(D163,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D163,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,114,null,{"$f":"+IFERROR(VLOOKUP(D164,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2034-10-07"},{"$f":"+IFERROR(VLOOKUP(D164,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":185176.49725554013},{"$f":"+IFERROR(VLOOKUP(D164,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":891.3340010185002},null,{"$f":"+IFERROR(VLOOKUP(D164,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1386.476305501244},null,{"$f":"+IFERROR(VLOOKUP(D164,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":51.84941923078074},null,{"$f":"+IFERROR(VLOOKUP(D164,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D164,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,115,null,{"$f":"+IFERROR(VLOOKUP(D165,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2034-11-07"},{"$f":"+IFERROR(VLOOKUP(D165,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":184285.16325452164},{"$f":"+IFERROR(VLOOKUP(D165,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":851.84980374300176},null,{"$f":"+IFERROR(VLOOKUP(D165,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1425.9605027767425},null,{"$f":"+IFERROR(VLOOKUP(D165,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":53.319840567515918},null,{"$f":"+IFERROR(VLOOKUP(D165,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D165,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,116,null,{"$f":"+IFERROR(VLOOKUP(D166,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2034-12-07"},{"$f":"+IFERROR(VLOOKUP(D166,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":183433.31345077863},{"$f":"+IFERROR(VLOOKUP(D166,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":904.38578176419674},null,{"$f":"+IFERROR(VLOOKUP(D166,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1373.4245247555475},null,{"$f":"+IFERROR(VLOOKUP(D166,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":51.361327765454774},null,{"$f":"+IFERROR(VLOOKUP(D166,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D166,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,117,null,{"$f":"+IFERROR(VLOOKUP(D167,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2035-01-07"},{"$f":"+IFERROR(VLOOKUP(D167,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":182528.92766901443},{"$f":"+IFERROR(VLOOKUP(D167,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":865.43919170173558},null,{"$f":"+IFERROR(VLOOKUP(D167,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1412.3711148180087},null,{"$f":"+IFERROR(VLOOKUP(D167,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":52.811703071450047},null,{"$f":"+IFERROR(VLOOKUP(D167,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D167,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,118,null,{"$f":"+IFERROR(VLOOKUP(D168,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2035-02-07"},{"$f":"+IFERROR(VLOOKUP(D168,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":181663.4884773127},{"$f":"+IFERROR(VLOOKUP(D168,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":872.13578128674339},null,{"$f":"+IFERROR(VLOOKUP(D168,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1405.6745252330008},null,{"$f":"+IFERROR(VLOOKUP(D168,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":52.561302665321399},null,{"$f":"+IFERROR(VLOOKUP(D168,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D168,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,119,null,{"$f":"+IFERROR(VLOOKUP(D169,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2035-03-07"},{"$f":"+IFERROR(VLOOKUP(D169,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":180791.35269602595},{"$f":"+IFERROR(VLOOKUP(D169,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1014.7013112773579},null,{"$f":"+IFERROR(VLOOKUP(D169,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1263.1089952423863},null,{"$f":"+IFERROR(VLOOKUP(D169,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":47.246806837192679},null,{"$f":"+IFERROR(VLOOKUP(D169,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D169,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,120,null,{"$f":"+IFERROR(VLOOKUP(D170,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2035-04-07"},{"$f":"+IFERROR(VLOOKUP(D170,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":179776.65138474858},{"$f":"+IFERROR(VLOOKUP(D170,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":886.73573671264239},null,{"$f":"+IFERROR(VLOOKUP(D170,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1391.0745698071019},null,{"$f":"+IFERROR(VLOOKUP(D170,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":52.015377799880966},null,{"$f":"+IFERROR(VLOOKUP(D170,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D170,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,121,null,{"$f":"+IFERROR(VLOOKUP(D171,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2035-05-07"},{"$f":"+IFERROR(VLOOKUP(D171,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":178889.91564803594},{"$f":"+IFERROR(VLOOKUP(D171,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":938.40367006713927},null,{"$f":"+IFERROR(VLOOKUP(D171,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1339.406636452605},null,{"$f":"+IFERROR(VLOOKUP(D171,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":50.089176380705723},null,{"$f":"+IFERROR(VLOOKUP(D171,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D171,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,122,null,{"$f":"+IFERROR(VLOOKUP(D172,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2035-06-07"},{"$f":"+IFERROR(VLOOKUP(D172,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":177951.5119779688},{"$f":"+IFERROR(VLOOKUP(D172,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":900.858288198433},null,{"$f":"+IFERROR(VLOOKUP(D172,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1376.9520183213112},null,{"$f":"+IFERROR(VLOOKUP(D172,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":51.487304131527189},null,{"$f":"+IFERROR(VLOOKUP(D172,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D172,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,123,null,{"$f":"+IFERROR(VLOOKUP(D173,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2035-07-07"},{"$f":"+IFERROR(VLOOKUP(D173,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":177050.65368977038},{"$f":"+IFERROR(VLOOKUP(D173,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":952.17481901173755},null,{"$f":"+IFERROR(VLOOKUP(D173,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1325.6354875080067},null,{"$f":"+IFERROR(VLOOKUP(D173,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":49.57418303239902},null,{"$f":"+IFERROR(VLOOKUP(D173,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D173,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,124,null,{"$f":"+IFERROR(VLOOKUP(D174,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2035-08-07"},{"$f":"+IFERROR(VLOOKUP(D174,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":176098.47887075864},{"$f":"+IFERROR(VLOOKUP(D174,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":915.19667537271653},null,{"$f":"+IFERROR(VLOOKUP(D174,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1362.6136311470277},null,{"$f":"+IFERROR(VLOOKUP(D174,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":50.951159885849023},null,{"$f":"+IFERROR(VLOOKUP(D174,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D174,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,125,null,{"$f":"+IFERROR(VLOOKUP(D175,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2035-09-07"},{"$f":"+IFERROR(VLOOKUP(D175,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":175183.28219538592},{"$f":"+IFERROR(VLOOKUP(D175,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":922.2782780818377},null,{"$f":"+IFERROR(VLOOKUP(D175,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1355.5320284379065},null,{"$f":"+IFERROR(VLOOKUP(D175,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":50.686362981111785},null,{"$f":"+IFERROR(VLOOKUP(D175,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D175,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,126,null,{"$f":"+IFERROR(VLOOKUP(D176,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2035-10-07"},{"$f":"+IFERROR(VLOOKUP(D176,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":174261.0039173041},{"$f":"+IFERROR(VLOOKUP(D176,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":973.06182879696939},null,{"$f":"+IFERROR(VLOOKUP(D176,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1304.7484777227749},null,{"$f":"+IFERROR(VLOOKUP(D176,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":48.793081096120069},null,{"$f":"+IFERROR(VLOOKUP(D176,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D176,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,127,null,{"$f":"+IFERROR(VLOOKUP(D177,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2035-11-07"},{"$f":"+IFERROR(VLOOKUP(D177,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":173287.94208850714},{"$f":"+IFERROR(VLOOKUP(D177,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":936.94402807498864},null,{"$f":"+IFERROR(VLOOKUP(D177,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1340.8662784447556},null,{"$f":"+IFERROR(VLOOKUP(D177,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":50.137977910196341},null,{"$f":"+IFERROR(VLOOKUP(D177,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D177,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,128,null,{"$f":"+IFERROR(VLOOKUP(D178,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2035-12-07"},{"$f":"+IFERROR(VLOOKUP(D178,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":172350.99806043215},{"$f":"+IFERROR(VLOOKUP(D178,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":987.36266018307742},null,{"$f":"+IFERROR(VLOOKUP(D178,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1290.4476463366668},null,{"$f":"+IFERROR(VLOOKUP(D178,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":48.258279456203873},null,{"$f":"+IFERROR(VLOOKUP(D178,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D178,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,129,null,{"$f":"+IFERROR(VLOOKUP(D179,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2036-01-07"},{"$f":"+IFERROR(VLOOKUP(D179,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":171363.63540024907},{"$f":"+IFERROR(VLOOKUP(D179,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":951.83391548765758},null,{"$f":"+IFERROR(VLOOKUP(D179,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1325.9763910320867},null,{"$f":"+IFERROR(VLOOKUP(D179,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":49.581211841735275},null,{"$f":"+IFERROR(VLOOKUP(D179,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D179,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,130,null,{"$f":"+IFERROR(VLOOKUP(D180,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2036-02-07"},{"$f":"+IFERROR(VLOOKUP(D180,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":170411.80148476141},{"$f":"+IFERROR(VLOOKUP(D180,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":959.19900958812036},null,{"$f":"+IFERROR(VLOOKUP(D180,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1318.6112969316239},null,{"$f":"+IFERROR(VLOOKUP(D180,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":49.305814562191607},null,{"$f":"+IFERROR(VLOOKUP(D180,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D180,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,{"$f":"+IF(D180=\"\", \"\", IF((D180+1)>$G$19,\"\", D180+1))","v":131},null,{"$f":"+IFERROR(VLOOKUP(D181,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2036-03-07"},{"$f":"+IFERROR(VLOOKUP(D181,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":169452.60247517328},{"$f":"+IFERROR(VLOOKUP(D181,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1051.4968964981979},null,{"$f":"+IFERROR(VLOOKUP(D181,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1226.3134100215464},null,{"$f":"+IFERROR(VLOOKUP(D181,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":45.865171069265337},null,{"$f":"+IFERROR(VLOOKUP(D181,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D181,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,132,null,{"$f":"+IFERROR(VLOOKUP(D182,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2036-04-07"},{"$f":"+IFERROR(VLOOKUP(D182,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":168401.10557867508},{"$f":"+IFERROR(VLOOKUP(D182,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":974.75735891228214},null,{"$f":"+IFERROR(VLOOKUP(D182,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1303.0529476074621},null,{"$f":"+IFERROR(VLOOKUP(D182,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":48.724053213372606},null,{"$f":"+IFERROR(VLOOKUP(D182,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D182,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,133,null,{"$f":"+IFERROR(VLOOKUP(D183,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2036-05-07"},{"$f":"+IFERROR(VLOOKUP(D183,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":167426.34821976279},{"$f":"+IFERROR(VLOOKUP(D183,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1024.2351057589117},null,{"$f":"+IFERROR(VLOOKUP(D183,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1253.5752007608326},null,{"$f":"+IFERROR(VLOOKUP(D183,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":46.879377500836945},null,{"$f":"+IFERROR(VLOOKUP(D183,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D183,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,134,null,{"$f":"+IFERROR(VLOOKUP(D184,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2036-06-07"},{"$f":"+IFERROR(VLOOKUP(D184,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":166402.11311400388},{"$f":"+IFERROR(VLOOKUP(D184,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":990.22514942579505},null,{"$f":"+IFERROR(VLOOKUP(D184,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1287.5851570939492},null,{"$f":"+IFERROR(VLOOKUP(D184,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":48.145678060269667},null,{"$f":"+IFERROR(VLOOKUP(D184,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D184,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,135,null,{"$f":"+IFERROR(VLOOKUP(D185,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2036-07-07"},{"$f":"+IFERROR(VLOOKUP(D185,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":165411.88796457808},{"$f":"+IFERROR(VLOOKUP(D185,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1039.3180209969794},null,{"$f":"+IFERROR(VLOOKUP(D185,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1238.4922855227649},null,{"$f":"+IFERROR(VLOOKUP(D185,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":46.315328629393598},null,{"$f":"+IFERROR(VLOOKUP(D185,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D185,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,136,null,{"$f":"+IFERROR(VLOOKUP(D186,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2036-08-07"},{"$f":"+IFERROR(VLOOKUP(D186,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":164372.5699435811},{"$f":"+IFERROR(VLOOKUP(D186,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1005.929334985791},null,{"$f":"+IFERROR(VLOOKUP(D186,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1271.8809715339532},null,{"$f":"+IFERROR(VLOOKUP(D186,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":47.558463569636068},null,{"$f":"+IFERROR(VLOOKUP(D186,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D186,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,137,null,{"$f":"+IFERROR(VLOOKUP(D187,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2036-09-07"},{"$f":"+IFERROR(VLOOKUP(D187,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":163366.64060859531},{"$f":"+IFERROR(VLOOKUP(D187,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1013.7130082611761},null,{"$f":"+IFERROR(VLOOKUP(D187,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1264.0972982585681},null,{"$f":"+IFERROR(VLOOKUP(D187,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":47.267414682051168},null,{"$f":"+IFERROR(VLOOKUP(D187,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D187,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,138,null,{"$f":"+IFERROR(VLOOKUP(D188,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2036-10-07"},{"$f":"+IFERROR(VLOOKUP(D188,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":162352.92760033414},{"$f":"+IFERROR(VLOOKUP(D188,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1062.2214462553097},null,{"$f":"+IFERROR(VLOOKUP(D188,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1215.5888602644345},null,{"$f":"+IFERROR(VLOOKUP(D188,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":45.458819727418032},null,{"$f":"+IFERROR(VLOOKUP(D188,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D188,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,139,null,{"$f":"+IFERROR(VLOOKUP(D189,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2036-11-07"},{"$f":"+IFERROR(VLOOKUP(D189,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":161290.70615407883},{"$f":"+IFERROR(VLOOKUP(D189,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1029.7761599887272},null,{"$f":"+IFERROR(VLOOKUP(D189,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1248.0341465310171},null,{"$f":"+IFERROR(VLOOKUP(D189,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":46.666777646553328},null,{"$f":"+IFERROR(VLOOKUP(D189,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D189,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,140,null,{"$f":"+IFERROR(VLOOKUP(D190,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2036-12-07"},{"$f":"+IFERROR(VLOOKUP(D190,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":160260.92999409011},{"$f":"+IFERROR(VLOOKUP(D190,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1077.8849087098349},null,{"$f":"+IFERROR(VLOOKUP(D190,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1199.9253978099093},null,{"$f":"+IFERROR(VLOOKUP(D190,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":44.873060397678408},null,{"$f":"+IFERROR(VLOOKUP(D190,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D190,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,141,null,{"$f":"+IFERROR(VLOOKUP(D191,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2037-01-07"},{"$f":"+IFERROR(VLOOKUP(D191,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":159183.04508538029},{"$f":"+IFERROR(VLOOKUP(D191,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1046.0848056991442},null,{"$f":"+IFERROR(VLOOKUP(D191,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1231.7255008206},null,{"$f":"+IFERROR(VLOOKUP(D191,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":46.056961044018948},null,{"$f":"+IFERROR(VLOOKUP(D191,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D191,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,142,null,{"$f":"+IFERROR(VLOOKUP(D192,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2037-02-07"},{"$f":"+IFERROR(VLOOKUP(D192,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":158136.96027968114},{"$f":"+IFERROR(VLOOKUP(D192,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1054.1791937070473},null,{"$f":"+IFERROR(VLOOKUP(D192,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1223.631112812697},null,{"$f":"+IFERROR(VLOOKUP(D192,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":45.754293840241161},null,{"$f":"+IFERROR(VLOOKUP(D192,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D192,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,143,null,{"$f":"+IFERROR(VLOOKUP(D193,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2037-03-07"},{"$f":"+IFERROR(VLOOKUP(D193,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":157082.7810859741},{"$f":"+IFERROR(VLOOKUP(D193,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1180.3425856991239},null,{"$f":"+IFERROR(VLOOKUP(D193,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1097.4677208206203},null,{"$f":"+IFERROR(VLOOKUP(D193,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":41.050966789857874},null,{"$f":"+IFERROR(VLOOKUP(D193,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D193,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,144,null,{"$f":"+IFERROR(VLOOKUP(D194,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2037-04-07"},{"$f":"+IFERROR(VLOOKUP(D194,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":155902.43850027496},{"$f":"+IFERROR(VLOOKUP(D194,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1071.4694613756758},null,{"$f":"+IFERROR(VLOOKUP(D194,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1206.3408451440685},null,{"$f":"+IFERROR(VLOOKUP(D194,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":45.10777220540924},null,{"$f":"+IFERROR(VLOOKUP(D194,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D194,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,145,null,{"$f":"+IFERROR(VLOOKUP(D195,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2037-05-07"},{"$f":"+IFERROR(VLOOKUP(D195,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":154830.96903889929},{"$f":"+IFERROR(VLOOKUP(D195,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1118.540781975327},null,{"$f":"+IFERROR(VLOOKUP(D195,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1159.2695245444172},null,{"$f":"+IFERROR(VLOOKUP(D195,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":43.352671330247567},null,{"$f":"+IFERROR(VLOOKUP(D195,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D195,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,146,null,{"$f":"+IFERROR(VLOOKUP(D196,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2037-06-07"},{"$f":"+IFERROR(VLOOKUP(D196,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":153712.42825692397},{"$f":"+IFERROR(VLOOKUP(D196,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1088.4153079785406},null,{"$f":"+IFERROR(VLOOKUP(D196,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1189.3949985412037},null,{"$f":"+IFERROR(VLOOKUP(D196,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":44.474129241675769},null,{"$f":"+IFERROR(VLOOKUP(D196,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D196,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,147,null,{"$f":"+IFERROR(VLOOKUP(D197,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2037-07-07"},{"$f":"+IFERROR(VLOOKUP(D197,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":152624.01294894543},{"$f":"+IFERROR(VLOOKUP(D197,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1135.0649757653205},null,{"$f":"+IFERROR(VLOOKUP(D197,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1142.7453307544238},null,{"$f":"+IFERROR(VLOOKUP(D197,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":42.73472362506967},null,{"$f":"+IFERROR(VLOOKUP(D197,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D197,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,148,null,{"$f":"+IFERROR(VLOOKUP(D198,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2037-08-07"},{"$f":"+IFERROR(VLOOKUP(D198,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":151488.9479731801},{"$f":"+IFERROR(VLOOKUP(D198,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1105.6201388359361},null,{"$f":"+IFERROR(VLOOKUP(D198,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1172.1901676838081},null,{"$f":"+IFERROR(VLOOKUP(D198,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":43.830802279588767},null,{"$f":"+IFERROR(VLOOKUP(D198,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D198,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,149,null,{"$f":"+IFERROR(VLOOKUP(D199,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2037-09-07"},{"$f":"+IFERROR(VLOOKUP(D199,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":150383.32783434415},{"$f":"+IFERROR(VLOOKUP(D199,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1114.1751989461045},null,{"$f":"+IFERROR(VLOOKUP(D199,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1163.6351075736397},null,{"$f":"+IFERROR(VLOOKUP(D199,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":43.510909519423656},null,{"$f":"+IFERROR(VLOOKUP(D199,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D199,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,150,null,{"$f":"+IFERROR(VLOOKUP(D200,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2037-10-07"},{"$f":"+IFERROR(VLOOKUP(D200,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":149269.15263539803},{"$f":"+IFERROR(VLOOKUP(D200,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1160.1838996133131},null,{"$f":"+IFERROR(VLOOKUP(D200,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1117.6264069064312},null,{"$f":"+IFERROR(VLOOKUP(D200,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":41.795362737290361},null,{"$f":"+IFERROR(VLOOKUP(D200,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D200,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,151,null,{"$f":"+IFERROR(VLOOKUP(D201,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2037-11-07"},{"$f":"+IFERROR(VLOOKUP(D201,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":148108.96873578473},{"$f":"+IFERROR(VLOOKUP(D201,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1131.7737195562386},null,{"$f":"+IFERROR(VLOOKUP(D201,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1146.0365869635057},null,{"$f":"+IFERROR(VLOOKUP(D201,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":42.852861620250245},null,{"$f":"+IFERROR(VLOOKUP(D201,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D201,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,152,null,{"$f":"+IFERROR(VLOOKUP(D202,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2037-12-07"},{"$f":"+IFERROR(VLOOKUP(D202,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":146977.19501622848},{"$f":"+IFERROR(VLOOKUP(D202,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1177.3445273349098},null,{"$f":"+IFERROR(VLOOKUP(D202,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1100.4657791848344},null,{"$f":"+IFERROR(VLOOKUP(D202,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":41.153614603932418},null,{"$f":"+IFERROR(VLOOKUP(D202,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D202,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,153,null,{"$f":"+IFERROR(VLOOKUP(D203,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2038-01-07"},{"$f":"+IFERROR(VLOOKUP(D203,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":145799.85048889357},{"$f":"+IFERROR(VLOOKUP(D203,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1149.6411992716849},null,{"$f":"+IFERROR(VLOOKUP(D203,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1128.1691072480594},null,{"$f":"+IFERROR(VLOOKUP(D203,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":42.184756740826323},null,{"$f":"+IFERROR(VLOOKUP(D203,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D203,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,154,null,{"$f":"+IFERROR(VLOOKUP(D204,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2038-02-07"},{"$f":"+IFERROR(VLOOKUP(D204,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":144650.20928962188},{"$f":"+IFERROR(VLOOKUP(D204,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1158.5368852486517},null,{"$f":"+IFERROR(VLOOKUP(D204,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1119.2734212710925},null,{"$f":"+IFERROR(VLOOKUP(D204,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":41.852127220508663},null,{"$f":"+IFERROR(VLOOKUP(D204,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D204,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,155,null,{"$f":"+IFERROR(VLOOKUP(D205,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2038-03-07"},{"$f":"+IFERROR(VLOOKUP(D205,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":143491.67240437324},{"$f":"+IFERROR(VLOOKUP(D205,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1275.2976340188898},null,{"$f":"+IFERROR(VLOOKUP(D205,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1002.5126725008546},null,{"$f":"+IFERROR(VLOOKUP(D205,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":37.499157054452297},null,{"$f":"+IFERROR(VLOOKUP(D205,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D205,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,156,null,{"$f":"+IFERROR(VLOOKUP(D206,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2038-04-07"},{"$f":"+IFERROR(VLOOKUP(D206,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":142216.37477035436},{"$f":"+IFERROR(VLOOKUP(D206,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1177.3693937017433},null,{"$f":"+IFERROR(VLOOKUP(D206,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1100.4409128180009},null,{"$f":"+IFERROR(VLOOKUP(D206,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":41.147937766277728},null,{"$f":"+IFERROR(VLOOKUP(D206,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D206,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,157,null,{"$f":"+IFERROR(VLOOKUP(D207,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2038-05-07"},{"$f":"+IFERROR(VLOOKUP(D207,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":141039.00537665261},{"$f":"+IFERROR(VLOOKUP(D207,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1221.8056730789258},null,{"$f":"+IFERROR(VLOOKUP(D207,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1056.0046334408185},null,{"$f":"+IFERROR(VLOOKUP(D207,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":39.490921504875885},null,{"$f":"+IFERROR(VLOOKUP(D207,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D207,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,158,null,{"$f":"+IFERROR(VLOOKUP(D208,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2038-06-07"},{"$f":"+IFERROR(VLOOKUP(D208,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":139817.19970357369},{"$f":"+IFERROR(VLOOKUP(D208,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1195.9337144753638},null,{"$f":"+IFERROR(VLOOKUP(D208,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1081.8765920443805},null,{"$f":"+IFERROR(VLOOKUP(D208,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":40.45377644696616},null,{"$f":"+IFERROR(VLOOKUP(D208,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D208,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,159,null,{"$f":"+IFERROR(VLOOKUP(D209,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2038-07-07"},{"$f":"+IFERROR(VLOOKUP(D209,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":138621.26598909832},{"$f":"+IFERROR(VLOOKUP(D209,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1239.9080695676942},null,{"$f":"+IFERROR(VLOOKUP(D209,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1037.9022369520501},null,{"$f":"+IFERROR(VLOOKUP(D209,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":38.813954476370746},null,{"$f":"+IFERROR(VLOOKUP(D209,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D209,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,160,null,{"$f":"+IFERROR(VLOOKUP(D210,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2038-08-07"},{"$f":"+IFERROR(VLOOKUP(D210,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":137381.35791953062},{"$f":"+IFERROR(VLOOKUP(D210,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1214.7817547284005},null,{"$f":"+IFERROR(VLOOKUP(D210,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1063.0285517913437},null,{"$f":"+IFERROR(VLOOKUP(D210,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":39.749006224126852},null,{"$f":"+IFERROR(VLOOKUP(D210,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D210,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,161,null,{"$f":"+IFERROR(VLOOKUP(D211,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2038-09-07"},{"$f":"+IFERROR(VLOOKUP(D211,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":136166.57616480222},{"$f":"+IFERROR(VLOOKUP(D211,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1224.1814848593829},null,{"$f":"+IFERROR(VLOOKUP(D211,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1053.6288216603614},null,{"$f":"+IFERROR(VLOOKUP(D211,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":39.397529369763987},null,{"$f":"+IFERROR(VLOOKUP(D211,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D211,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,162,null,{"$f":"+IFERROR(VLOOKUP(D212,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2038-10-07"},{"$f":"+IFERROR(VLOOKUP(D212,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":134942.39467994284},{"$f":"+IFERROR(VLOOKUP(D212,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1267.4529684977865},null,{"$f":"+IFERROR(VLOOKUP(D212,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1010.3573380219576},null,{"$f":"+IFERROR(VLOOKUP(D212,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":37.783870509822528},null,{"$f":"+IFERROR(VLOOKUP(D212,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D212,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,163,null,{"$f":"+IFERROR(VLOOKUP(D213,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2038-11-07"},{"$f":"+IFERROR(VLOOKUP(D213,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":133674.94171144505},{"$f":"+IFERROR(VLOOKUP(D213,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1243.4612372556078},null,{"$f":"+IFERROR(VLOOKUP(D213,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1034.3490692641365},null,{"$f":"+IFERROR(VLOOKUP(D213,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":38.67661646793669},null,{"$f":"+IFERROR(VLOOKUP(D213,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D213,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,164,null,{"$f":"+IFERROR(VLOOKUP(D214,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2038-12-07"},{"$f":"+IFERROR(VLOOKUP(D214,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":132431.48047418945},{"$f":"+IFERROR(VLOOKUP(D214,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1286.2529949753336},null,{"$f":"+IFERROR(VLOOKUP(D214,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":991.5573115444106},null,{"$f":"+IFERROR(VLOOKUP(D214,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":37.080814532222014},null,{"$f":"+IFERROR(VLOOKUP(D214,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D214,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,165,null,{"$f":"+IFERROR(VLOOKUP(D215,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2039-01-07"},{"$f":"+IFERROR(VLOOKUP(D215,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":131145.22747921411},{"$f":"+IFERROR(VLOOKUP(D215,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1263.0356431099272},null,{"$f":"+IFERROR(VLOOKUP(D215,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1014.7746634098172},null,{"$f":"+IFERROR(VLOOKUP(D215,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":37.94468581675541},null,{"$f":"+IFERROR(VLOOKUP(D215,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D215,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,166,null,{"$f":"+IFERROR(VLOOKUP(D216,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2039-02-07"},{"$f":"+IFERROR(VLOOKUP(D216,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":129882.19183610419},{"$f":"+IFERROR(VLOOKUP(D216,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1272.8087518554557},null,{"$f":"+IFERROR(VLOOKUP(D216,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":1005.0015546642884},null,{"$f":"+IFERROR(VLOOKUP(D216,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":37.579247504021048},null,{"$f":"+IFERROR(VLOOKUP(D216,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D216,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,167,null,{"$f":"+IFERROR(VLOOKUP(D217,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2039-03-07"},{"$f":"+IFERROR(VLOOKUP(D217,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":128609.38308424874},{"$f":"+IFERROR(VLOOKUP(D217,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1379.2735887851277},null,{"$f":"+IFERROR(VLOOKUP(D217,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":898.53671773461667},null,{"$f":"+IFERROR(VLOOKUP(D217,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":33.609918778850883},null,{"$f":"+IFERROR(VLOOKUP(D217,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D217,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,168,null,{"$f":"+IFERROR(VLOOKUP(D218,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2039-04-07"},{"$f":"+IFERROR(VLOOKUP(D218,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":127230.10949546361},{"$f":"+IFERROR(VLOOKUP(D218,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1293.3300168399956},null,{"$f":"+IFERROR(VLOOKUP(D218,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":984.48028967974881},null,{"$f":"+IFERROR(VLOOKUP(D218,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":36.811911680140433},null,{"$f":"+IFERROR(VLOOKUP(D218,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D218,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,169,null,{"$f":"+IFERROR(VLOOKUP(D219,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2039-05-07"},{"$f":"+IFERROR(VLOOKUP(D219,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":125936.7794786236},{"$f":"+IFERROR(VLOOKUP(D219,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1334.880921170746},null,{"$f":"+IFERROR(VLOOKUP(D219,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":942.92938534899827},null,{"$f":"+IFERROR(VLOOKUP(D219,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":35.262298253490606},null,{"$f":"+IFERROR(VLOOKUP(D219,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D219,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,170,null,{"$f":"+IFERROR(VLOOKUP(D220,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2039-06-07"},{"$f":"+IFERROR(VLOOKUP(D220,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":124601.89855745286},{"$f":"+IFERROR(VLOOKUP(D220,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1313.6665698450413},null,{"$f":"+IFERROR(VLOOKUP(D220,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":964.14373667470295},null,{"$f":"+IFERROR(VLOOKUP(D220,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":36.051482648753968},null,{"$f":"+IFERROR(VLOOKUP(D220,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D220,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,171,null,{"$f":"+IFERROR(VLOOKUP(D221,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2039-07-07"},{"$f":"+IFERROR(VLOOKUP(D221,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":123288.23198760783},{"$f":"+IFERROR(VLOOKUP(D221,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1354.711452554114},null,{"$f":"+IFERROR(VLOOKUP(D221,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":923.09885396563027},null,{"$f":"+IFERROR(VLOOKUP(D221,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":34.520704956017205},null,{"$f":"+IFERROR(VLOOKUP(D221,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D221,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,172,null,{"$f":"+IFERROR(VLOOKUP(D222,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2039-08-07"},{"$f":"+IFERROR(VLOOKUP(D222,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":121933.52053505371},{"$f":"+IFERROR(VLOOKUP(D222,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1334.3139274468222},null,{"$f":"+IFERROR(VLOOKUP(D222,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":943.49637907292197},null,{"$f":"+IFERROR(VLOOKUP(D222,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":35.279431940951284},null,{"$f":"+IFERROR(VLOOKUP(D222,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D222,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,173,null,{"$f":"+IFERROR(VLOOKUP(D223,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2039-09-07"},{"$f":"+IFERROR(VLOOKUP(D223,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":120599.20660760689},{"$f":"+IFERROR(VLOOKUP(D223,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1344.6385728238147},null,{"$f":"+IFERROR(VLOOKUP(D223,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":933.17173369592945},null,{"$f":"+IFERROR(VLOOKUP(D223,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":34.893370444615734},null,{"$f":"+IFERROR(VLOOKUP(D223,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D223,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,174,null,{"$f":"+IFERROR(VLOOKUP(D224,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2039-10-07"},{"$f":"+IFERROR(VLOOKUP(D224,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":119254.56803478308},{"$f":"+IFERROR(VLOOKUP(D224,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1384.9127987175439},null,{"$f":"+IFERROR(VLOOKUP(D224,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":892.89750780220038},null,{"$f":"+IFERROR(VLOOKUP(D224,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":33.39127904924306},null,{"$f":"+IFERROR(VLOOKUP(D224,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D224,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,175,null,{"$f":"+IFERROR(VLOOKUP(D225,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2039-11-07"},{"$f":"+IFERROR(VLOOKUP(D225,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":117869.65523606553},{"$f":"+IFERROR(VLOOKUP(D225,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1365.759277157144},null,{"$f":"+IFERROR(VLOOKUP(D225,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":912.05102936260027},null,{"$f":"+IFERROR(VLOOKUP(D225,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":34.103620247794836},null,{"$f":"+IFERROR(VLOOKUP(D225,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D225,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,176,null,{"$f":"+IFERROR(VLOOKUP(D226,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2039-12-07"},{"$f":"+IFERROR(VLOOKUP(D226,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":116503.89595890838},{"$f":"+IFERROR(VLOOKUP(D226,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1405.5079698862764},null,{"$f":"+IFERROR(VLOOKUP(D226,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":872.3023366334678},null,{"$f":"+IFERROR(VLOOKUP(D226,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":32.621090868009588},null,{"$f":"+IFERROR(VLOOKUP(D226,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D226,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,177,null,{"$f":"+IFERROR(VLOOKUP(D227,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2040-01-07"},{"$f":"+IFERROR(VLOOKUP(D227,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":115098.3879890221},{"$f":"+IFERROR(VLOOKUP(D227,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1387.2027703127212},null,{"$f":"+IFERROR(VLOOKUP(D227,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":890.60753620702303},null,{"$f":"+IFERROR(VLOOKUP(D227,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":33.301800257662187},null,{"$f":"+IFERROR(VLOOKUP(D227,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D227,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,178,null,{"$f":"+IFERROR(VLOOKUP(D228,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2040-02-07"},{"$f":"+IFERROR(VLOOKUP(D228,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":113711.18521870938},{"$f":"+IFERROR(VLOOKUP(D228,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1397.9366586240467},null,{"$f":"+IFERROR(VLOOKUP(D228,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":879.87364789569745},null,{"$f":"+IFERROR(VLOOKUP(D228,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":32.900436256124337},null,{"$f":"+IFERROR(VLOOKUP(D228,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D228,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,179,null,{"$f":"+IFERROR(VLOOKUP(D229,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2040-03-07"},{"$f":"+IFERROR(VLOOKUP(D229,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":112313.24856008533},{"$f":"+IFERROR(VLOOKUP(D229,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1465.00931780377},null,{"$f":"+IFERROR(VLOOKUP(D229,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":812.80098871597409},null,{"$f":"+IFERROR(VLOOKUP(D229,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":30.399452609811352},null,{"$f":"+IFERROR(VLOOKUP(D229,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D229,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,180,null,{"$f":"+IFERROR(VLOOKUP(D230,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2040-04-07"},{"$f":"+IFERROR(VLOOKUP(D230,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":110848.23924228156},{"$f":"+IFERROR(VLOOKUP(D230,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1420.0895428382321},null,{"$f":"+IFERROR(VLOOKUP(D230,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":857.72076368151215},null,{"$f":"+IFERROR(VLOOKUP(D230,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":32.072090553623532},null,{"$f":"+IFERROR(VLOOKUP(D230,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D230,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,181,null,{"$f":"+IFERROR(VLOOKUP(D231,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2040-05-07"},{"$f":"+IFERROR(VLOOKUP(D231,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":109428.14969944333},{"$f":"+IFERROR(VLOOKUP(D231,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1458.4863698338099},null,{"$f":"+IFERROR(VLOOKUP(D231,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":819.32393668593431},null,{"$f":"+IFERROR(VLOOKUP(D231,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":30.639881915388816},null,{"$f":"+IFERROR(VLOOKUP(D231,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D231,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,182,null,{"$f":"+IFERROR(VLOOKUP(D232,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2040-06-07"},{"$f":"+IFERROR(VLOOKUP(D232,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":107969.66332960951},{"$f":"+IFERROR(VLOOKUP(D232,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1442.363368268474},null,{"$f":"+IFERROR(VLOOKUP(D232,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":835.44693825127024},null,{"$f":"+IFERROR(VLOOKUP(D232,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":31.239222589569465},null,{"$f":"+IFERROR(VLOOKUP(D232,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D232,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,183,null,{"$f":"+IFERROR(VLOOKUP(D233,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2040-07-07"},{"$f":"+IFERROR(VLOOKUP(D233,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":106527.29996134104},{"$f":"+IFERROR(VLOOKUP(D233,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1480.2059697145016},null,{"$f":"+IFERROR(VLOOKUP(D233,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":797.60433680524261},null,{"$f":"+IFERROR(VLOOKUP(D233,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":29.827643988732245},null,{"$f":"+IFERROR(VLOOKUP(D233,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D233,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,184,null,{"$f":"+IFERROR(VLOOKUP(D234,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2040-08-07"},{"$f":"+IFERROR(VLOOKUP(D234,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":105047.09399162653},{"$f":"+IFERROR(VLOOKUP(D234,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1464.9776057306308},null,{"$f":"+IFERROR(VLOOKUP(D234,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":812.83270078911335},null,{"$f":"+IFERROR(VLOOKUP(D234,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":30.393625861125621},null,{"$f":"+IFERROR(VLOOKUP(D234,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D234,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,185,null,{"$f":"+IFERROR(VLOOKUP(D235,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2040-09-07"},{"$f":"+IFERROR(VLOOKUP(D235,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":103582.1163858959},{"$f":"+IFERROR(VLOOKUP(D235,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1476.3132996428919},null,{"$f":"+IFERROR(VLOOKUP(D235,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":801.49700687685231},null,{"$f":"+IFERROR(VLOOKUP(D235,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":29.969759007207191},null,{"$f":"+IFERROR(VLOOKUP(D235,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D235,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,186,null,{"$f":"+IFERROR(VLOOKUP(D236,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2040-10-07"},{"$f":"+IFERROR(VLOOKUP(D236,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":102105.80308625301},{"$f":"+IFERROR(VLOOKUP(D236,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1513.3111463595574},null,{"$f":"+IFERROR(VLOOKUP(D236,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":764.49916016018699},null,{"$f":"+IFERROR(VLOOKUP(D236,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":28.589624863725994},null,{"$f":"+IFERROR(VLOOKUP(D236,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D236,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,187,null,{"$f":"+IFERROR(VLOOKUP(D237,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2040-11-07"},{"$f":"+IFERROR(VLOOKUP(D237,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":100592.49193989346},{"$f":"+IFERROR(VLOOKUP(D237,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1499.4463956710697},null,{"$f":"+IFERROR(VLOOKUP(D237,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":778.36391084867444},null,{"$f":"+IFERROR(VLOOKUP(D237,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":29.104761000843336},null,{"$f":"+IFERROR(VLOOKUP(D237,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D237,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,188,null,{"$f":"+IFERROR(VLOOKUP(D238,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2040-12-07"},{"$f":"+IFERROR(VLOOKUP(D238,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":99093.04554422239},{"$f":"+IFERROR(VLOOKUP(D238,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1535.8686361498587},null,{"$f":"+IFERROR(VLOOKUP(D238,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":741.94167036988551},null,{"$f":"+IFERROR(VLOOKUP(D238,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":27.746052751969955},null,{"$f":"+IFERROR(VLOOKUP(D238,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D238,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,189,null,{"$f":"+IFERROR(VLOOKUP(D239,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2041-01-07"},{"$f":"+IFERROR(VLOOKUP(D239,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":97557.176908072535},{"$f":"+IFERROR(VLOOKUP(D239,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1522.9330360083786},null,{"$f":"+IFERROR(VLOOKUP(D239,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":754.87727051136574},null,{"$f":"+IFERROR(VLOOKUP(D239,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":28.226543184982866},null,{"$f":"+IFERROR(VLOOKUP(D239,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D239,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,190,null,{"$f":"+IFERROR(VLOOKUP(D240,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2041-02-07"},{"$f":"+IFERROR(VLOOKUP(D240,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":96034.243872064151},{"$f":"+IFERROR(VLOOKUP(D240,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1534.7171770611367},null,{"$f":"+IFERROR(VLOOKUP(D240,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":743.09312945860768},null,{"$f":"+IFERROR(VLOOKUP(D240,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":27.785907893237656},null,{"$f":"+IFERROR(VLOOKUP(D240,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D240,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,191,null,{"$f":"+IFERROR(VLOOKUP(D241,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2041-03-07"},{"$f":"+IFERROR(VLOOKUP(D241,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":94499.52669500302},{"$f":"+IFERROR(VLOOKUP(D241,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1617.5840266970695},null,{"$f":"+IFERROR(VLOOKUP(D241,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":660.22627982267488},null,{"$f":"+IFERROR(VLOOKUP(D241,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":24.69587630926047},null,{"$f":"+IFERROR(VLOOKUP(D241,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D241,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,192,null,{"$f":"+IFERROR(VLOOKUP(D242,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2041-04-07"},{"$f":"+IFERROR(VLOOKUP(D242,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":92881.942668305957},{"$f":"+IFERROR(VLOOKUP(D242,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1559.1090322166517},null,{"$f":"+IFERROR(VLOOKUP(D242,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":718.70127430309253},null,{"$f":"+IFERROR(VLOOKUP(D242,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":26.873842078297173},null,{"$f":"+IFERROR(VLOOKUP(D242,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D242,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,193,null,{"$f":"+IFERROR(VLOOKUP(D243,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2041-05-07"},{"$f":"+IFERROR(VLOOKUP(D243,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":91322.833636089301},{"$f":"+IFERROR(VLOOKUP(D243,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1594.046724940918},null,{"$f":"+IFERROR(VLOOKUP(D243,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":683.76358157882623},null,{"$f":"+IFERROR(VLOOKUP(D243,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":25.570393417725022},null,{"$f":"+IFERROR(VLOOKUP(D243,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D243,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,194,null,{"$f":"+IFERROR(VLOOKUP(D244,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2041-06-07"},{"$f":"+IFERROR(VLOOKUP(D244,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":89728.786911148389},{"$f":"+IFERROR(VLOOKUP(D244,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1583.5074997297411},null,{"$f":"+IFERROR(VLOOKUP(D244,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":694.30280679000316},null,{"$f":"+IFERROR(VLOOKUP(D244,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":25.961529012573141},null,{"$f":"+IFERROR(VLOOKUP(D244,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D244,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,{"$f":"+IF(D244=\"\", \"\", IF((D244+1)>$G$19,\"\", D244+1))","v":195},null,{"$f":"+IFERROR(VLOOKUP(D245,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2041-07-07"},{"$f":"+IFERROR(VLOOKUP(D245,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":88145.279411418654},{"$f":"+IFERROR(VLOOKUP(D245,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1617.8381007755715},null,{"$f":"+IFERROR(VLOOKUP(D245,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":659.97220574417281},null,{"$f":"+IFERROR(VLOOKUP(D245,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":24.680678234830463},null,{"$f":"+IFERROR(VLOOKUP(D245,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D245,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,196,null,{"$f":"+IFERROR(VLOOKUP(D246,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2041-08-07"},{"$f":"+IFERROR(VLOOKUP(D246,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":86527.441310643087},{"$f":"+IFERROR(VLOOKUP(D246,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1608.2788502901431},null,{"$f":"+IFERROR(VLOOKUP(D246,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":669.5314562296013},null,{"$f":"+IFERROR(VLOOKUP(D246,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":25.035273018840705},null,{"$f":"+IFERROR(VLOOKUP(D246,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D246,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,197,null,{"$f":"+IFERROR(VLOOKUP(D247,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2041-09-07"},{"$f":"+IFERROR(VLOOKUP(D247,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":84919.162460352949},{"$f":"+IFERROR(VLOOKUP(D247,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1620.7233796134153},null,{"$f":"+IFERROR(VLOOKUP(D247,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":657.08692690632893},null,{"$f":"+IFERROR(VLOOKUP(D247,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":24.569944338163673},null,{"$f":"+IFERROR(VLOOKUP(D247,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D247,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,198,null,{"$f":"+IFERROR(VLOOKUP(D248,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2041-10-07"},{"$f":"+IFERROR(VLOOKUP(D248,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":83298.439080739539},{"$f":"+IFERROR(VLOOKUP(D248,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1654.127961393039},null,{"$f":"+IFERROR(VLOOKUP(D248,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":623.68234512670529},null,{"$f":"+IFERROR(VLOOKUP(D248,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":23.323562942260477},null,{"$f":"+IFERROR(VLOOKUP(D248,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D248,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,199,null,{"$f":"+IFERROR(VLOOKUP(D249,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2041-11-07"},{"$f":"+IFERROR(VLOOKUP(D249,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":81644.311119346501},{"$f":"+IFERROR(VLOOKUP(D249,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1646.0635024006797},null,{"$f":"+IFERROR(VLOOKUP(D249,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":631.74680411906468},null,{"$f":"+IFERROR(VLOOKUP(D249,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":23.622420683513219},null,{"$f":"+IFERROR(VLOOKUP(D249,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D249,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,200,null,{"$f":"+IFERROR(VLOOKUP(D250,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2041-12-07"},{"$f":"+IFERROR(VLOOKUP(D250,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":79998.247616945824},{"$f":"+IFERROR(VLOOKUP(D250,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1678.8375618876048},null,{"$f":"+IFERROR(VLOOKUP(D250,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":598.97274463213955},null,{"$f":"+IFERROR(VLOOKUP(D250,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":22.39950933241197},null,{"$f":"+IFERROR(VLOOKUP(D250,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D250,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,201,null,{"$f":"+IFERROR(VLOOKUP(D251,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2042-01-07"},{"$f":"+IFERROR(VLOOKUP(D251,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":78319.410055058222},{"$f":"+IFERROR(VLOOKUP(D251,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1671.7908996017622},null,{"$f":"+IFERROR(VLOOKUP(D251,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":606.01940691798188},null,{"$f":"+IFERROR(VLOOKUP(D251,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":22.660415975593438},null,{"$f":"+IFERROR(VLOOKUP(D251,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D251,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,202,null,{"$f":"+IFERROR(VLOOKUP(D252,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2042-02-07"},{"$f":"+IFERROR(VLOOKUP(D252,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":76647.619155456458},{"$f":"+IFERROR(VLOOKUP(D252,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1684.7268720351003},null,{"$f":"+IFERROR(VLOOKUP(D252,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":593.08343448464382},null,{"$f":"+IFERROR(VLOOKUP(D252,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":22.176711141982519},null,{"$f":"+IFERROR(VLOOKUP(D252,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D252,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,203,null,{"$f":"+IFERROR(VLOOKUP(D253,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2042-03-07"},{"$f":"+IFERROR(VLOOKUP(D253,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":74962.892283421359},{"$f":"+IFERROR(VLOOKUP(D253,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1754.0778262844938},null,{"$f":"+IFERROR(VLOOKUP(D253,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":523.73248023525036},null,{"$f":"+IFERROR(VLOOKUP(D253,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":19.590302516443},null,{"$f":"+IFERROR(VLOOKUP(D253,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D253,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,204,null,{"$f":"+IFERROR(VLOOKUP(D254,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2042-04-07"},{"$f":"+IFERROR(VLOOKUP(D254,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":73208.814457136861},{"$f":"+IFERROR(VLOOKUP(D254,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1711.3356320132129},null,{"$f":"+IFERROR(VLOOKUP(D254,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":566.4746745065313},null,{"$f":"+IFERROR(VLOOKUP(D254,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":21.181750315950168},null,{"$f":"+IFERROR(VLOOKUP(D254,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D254,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,205,null,{"$f":"+IFERROR(VLOOKUP(D255,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2042-05-07"},{"$f":"+IFERROR(VLOOKUP(D255,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":71497.478825123646},{"$f":"+IFERROR(VLOOKUP(D255,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1742.4855662676705},null,{"$f":"+IFERROR(VLOOKUP(D255,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":535.32474025207364},null,{"$f":"+IFERROR(VLOOKUP(D255,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":20.019294070737129},null,{"$f":"+IFERROR(VLOOKUP(D255,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D255,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,206,null,{"$f":"+IFERROR(VLOOKUP(D256,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2042-06-07"},{"$f":"+IFERROR(VLOOKUP(D256,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":69754.993258855975},{"$f":"+IFERROR(VLOOKUP(D256,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1738.0605865642176},null,{"$f":"+IFERROR(VLOOKUP(D256,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":539.74971995552664},null,{"$f":"+IFERROR(VLOOKUP(D256,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":20.18244471592908},null,{"$f":"+IFERROR(VLOOKUP(D256,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D256,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,207,null,{"$f":"+IFERROR(VLOOKUP(D257,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2042-07-07"},{"$f":"+IFERROR(VLOOKUP(D257,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":68016.932672291761},{"$f":"+IFERROR(VLOOKUP(D257,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1768.5455406306457},null,{"$f":"+IFERROR(VLOOKUP(D257,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":509.26476588909844},null,{"$f":"+IFERROR(VLOOKUP(D257,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":19.044741147958685},null,{"$f":"+IFERROR(VLOOKUP(D257,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D257,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,208,null,{"$f":"+IFERROR(VLOOKUP(D258,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2042-08-07"},{"$f":"+IFERROR(VLOOKUP(D258,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":66248.387131661118},{"$f":"+IFERROR(VLOOKUP(D258,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1765.1939799848737},null,{"$f":"+IFERROR(VLOOKUP(D258,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":512.61632653487038},null,{"$f":"+IFERROR(VLOOKUP(D258,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":19.167866676475779},null,{"$f":"+IFERROR(VLOOKUP(D258,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D258,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,209,null,{"$f":"+IFERROR(VLOOKUP(D259,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2042-09-07"},{"$f":"+IFERROR(VLOOKUP(D259,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":64483.193151676242},{"$f":"+IFERROR(VLOOKUP(D259,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1778.8526861484368},null,{"$f":"+IFERROR(VLOOKUP(D259,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":498.95762037130754},null,{"$f":"+IFERROR(VLOOKUP(D259,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":18.657137218274407},null,{"$f":"+IFERROR(VLOOKUP(D259,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D259,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,210,null,{"$f":"+IFERROR(VLOOKUP(D260,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2042-10-07"},{"$f":"+IFERROR(VLOOKUP(D260,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":62704.340465527806},{"$f":"+IFERROR(VLOOKUP(D260,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1808.322636129456},null,{"$f":"+IFERROR(VLOOKUP(D260,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":469.48767039028826},null,{"$f":"+IFERROR(VLOOKUP(D260,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":17.55721533008688},null,{"$f":"+IFERROR(VLOOKUP(D260,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D260,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,211,null,{"$f":"+IFERROR(VLOOKUP(D261,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2042-11-07"},{"$f":"+IFERROR(VLOOKUP(D261,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":60896.017829398348},{"$f":"+IFERROR(VLOOKUP(D261,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1806.6095073475421},null,{"$f":"+IFERROR(VLOOKUP(D261,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":471.20079917220215},null,{"$f":"+IFERROR(VLOOKUP(D261,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":17.619247825044098},null,{"$f":"+IFERROR(VLOOKUP(D261,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D261,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,212,null,{"$f":"+IFERROR(VLOOKUP(D262,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2042-12-07"},{"$f":"+IFERROR(VLOOKUP(D262,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":59089.408322050804},{"$f":"+IFERROR(VLOOKUP(D262,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1835.3888018535499},null,{"$f":"+IFERROR(VLOOKUP(D262,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":442.42150466619421},null,{"$f":"+IFERROR(VLOOKUP(D262,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":16.545034329928363},null,{"$f":"+IFERROR(VLOOKUP(D262,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D262,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,213,null,{"$f":"+IFERROR(VLOOKUP(D263,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2043-01-07"},{"$f":"+IFERROR(VLOOKUP(D263,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":57254.019520197253},{"$f":"+IFERROR(VLOOKUP(D263,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1834.7905374879217},null,{"$f":"+IFERROR(VLOOKUP(D263,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":443.01976903182259},null,{"$f":"+IFERROR(VLOOKUP(D263,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":16.565496314264241},null,{"$f":"+IFERROR(VLOOKUP(D263,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D263,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,214,null,{"$f":"+IFERROR(VLOOKUP(D264,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2043-02-07"},{"$f":"+IFERROR(VLOOKUP(D264,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":55419.228982709334},{"$f":"+IFERROR(VLOOKUP(D264,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1848.9877674283091},null,{"$f":"+IFERROR(VLOOKUP(D264,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":428.8225390914352},null,{"$f":"+IFERROR(VLOOKUP(D264,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":16.034630252092288},null,{"$f":"+IFERROR(VLOOKUP(D264,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D264,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,215,null,{"$f":"+IFERROR(VLOOKUP(D265,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2043-03-07"},{"$f":"+IFERROR(VLOOKUP(D265,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":53570.241215281021},{"$f":"+IFERROR(VLOOKUP(D265,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1903.5387910557567},null,{"$f":"+IFERROR(VLOOKUP(D265,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":374.27151546398744},null,{"$f":"+IFERROR(VLOOKUP(D265,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":13.999689704052068},null,{"$f":"+IFERROR(VLOOKUP(D265,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D265,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,216,null,{"$f":"+IFERROR(VLOOKUP(D266,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2043-04-07"},{"$f":"+IFERROR(VLOOKUP(D266,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":51666.702424225266},{"$f":"+IFERROR(VLOOKUP(D266,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1878.0240423162047},null,{"$f":"+IFERROR(VLOOKUP(D266,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":399.78626420353947},null,{"$f":"+IFERROR(VLOOKUP(D266,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":14.948899234520365},null,{"$f":"+IFERROR(VLOOKUP(D266,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D266,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,217,null,{"$f":"+IFERROR(VLOOKUP(D267,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2043-05-07"},{"$f":"+IFERROR(VLOOKUP(D267,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":49788.678381909063},{"$f":"+IFERROR(VLOOKUP(D267,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1905.0263739914294},null,{"$f":"+IFERROR(VLOOKUP(D267,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":372.78393252831472},null,{"$f":"+IFERROR(VLOOKUP(D267,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":13.940829946727373},null,{"$f":"+IFERROR(VLOOKUP(D267,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D267,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,218,null,{"$f":"+IFERROR(VLOOKUP(D268,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2043-06-07"},{"$f":"+IFERROR(VLOOKUP(D268,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":47883.652007917633},{"$f":"+IFERROR(VLOOKUP(D268,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1907.2965045068659},null,{"$f":"+IFERROR(VLOOKUP(D268,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":370.51380201287839},null,{"$f":"+IFERROR(VLOOKUP(D268,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":13.85433664741829},null,{"$f":"+IFERROR(VLOOKUP(D268,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D268,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,219,null,{"$f":"+IFERROR(VLOOKUP(D269,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2043-07-07"},{"$f":"+IFERROR(VLOOKUP(D269,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":45976.35550341077},{"$f":"+IFERROR(VLOOKUP(D269,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1933.5704679682372},null,{"$f":"+IFERROR(VLOOKUP(D269,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":344.23983855150721},null,{"$f":"+IFERROR(VLOOKUP(D269,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":12.873379540763715},null,{"$f":"+IFERROR(VLOOKUP(D269,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D269,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,220,null,{"$f":"+IFERROR(VLOOKUP(D270,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2043-08-07"},{"$f":"+IFERROR(VLOOKUP(D270,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":44042.785035442532},{"$f":"+IFERROR(VLOOKUP(D270,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1937.0163392588629},null,{"$f":"+IFERROR(VLOOKUP(D270,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":340.79396726088135},null,{"$f":"+IFERROR(VLOOKUP(D270,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":12.743045803398674},null,{"$f":"+IFERROR(VLOOKUP(D270,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D270,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,221,null,{"$f":"+IFERROR(VLOOKUP(D271,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2043-09-07"},{"$f":"+IFERROR(VLOOKUP(D271,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":42105.768696183666},{"$f":"+IFERROR(VLOOKUP(D271,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1952.0045713239776},null,{"$f":"+IFERROR(VLOOKUP(D271,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":325.80573519576654},null,{"$f":"+IFERROR(VLOOKUP(D271,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":12.182602409248103},null,{"$f":"+IFERROR(VLOOKUP(D271,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D271,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,222,null,{"$f":"+IFERROR(VLOOKUP(D272,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2043-10-07"},{"$f":"+IFERROR(VLOOKUP(D272,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":40153.764124859692},{"$f":"+IFERROR(VLOOKUP(D272,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1977.1660921571774},null,{"$f":"+IFERROR(VLOOKUP(D272,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":300.64421436256674},null,{"$f":"+IFERROR(VLOOKUP(D272,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":11.243053954793639},null,{"$f":"+IFERROR(VLOOKUP(D272,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D272,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,223,null,{"$f":"+IFERROR(VLOOKUP(D273,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2043-11-07"},{"$f":"+IFERROR(VLOOKUP(D273,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":38176.598032702517},{"$f":"+IFERROR(VLOOKUP(D273,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":1982.4076817852088},null,{"$f":"+IFERROR(VLOOKUP(D273,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":295.40262473453555},null,{"$f":"+IFERROR(VLOOKUP(D273,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":11.045762363964453},null,{"$f":"+IFERROR(VLOOKUP(D273,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D273,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,224,null,{"$f":"+IFERROR(VLOOKUP(D274,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2043-12-07"},{"$f":"+IFERROR(VLOOKUP(D274,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":36194.190350917306},{"$f":"+IFERROR(VLOOKUP(D274,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":2006.8127011967651},null,{"$f":"+IFERROR(VLOOKUP(D274,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":270.99760532297915},null,{"$f":"+IFERROR(VLOOKUP(D274,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":10.134373298106247},null,{"$f":"+IFERROR(VLOOKUP(D274,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D274,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,225,null,{"$f":"+IFERROR(VLOOKUP(D275,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2044-01-07"},{"$f":"+IFERROR(VLOOKUP(D275,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":34187.37764972054},{"$f":"+IFERROR(VLOOKUP(D275,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":2013.2754445640694},null,{"$f":"+IFERROR(VLOOKUP(D275,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":264.53486195567478},null,{"$f":"+IFERROR(VLOOKUP(D275,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":9.8915479331721503},null,{"$f":"+IFERROR(VLOOKUP(D275,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D275,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,226,null,{"$f":"+IFERROR(VLOOKUP(D276,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2044-02-07"},{"$f":"+IFERROR(VLOOKUP(D276,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":32174.102205156472},{"$f":"+IFERROR(VLOOKUP(D276,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":2028.8537538237988},null,{"$f":"+IFERROR(VLOOKUP(D276,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":248.95655269594542},null,{"$f":"+IFERROR(VLOOKUP(D276,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":9.3090402378869381},null,{"$f":"+IFERROR(VLOOKUP(D276,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D276,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,227,null,{"$f":"+IFERROR(VLOOKUP(D277,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2044-03-07"},{"$f":"+IFERROR(VLOOKUP(D277,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":30145.248451332674},{"$f":"+IFERROR(VLOOKUP(D277,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":2059.6518251254165},null,{"$f":"+IFERROR(VLOOKUP(D277,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":218.15848139432779},null,{"$f":"+IFERROR(VLOOKUP(D277,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":8.1593139140394619},null,{"$f":"+IFERROR(VLOOKUP(D277,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D277,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,228,null,{"$f":"+IFERROR(VLOOKUP(D278,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2044-04-07"},{"$f":"+IFERROR(VLOOKUP(D278,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":28085.596626207258},{"$f":"+IFERROR(VLOOKUP(D278,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":2060.4897649274808},null,{"$f":"+IFERROR(VLOOKUP(D278,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":217.3205415922632},null,{"$f":"+IFERROR(VLOOKUP(D278,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":8.1260992903952101},null,{"$f":"+IFERROR(VLOOKUP(D278,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D278,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,229,null,{"$f":"+IFERROR(VLOOKUP(D279,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2044-05-07"},{"$f":"+IFERROR(VLOOKUP(D279,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":26025.106861279775},{"$f":"+IFERROR(VLOOKUP(D279,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":2082.9519171124311},null,{"$f":"+IFERROR(VLOOKUP(D279,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":194.85838940731296},null,{"$f":"+IFERROR(VLOOKUP(D279,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":7.28702992105005},null,{"$f":"+IFERROR(VLOOKUP(D279,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D279,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,230,null,{"$f":"+IFERROR(VLOOKUP(D280,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2044-06-07"},{"$f":"+IFERROR(VLOOKUP(D280,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":23942.154944167345},{"$f":"+IFERROR(VLOOKUP(D280,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":2092.5508602419613},null,{"$f":"+IFERROR(VLOOKUP(D280,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":185.2594462777831},null,{"$f":"+IFERROR(VLOOKUP(D280,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":6.9272634970761438},null,{"$f":"+IFERROR(VLOOKUP(D280,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D280,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,231,null,{"$f":"+IFERROR(VLOOKUP(D281,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2044-07-07"},{"$f":"+IFERROR(VLOOKUP(D281,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":21849.604083925384},{"$f":"+IFERROR(VLOOKUP(D281,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":2114.2152564138951},null,{"$f":"+IFERROR(VLOOKUP(D281,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":163.59505010584934},null,{"$f":"+IFERROR(VLOOKUP(D281,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":6.1178891434081946},null,{"$f":"+IFERROR(VLOOKUP(D281,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D281,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,232,null,{"$f":"+IFERROR(VLOOKUP(D282,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2044-08-07"},{"$f":"+IFERROR(VLOOKUP(D282,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":19735.388827511488},{"$f":"+IFERROR(VLOOKUP(D282,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":2125.1019469427706},null,{"$f":"+IFERROR(VLOOKUP(D282,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":152.70835957697366},null,{"$f":"+IFERROR(VLOOKUP(D282,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":5.7101058340084698},null,{"$f":"+IFERROR(VLOOKUP(D282,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D282,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,233,null,{"$f":"+IFERROR(VLOOKUP(D283,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2044-09-07"},{"$f":"+IFERROR(VLOOKUP(D283,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":17610.286880568718},{"$f":"+IFERROR(VLOOKUP(D283,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":2141.5455465641307},null,{"$f":"+IFERROR(VLOOKUP(D283,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":136.2647599556135},null,{"$f":"+IFERROR(VLOOKUP(D283,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":5.095243004035499},null,{"$f":"+IFERROR(VLOOKUP(D283,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D283,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,234,null,{"$f":"+IFERROR(VLOOKUP(D284,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2044-10-07"},{"$f":"+IFERROR(VLOOKUP(D284,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":15468.741334004586},{"$f":"+IFERROR(VLOOKUP(D284,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":2161.9908388584213},null,{"$f":"+IFERROR(VLOOKUP(D284,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":115.8194676613228},null,{"$f":"+IFERROR(VLOOKUP(D284,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":4.3312475734569205},null,{"$f":"+IFERROR(VLOOKUP(D284,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D284,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,235,null,{"$f":"+IFERROR(VLOOKUP(D285,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2044-11-07"},{"$f":"+IFERROR(VLOOKUP(D285,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":13306.750495146165},{"$f":"+IFERROR(VLOOKUP(D285,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":2174.8454216029022},null,{"$f":"+IFERROR(VLOOKUP(D285,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":102.96488491684217},null,{"$f":"+IFERROR(VLOOKUP(D285,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":3.8500864765384106},null,{"$f":"+IFERROR(VLOOKUP(D285,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D285,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,236,null,{"$f":"+IFERROR(VLOOKUP(D286,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2044-12-07"},{"$f":"+IFERROR(VLOOKUP(D286,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":11131.905073543263},{"$f":"+IFERROR(VLOOKUP(D286,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":2194.4621341096245},null,{"$f":"+IFERROR(VLOOKUP(D286,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":83.348172410119687},null,{"$f":"+IFERROR(VLOOKUP(D286,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":3.1169334205457955},null,{"$f":"+IFERROR(VLOOKUP(D286,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D286,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,237,null,{"$f":"+IFERROR(VLOOKUP(D287,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2045-01-07"},{"$f":"+IFERROR(VLOOKUP(D287,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":8937.4429394336385},{"$f":"+IFERROR(VLOOKUP(D287,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":2208.6542203629247},null,{"$f":"+IFERROR(VLOOKUP(D287,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":69.156086156819455},null,{"$f":"+IFERROR(VLOOKUP(D287,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":2.5859001571043723},null,{"$f":"+IFERROR(VLOOKUP(D287,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D287,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,238,null,{"$f":"+IFERROR(VLOOKUP(D288,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2045-02-07"},{"$f":"+IFERROR(VLOOKUP(D288,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":6728.7887190707133},{"$f":"+IFERROR(VLOOKUP(D288,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":2225.7443302063248},null,{"$f":"+IFERROR(VLOOKUP(D288,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":52.065976313419377},null,{"$f":"+IFERROR(VLOOKUP(D288,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":1.9468628693555288},null,{"$f":"+IFERROR(VLOOKUP(D288,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D288,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,239,null,{"$f":"+IFERROR(VLOOKUP(D289,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2045-03-07"},{"$f":"+IFERROR(VLOOKUP(D289,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":4503.0443888643886},{"$f":"+IFERROR(VLOOKUP(D289,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":2246.3495326014604},null,{"$f":"+IFERROR(VLOOKUP(D289,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":31.460773918283707},null,{"$f":"+IFERROR(VLOOKUP(D289,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":1.1767956002724063},null,{"$f":"+IFERROR(VLOOKUP(D289,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D289,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,240,null,{"$f":"+IFERROR(VLOOKUP(D290,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":"2045-04-07"},{"$f":"+IFERROR(VLOOKUP(D290,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":2256.6948562629282},{"$f":"+IFERROR(VLOOKUP(D290,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":2260.3484681654218},null,{"$f":"+IFERROR(VLOOKUP(D290,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":17.461838354322413},null,{"$f":"+IFERROR(VLOOKUP(D290,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":0.65293704506903782},null,{"$f":"+IFERROR(VLOOKUP(D290,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":85},{"$f":"+IFERROR(VLOOKUP(D290,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":2362.8103065197442}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D291,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D291,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D291,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D291,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D291,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D291,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D291,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$f":"+IFERROR(VLOOKUP(D292,'Cronograma HIPO'!$C$35:$I$394,7,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D292,'Cronograma HIPO'!$C$35:$K$394,9,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D292,'Cronograma HIPO'!$C$35:$Q$394,15,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D292,'Cronograma HIPO'!$C$35:$R$394,16,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D292,'Cronograma HIPO'!$C$35:$T$394,18,0),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(D292,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D292,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$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$394,22,0),\"\")","v":""}]
[null,null,null,{"$f":"+IF(D308=\"\", \"\", IF((D308+1)>$G$19,\"\", D308+1))","v":""},null,{"$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$394,22,0),\"\")","v":""}]
[null,null,null,"",null,{"$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$394,22,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IFERROR(VLOOKUP(D351,'Cronograma HIPO'!$C$35:$U$394,19,0),\"\")","v":""},{"$f":"+IFERROR(VLOOKUP(D351,'Cronograma HIPO'!$C$35:$X$394,22,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":""}]

{"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":364000},{"$f":"IF(E17<>\"\",\"Oferta CEM Máxima referencial\",\"\")","v":"Oferta CEM Máxima referencial"},null,null,null,null,null,null,null,null,null,null,null,"Rojo","ZONA RESTRINGIDA","ZONA RESTRINGIDA","ZONA RESTRINGIDA","ZONA RESTRINGIDA"]
[null,"Tasa Interes","TEA",0.08,{"$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":8.0819886004093178E-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":360934.60302200337}]
[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",{"$f":"AB20","v":360934.60302200337}]
[null,"Comisión Administrativa",null,{"$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":0.10012121544242092}]
[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",{"$f":"(1+AB23)^(1/12)-1","v":7.9833961759367966E-3}]
[null,"Factor Cuota Extraordinaria",null,2,null,{"$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":363921.71174852474}]
[null,"Fecha de Desembolso",null,{"$f":"TODAY()","v":"2025-04-15"},null,null,null,"YN:",{"$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,{"$f":"DATE(YEAR(D26),MONTH(D26)+1,DAY(D26)-1)","v":"2025-05-14"},null,null,null,"Cuota SBS:",{"$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":363921.71174852474}]
[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":0.10008870127311176}]
[null,null,null,null,null,null,null,"Cuota Final:",{"$f":"C10","v":"Soles"},{"$f":"IF(D32=\"ADQ\",D33,E33)","v":2362.8103065197442},null,null,null,null,null,"Hipotecario",null,null,null,null,null,null,null,null,null,null,"TCEM2",{"$f":"(1+AB28)^(1/12)-1","v":7.980913556574265E-3}]
[null,"Simulación Cuota",null,null,null,null,null,"C/Y:",{"$f":"IF(K15=0,\"\",IF(J30<=K30,\"CALIFICA\",\"SOBREENDEUDADO\"))","v":"CALIFICA"},{"$f":"IFERROR(J29/J26,)","v":0.26276805010228471},{"$f":"_xlfn.IFNA(AB5,\"\")","v":0.5},null,null,null,null,"MiVivienda",null,null,null,"Score Buró",null,null,null,null,null,null,"VA2",{"$f":"PV(AB29,D19,-J28,0)","v":363997.43229377398}]
[null,"Tasa de Costo Efectiva Anual","TCEA",{"$f":"IF(OR(D33=0,D17=0),0,+'Cronograma HIPO'!AA32)","v":0.10141316513236265},{"$f":"IF(D32=\"HPC\",\"Utilizar solo la Cuota HPC\",\"Cuota ADQ sólo es para Riesgos\")","v":"Utilizar solo la Cuota HPC"},null,null,"D/Y:",{"$f":"IFERROR(Deudas_fx!G92,\"\")","v":"CALIFICA"},{"$f":"IFERROR((J27+J29)/J26,)","v":0.47339972270014952},{"$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",{"$f":"ROUND(AB30,-3)","v":364000}]
[null,"Tipo de simulación ",null,"HPC","HPC",null,null,null,null,null,null,null,null,null,null,"Personal con Garantía",null,"Score CHIP","Muy Alto"]
[null,"Cuota mensual",{"$f":"C10","v":"Soles"},{"$f":"IF(D32=\"HPC\",E33,0)","v":2362.8103065197442},{"$f":"IF(OR(D9=0,D17=0,D18=0,D26=0),0,+VLOOKUP(1,'Cronograma HIPO'!E35:X52,20,FALSE))","v":2362.8103065197442},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,{"$f":"IF(AND(I30=P34,I31=P34),\n    IF(K14=0,\n        \"YN S/ \" & J26 & \" DEUDA S/ \" & J27 & \" CY \" & J30 & \" DY \" & J31 & \" CEM S/ \" & J28 & \" CON / SIN CONDICIONES \",\n        \"TIT S/ \" & K13 &\n        IF(Principal!C19=\"\",\n           \" CONY S/ \",\n           \" COD S/ \") &\n        K14 & \" YN S/ \" & J26 & \" DEUDA S/ \" & J27 & \" CY \" & J30 & \" DY \" & J31 & \" CEM S/ \" & J28 & \" CON / SIN CONDICIONES \"\n    ),\n    \"\"\n)","v":"YN S/ 8992 DEUDA S/ 1894 CY 0.262768050102285 DY 0.47339972270015 CEM S/ 3411.28 CON / SIN CONDICIONES "}]
[null,null,null,null,null,null,null,"Oferta Visión Cliente"]
[null,null,null,null,null,null,null,"Oferta PPE",null,{"$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,{"$f":"DATE(YEAR('VISTA CLIENTE'!G11),MONTH('VISTA CLIENTE'!G11)+1,'VISTA CLIENTE'!G23)","v":"2025-05-07"},null,null,null,null,null,null,null,null,null,"Fecha vencimiento + PG",{"$f":"DATE(H35,G35+I4,F35)","v":"2025-05-07"}]
[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":"2025-04-14"},null,null,null,null,"Dias de PG natural",{"$f":"+I35-I2-IF(I35-I2<30,0,30)","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DESGRAVAMEN",null,"SEGURO BIEN",null,"MONEDA","CUOTA"]
[null,"FechaPersonalizada",null,{"$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$8+1)^O2-1)*I5","v":1433.8205807070681},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXTERNO",null,"EXTERNO","EXTERNO","SOLES","ORDINARIA"]
[null,"    Usuario: Tom Davye Agurto Alban",null,null,null,null,"Periodo de Gracia (meses)",null,{"$f":"'VISTA CLIENTE'!G28","v":0},null,null,null,null,"s.inm. PG",{"$f":"+$I$12/30*O2","v":65.166666666666671},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INDIVIDUAL",null,"NORMAL",null,"DOLARES","EXTRAORDINARIA"]
[null,null,null,null,null,null,"Saldo Capital",null,{"$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,{"$f":"Deudas_fx!I124","v":2.3941114383307927E-4},null,null,null,null,{"$f":"((1+I6)^30-1)*100000","v":720.73233161371593},null,null,null,{"$f":"+(1+I6)^30-1","v":7.2073233161371597E-3},{"$f":"+(1+R6)^12-1","v":9.0000000000005853E-2},{"$f":"+(1+S6)^(1/360)-1","v":2.3941114383307927E-4},"tit",{"$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":2.4867866351541146E-4},null,null,null,null,{"$f":"Deudas_fx!J131","v":7.4873233161367155E-3},null,null,null,{"$f":"+R6+R7","v":7.4873233161329988E-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":110.41261273052973},null,null,null,{"$f":"+(1+R8)^12-1","v":9.3641757604610909E-2},null,null,null,{"$f":"MAX(V6:V8)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,"Saldo Capitalizado",null,{"$f":"VLOOKUP(J10,D35:K394,8,FALSE)","v":251498.98724737373},"PP",null,null,null,{"$f":"+$I$10/N9","v":2277.8103065197442},null,null,null,{"$f":"+(1+R9)^(0.00277777777777778)-1","v":2.4867866351518941E-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$35-Q395","v":-3.6536119025258813}]
[null,null,null,null,null,null,"Seguro Inmueble",null,{"$f":"Deudas_fx!I128","v":85},null,null,null,null,{"$f":"+N11/(1+N8)^I9","v":-0.60984677268005971},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P47:P394)","v":98.965750585853044},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO14/AO34","v":2085.9983823376738}]
[null,null,null,null,null,null,"T.C",null,3.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX45/Y12","v":2477.2776598056371},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO31/(1+AM35)^240","v":230320.53154569602},1003.9939950945546,1003.9949379459798,1003.9947887525142]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Simulación de Cronograma de Préstamo Hipotecario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costo Efectivo",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW274","v":863387.23334398575},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,{"$f":"+(AA33+1)^12-1","v":0.10141316513236265},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ35:AQ274)","v":-611888.24609661184},{"$f":"SUM(AR35:AR274)","v":820955.10969526775},{"$f":"SUM(AS35:AS274)","v":31891.885701947816},{"$f":"SUM(AU35:AU274)","v":20400},null,{"$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":8.0819886004093178E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K35/AO34","v":2277.8103065184096}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":110.41261273059442}]
[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},{"$f":"MONTH(I35)","v":5},{"$f":"YEAR(I35)","v":2025},{"$f":"IF(Deudas_fx!O89=\"\",D2,D3)","v":"2025-05-07"},{"$f":"+I35-I2","v":23},{"$f":"IF(O2>=0,+I5+O3+O4,I5)","v":251498.98724737373},{"$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$35:J35)))","v":0.99429742356300543},{"$f":"+IF(D35=\"PG\",0,X35-SUM(R35,U35,V35))","v":835.30047140886245},{"$f":"S35+T35","v":1442.5098351108818},{"$f":"IF(OR(D35=\"PG\",D35=0),0,IF(O2>=0,K35*((1+$I$6)^J35-1),K35*((1+$I$6)^(J35+O2)-1)))","v":1388.5213858492477},{"$f":"IF(OR(D35=\"PG\",D35=0),0,IF(O2>=0,K35*((1+$I$7)^30-1)*J35/30,K35*((1+$I$7)^(30+O2)-1)*J35/30))","v":53.988449261633946},{"$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$10)","v":2277.8103065197442},{"$f":"IF(OR(D35=\"PG\",D35=0),0,W35+U35+V35)","v":2362.8103065197442},{"$f":"+K35+N35+O35+M35-Q35","v":250663.68677596486},{"$f":"YEAR(I35-$Z$34)-1900","v":{"$error":"#VALUE!"}},{"$f":"+X35","v":2362.8103065197442},{"$f":"+I35","v":"2025-05-07"},{"$f":"+K35","v":251498.98724737373},{"$f":"+Q35","v":835.30047140886245},{"$f":"+IF(D35=\"PG\",M35,S35)","v":1388.5213858492477},{"$f":"+IF(D35=\"PG\",N35,T35)","v":53.988449261633946},{"$f":"+IF(D35=\"PG\",O35,U35)","v":85},0,{"$f":"+X35","v":2362.8103065197442},null,null,{"$f":"+J35","v":23},{"$f":"+(1+$S$6)^(AL35/360)-1","v":5.5209820168520274E-3},{"$f":"+$R$7*AL35/30","v":2.1466666666347667E-4},{"$f":"1/(1+$R$10)^SUM($AL$35:AL35)","v":0.99429742356301043},{"$f":"+K35","v":251498.98724737373},{"$f":"+$AR$14-AR35-AS35","v":-438.5150463583675},{"$f":"+AP35*AM35","v":1388.5213858492477},{"$f":"+AP35*AN35","v":53.988449261633946},{"$f":"+AQ35+AR35+AS35","v":1003.9947887525142},{"$f":"+U35","v":85},{"$f":"+AT35+AU35","v":1088.9947887525141},{"$f":"+AP35-AQ35","v":251937.5022937321}]
[null,"",{"$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},{"$f":"IF(G35=12,1,G35+1)","v":6},{"$f":"IF(G35=12,H35+1,H35)","v":2025},{"$f":"DATE(H36,G36,F36)","v":"2025-06-07"},{"$f":"+I36-I35","v":31},{"$f":"+Y35","v":250663.68677596486},0,0,0,0,{"$f":"IF(OR(D36=\"PG\",D36=0),0,E36*((1+$I$8)^-SUMIF(D$35:D36,\"PP\",J$35:J36)))","v":0.98666276138324671},338.22650872230201,1939.5837977974422,1867.0584377580076,72.525360039434744,85,0,2277.8103065197442,2362.8103065197442,250325.46026724257,{"$f":"YEAR(I36-$Z$34)-1900","v":{"$error":"#VALUE!"}},2362.8103065197442,"2025-06-07",250663.68677596486,338.22650872230201,1867.0584377580076,72.525360039434744,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL36)","v":0.98666276138325859},{"$f":"+AW35","v":251937.5022937321},-945.44553023242861,1876.5464016557062,72.893917329236601,1003.9947887525142,85,1088.9947887525141,252882.94782396453]
[null,"",3,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G37=8,G37=1),Deudas_fx!$I$24,IF(D37=\"Pg\",0,1)),IF(D37=\"PG\",0,1))","v":1},7,7,2025,"2025-07-07",30,250325.46026724257,0,0,0,0,{"$f":"IF(OR(D37=\"PG\",D37=0),0,E37*((1+$I$8)^-SUMIF(D$35:D37,\"PP\",J$35:J37)))","v":0.97933019954599021},403.54265123909431,1874.2676552806499,1804.1765264068636,70.091128873786346,85,0,2277.8103065197442,2362.8103065197442,249921.91761600348,{"$error":"#VALUE!"},2362.8103065197442,"2025-07-07",250325.46026724257,403.54265123909431,1804.1765264068636,70.091128873786346,85,0,2362.8103065197442,null,76929.103336201748,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL37)","v":0.97933019954600897},252882.94782396453,-889.42160274230014,1822.6091661051564,70.807225389657859,1003.9947887525142,85,1088.9947887525141,253772.36942670683]
[null,"",4,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G38=8,G38=1),Deudas_fx!$I$24,IF(D38=\"Pg\",0,1)),IF(D38=\"PG\",0,1))","v":1},7,8,2025,"2025-08-07",31,249921.91761600348,0,0,0,0,{"$f":"IF(OR(D38=\"PG\",D38=0),0,E38*((1+$I$8)^-SUMIF(D$35:D38,\"PP\",J$35:J38)))","v":0.97181046243435565},343.96616516345534,1933.8441413562889,1861.5333998604665,72.310741495822455,85,0,2277.8103065197442,2362.8103065197442,249577.95145084002,{"$error":"#VALUE!"},2362.8103065197442,"2025-08-07",249921.91761600348,343.96616516345534,1861.5333998604665,72.310741495822455,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL38)","v":0.97181046243438085},253772.36942670683,-959.64335285286131,1890.2133360523394,73.424805553036066,1003.9947887525142,85,1088.9947887525141,254732.01277955971]
[null,"",5,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G39=8,G39=1),Deudas_fx!$I$24,IF(D39=\"Pg\",0,1)),IF(D39=\"PG\",0,1))","v":1},7,9,2025,"2025-09-07",31,249577.95145084002,0,0,0,0,{"$f":"IF(OR(D39=\"PG\",D39=0),0,E39*((1+$I$8)^-SUMIF(D$35:D39,\"PP\",J$35:J39)))","v":0.96434846524154982},{"$f":"+IF(D39=\"PG\",0,X39-SUM(R39,U39,V39))","v":346.62770425402914},1931.1826022657151,1858.9713816470119,72.211220618703308,85,0,2277.8103065197442,2362.8103065197442,249231.32374658599,{"$error":"#VALUE!"},2362.8103065197442,"2025-09-07",249577.95145084002,346.62770425402914,1858.9713816470119,72.211220618703308,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL39)","v":0.96434846524158135},254732.01277955971,-967.06887476549878,1897.3612011548889,73.702462363124042,1003.9947887525142,85,1088.9947887525141,255699.08165432521]
[null,"",6,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G40=8,G40=1),Deudas_fx!$I$24,IF(D40=\"Pg\",0,1)),IF(D40=\"PG\",0,1))","v":1},7,10,2025,"2025-10-07",30,249231.32374658599,0,0,0,0,{"$f":"IF(OR(D40=\"PG\",D40=0),0,E40*((1+$I$8)^-SUMIF(D$35:D40,\"PP\",J$35:J40)))","v":0.95718173611098678},411.73480512123911,1866.0755013985051,1796.2907307504981,69.784770648007054,85,0,2277.8103065197442,2362.8103065197442,248819.58894146475,{"$error":"#VALUE!"},2362.8103065197442,"2025-10-07",249231.32374658599,411.73480512123911,1796.2907307504981,69.784770648007054,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL40)","v":0.95718173611102464},255699.08165432521,-910.50690723171056,1842.9059531220776,71.595742862147134,1003.9947887525142,85,1088.9947887525141,256609.58856155691]
[null,"",7,{"$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$24,IF(D41=\"Pg\",0,1)),IF(D41=\"PG\",0,1))","v":1},7,11,2025,"2025-11-07",31,248819.58894146475,0,0,0,0,{"$f":"IF(OR(D41=\"PG\",D41=0),0,E41*((1+$I$8)^-SUMIF(D$35:D41,\"PP\",J$35:J41)))","v":0.94983206484898586},352.49575660321489,1925.3145499165294,1853.3227488505354,71.991801065993982,85,0,2277.8103065197442,2362.8103065197442,248467.09318486153,{"$error":"#VALUE!"},2362.8103065197442,"2025-11-07",248819.58894146475,352.49575660321489,1853.3227488505354,71.991801065993982,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL41)","v":0.94983206484903016},256609.58856155691,-981.59716808448081,1911.3462492142878,74.245707622707158,1003.9947887525142,85,1088.9947887525141,257591.18572964138]
[null,"",8,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G42=8,G42=1),Deudas_fx!$I$24,IF(D42=\"Pg\",0,1)),IF(D42=\"PG\",0,1))","v":1},7,12,2025,"2025-12-07",30,248467.09318486153,0,0,0,0,{"$f":"IF(OR(D42=\"PG\",D42=0),0,E42*((1+$I$8)^-SUMIF(D$35:D42,\"PP\",J$35:J42)))","v":0.94277321695981486},417.45684642494007,1860.3534600948042,1790.7826740040769,69.570786090727395,85,0,2277.8103065197442,2362.8103065197442,248049.6363384366,{"$error":"#VALUE!"},2362.8103065197442,"2025-12-07",248467.09318486153,417.45684642494007,1790.7826740040769,69.570786090727395,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL42)","v":0.94277321695986493},257591.18572964138,-924.67370219137558,1856.5429589406619,72.125532003227789,1003.9947887525142,85,1088.9947887525141,258515.85943183277]
[null,"",9,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G43=8,G43=1),Deudas_fx!$I$24,IF(D43=\"Pg\",0,1)),IF(D43=\"PG\",0,1))","v":1},7,1,2026,"2026-01-07",31,248049.6363384366,0,0,0,0,{"$f":"IF(OR(D43=\"PG\",D43=0),0,E43*((1+$I$8)^-SUMIF(D$35:D43,\"PP\",J$35:J43)))","v":0.93553418077905137},358.45349070149337,1919.3568158182509,1847.5877877053963,71.7690281128545,85,0,2277.8103065197442,2362.8103065197442,247691.18284773509,{"$error":"#VALUE!"},2362.8103065197442,"2026-01-07",248049.6363384366,358.45349070149337,1847.5877877053963,71.7690281128545,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL43)","v":0.93553418077910766},258515.85943183277,-996.34749806548382,1925.5450314901659,74.797255327832104,1003.9947887525142,85,1088.9947887525141,259512.20692989824]
[null,"",10,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G44=8,G44=1),Deudas_fx!$I$24,IF(D44=\"Pg\",0,1)),IF(D44=\"PG\",0,1))","v":1},7,2,2026,"2026-02-07",31,247691.18284773509,0,0,0,0,{"$f":"IF(OR(D44=\"PG\",D44=0),0,E44*((1+$I$8)^-SUMIF(D$35:D44,\"PP\",J$35:J44)))","v":0.92835072916929962},361.22712972264912,1916.5831767970951,1844.9178612275487,71.665315569546394,85,0,2277.8103065197442,2362.8103065197442,247329.95571801244,{"$error":"#VALUE!"},2362.8103065197442,"2026-02-07",247691.18284773509,361.22712972264912,1844.9178612275487,71.665315569546394,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL44)","v":0.92835072916936201},259512.20692989824,-1004.05702906728,1932.9662859491928,75.085531870601429,1003.9947887525142,85,1088.9947887525141,260516.26395896552]
[null,"",11,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G45=8,G45=1),Deudas_fx!$I$24,IF(D45=\"Pg\",0,1)),IF(D45=\"PG\",0,1))","v":1},7,3,2026,"2026-03-07",28,247329.95571801244,0,0,0,0,{"$f":"IF(OR(D45=\"PG\",D45=0),0,E45*((1+$I$8)^-SUMIF(D$35:D45,\"PP\",J$35:J45)))","v":0.92190987134164415},549.82560370276201,1727.9847028169822,1663.3491410569688,64.635561760013417,85,0,2277.8103065197442,2362.8103065197442,246780.13011430966,{"$error":"#VALUE!"},2362.8103065197442,"2026-03-07",247329.95571801244,549.82560370276201,1663.3491410569688,64.635561760013417,85,0,2362.8103065197442,null,{"$f":"SUM(AK50:AK154)","v":72.15517305954171},28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL45)","v":0.92190987134171165},260516.26395896552,-816.11680124573923,1752.0300063513221,68.081583646931279,1003.9947887525141,85,1088.9947887525141,261332.38076021126,{"$f":"K50","v":245165.64301223037},{"$f":"AX45/AK45","v":3397.7555955679322}]
[null,"",12,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G46=8,G46=1),Deudas_fx!$I$24,IF(D46=\"Pg\",0,1)),IF(D46=\"PG\",0,1))","v":1},7,4,2026,"2026-04-07",31,246780.13011430966,0,0,0,0,{"$f":"IF(OR(D46=\"PG\",D46=0),0,E46*((1+$I$8)^-SUMIF(D$35:D46,\"PP\",J$35:J46)))","v":0.91483103329874116},368.27666746550699,1909.5336390542373,{"$f":"IF(OR(D46=\"PG\",D46=0),0,IF(O14>=0,K46*((1+$I$6)^J46-1),K46*((1+$I$6)^(J46+O14)-1)))","v":1838.1319214088915},{"$f":"IF(OR(D46=\"PG\",D46=0),0,IF(O14>=0,K46*((1+$I$7)^30-1)*J46/30,K46*((1+$I$7)^(30+O14)-1)*J46/30))","v":71.401717645345883},85,0,2277.8103065197442,2362.8103065197442,246411.85344684415,{"$error":"#VALUE!"},2362.8103065197442,"2026-04-07",246780.13011430966,368.27666746550699,1838.1319214088915,71.401717645345883,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL46)","v":0.9148310332988151},261332.38076021126,-1018.1411579487219,1946.5237778690719,75.612168832164173,1003.9947887525141,85,1088.9947887525141,262350.52191815997]
[null,"",13,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G47=8,G47=1),Deudas_fx!$I$24,IF(D47=\"Pg\",0,1)),IF(D47=\"PG\",0,1))","v":1},7,5,2026,"2026-05-07",30,246411.85344684415,0,0,0,0,{"$f":"IF(OR(D47=\"PG\",D47=0),0,E47*((1+$I$8)^-SUMIF(D$35:D47,\"PP\",J$35:J47)))","v":0.90803230187312234},432.84509083564058,1844.9652156841037,{"$f":"IF(OR(D47=\"PG\",D47=0),0,IF(O31>=0,K47*((1+$I$6)^J47-1),K47*((1+$I$6)^(J47+O31)-1)))","v":1775.9698967200127},{"$f":"IF(OR(D47=\"PG\",D47=0),0,IF(O31>=0,K47*((1+$I$7)^30-1)*J47/30,K47*((1+$I$7)^(30+O31)-1)*J47/30))","v":68.995318964091069},85,0,2277.8103065197442,2362.8103065197442,245979.0083560085,{"$error":"#VALUE!"},2362.8103065197442,"2026-05-07",246411.85344684415,432.84509083564058,1775.9698967200127,68.995318964091069,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL47)","v":0.9080323018732015},262350.52191815997,-960.30839100498633,1890.8450336215074,73.458146135993189,1003.9947887525142,85,1088.9947887525141,263310.83030916494]
[null,"",14,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G48=8,G48=1),Deudas_fx!$I$24,IF(D48=\"Pg\",0,1)),IF(D48=\"PG\",0,1))","v":1},7,6,2026,"2026-06-07",31,245979.0083560085,0,0,0,0,{"$f":"IF(OR(D48=\"PG\",D48=0),0,E48*((1+$I$8)^-SUMIF(D$35:D48,\"PP\",J$35:J48)))","v":0.90106002204133129},374.4755820448363,1903.3347244749079,{"$f":"IF(OR(D48=\"PG\",D48=0),0,IF(O32>=0,K48*((1+$I$6)^J48-1),K48*((1+$I$6)^(J48+O32)-1)))","v":1832.1647980582939},71.169926416614189,85,0,2277.8103065197442,2362.8103065197442,245604.53277396367,{"$error":"#VALUE!"},2362.8103065197442,"2026-06-07",245979.0083560085,374.4755820448363,1832.1647980582939,71.169926416614189,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL48)","v":0.90106002204141622},263310.83030916494,-1033.4499916264931,1961.260180144021,76.184600234986263,1003.9947887525142,85,1088.9947887525141,264344.28030079143]
[null,"",15,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G49=8,G49=1),Deudas_fx!$I$24,IF(D49=\"Pg\",0,1)),IF(D49=\"PG\",0,1))","v":1},7,7,2026,"2026-07-07",30,245604.53277396367,0,0,0,0,{"$f":"IF(OR(D49=\"PG\",D49=0),0,E49*((1+$I$8)^-SUMIF(D$35:D49,\"PP\",J$35:J49)))","v":0.89436363236363137},438.88976173329479,1838.9205447864495,1770.1512756107616,68.769269175687896,85,0,2277.8103065197442,2362.8103065197442,245165.64301223037,{"$error":"#VALUE!"},2362.8103065197442,"2026-07-07",245604.53277396367,438.88976173329479,1770.1512756107616,68.769269175687896,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL49)","v":0.89436363236372174},264344.28030079143,-975.23630462999847,1905.2146948993909,74.016398483121705,1003.9947887525142,85,1088.9947887525141,265319.51660542144]
[null,"",16,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G50=8,G50=1),Deudas_fx!$I$24,IF(D50=\"Pg\",0,1)),IF(D50=\"PG\",0,1))","v":1},7,8,2026,"2026-08-07",31,245165.64301223037,0,0,0,0,{"$f":"IF(OR(D50=\"PG\",D50=0),0,E50*((1+$I$8)^-SUMIF(D$35:D50,\"PP\",J$35:J50)))","v":0.88749630671524526},380.76923495792039,1897.0410715618239,1826.1064788513393,70.934592710484552,85,0,2277.8103065197442,2362.8103065197442,244784.87377727244,{"$error":"#VALUE!"},2362.8103065197442,"2026-08-07",245165.64301223037,380.76923495792039,1826.1064788513393,70.934592710484552,85,0,2362.8103065197442,null,{"$f":"IF(OR(D50=\"PG\",D50=0),0,E50*((1+$I$8)^-SUMIF(D$50:D50,\"PP\",J$50:J50)))","v":0.99232155087720064},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL50)","v":0.8874963067153413},265319.51660542144,-1048.9927910051642,1976.2217996209838,76.765780136694517,1003.9947887525141,85,1088.9947887525141,266368.50939642661]
[null,"",17,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G51=8,G51=1),Deudas_fx!$I$24,IF(D51=\"Pg\",0,1)),IF(D51=\"PG\",0,1))","v":1},7,9,2026,"2026-09-07",31,244784.87377727244,0,0,0,0,{"$f":"IF(OR(D51=\"PG\",D51=0),0,E51*((1+$I$8)^-SUMIF(D$35:D51,\"PP\",J$35:J51)))","v":0.88068171147746011},383.71554859562025,1894.094757924124,1823.270334445619,70.824423478505011,85,0,2277.8103065197442,2362.8103065197442,244401.15822867682,{"$error":"#VALUE!"},2362.8103065197442,"2026-09-07",244784.87377727244,383.71554859562025,1823.270334445619,70.824423478505011,85,0,2362.8103065197442,null,{"$f":"IF(OR(D51=\"PG\",D51=0),0,E51*((1+$I$8)^-SUMIF(D$50:D51,\"PP\",J$50:J51)))","v":0.98470206033533336},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL51)","v":0.88068171147756136},266368.50939642661,-1057.1096804023045,1984.0351804372647,77.069288717554159,1003.9947887525143,85,1088.9947887525143,267425.61907682894]
[null,"",18,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G52=8,G52=1),Deudas_fx!$I$24,IF(D52=\"Pg\",0,1)),IF(D52=\"PG\",0,1))","v":1},7,10,2026,"2026-10-07",30,244401.15822867682,0,0,0,0,{"$f":"IF(OR(D52=\"PG\",D52=0),0,E52*((1+$I$8)^-SUMIF(D$35:D52,\"PP\",J$35:J52)))","v":0.87413676688129882},447.89981602426201,1829.9104904954822,1761.4781661924696,68.432324303012592,85,0,2277.8103065197442,2362.8103065197442,243953.25841265256,{"$error":"#VALUE!"},2362.8103065197442,"2026-10-07",244401.15822867682,447.89981602426201,1761.4781661924696,68.432324303012592,85,0,2362.8103065197442,null,{"$f":"IF(OR(D52=\"PG\",D52=0),0,E52*((1+$I$8)^-SUMIF(D$50:D52,\"PP\",J$50:J52)))","v":0.97738406980069514},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL52)","v":0.87413676688140485},267425.61907682894,-998.3072842927287,1927.4228997048435,74.879173340399376,1003.9947887525142,85,1088.9947887525141,268423.92636112164]
[null,"",19,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G53=8,G53=1),Deudas_fx!$I$24,IF(D53=\"Pg\",0,1)),IF(D53=\"PG\",0,1))","v":1},7,11,2026,"2026-11-07",31,243953.25841265256,0,0,0,0,{"$f":"IF(OR(D53=\"PG\",D53=0),0,E53*((1+$I$8)^-SUMIF(D$35:D53,\"PP\",J$35:J53)))","v":0.8674247521904328},390.15041639782294,1887.6598901219213,1817.0760806889093,70.583809433011908,85,0,2277.8103065197442,2362.8103065197442,243563.10799625475,{"$error":"#VALUE!"},2362.8103065197442,"2026-11-07",243953.25841265256,390.15041639782294,1817.0760806889093,70.583809433011908,85,0,2362.8103065197442,null,{"$f":"IF(OR(D53=\"PG\",D53=0),0,E53*((1+$I$8)^-SUMIF(D$50:D53,\"PP\",J$50:J53)))","v":0.96987927594729606},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL53)","v":0.86742475219054405},268423.92636112164,-1073.0140720344425,1999.3448714276262,77.663989359330429,1003.9947887525142,85,1088.9947887525141,269496.94043315609]
[null,"",20,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G54=8,G54=1),Deudas_fx!$I$24,IF(D54=\"Pg\",0,1)),IF(D54=\"PG\",0,1))","v":1},7,12,2026,"2026-12-07",30,243563.10799625475,0,0,0,0,{"$f":"IF(OR(D54=\"PG\",D54=0),0,E54*((1+$I$8)^-SUMIF(D$35:D54,\"PP\",J$35:J54)))","v":0.86097832907248095},454.17456906956636,1823.6357374501779,1755.43806721224,68.197670237937899,85,0,2277.8103065197442,2362.8103065197442,243108.9334271852,{"$error":"#VALUE!"},2362.8103065197442,"2026-12-07",243563.10799625475,454.17456906956636,1755.43806721224,68.197670237937899,85,0,2362.8103065197442,null,{"$f":"IF(OR(D54=\"PG\",D54=0),0,E54*((1+$I$8)^-SUMIF(D$50:D54,\"PP\",J$50:J54)))","v":0.96267144360183832},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL54)","v":0.86097832907259719},269496.94043315609,-1013.8159369791614,1942.3515824115132,75.459143320162369,1003.9947887525142,85,1088.9947887525141,270510.75637013523]
[null,"",21,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G55=8,G55=1),Deudas_fx!$I$24,IF(D55=\"Pg\",0,1)),IF(D55=\"PG\",0,1))","v":1},7,1,2027,"2027-01-07",31,243108.9334271852,0,0,0,0,{"$f":"IF(OR(D55=\"PG\",D55=0),0,E55*((1+$I$8)^-SUMIF(D$35:D55,\"PP\",J$35:J55)))","v":0.8543673507768651},396.68362861915193,1881.1266779005923,1810.7871598300387,70.339518070553652,85,0,2277.8103065197442,2362.8103065197442,242712.24979856604,{"$error":"#VALUE!"},2362.8103065197442,"2027-01-07",243108.9334271852,396.68362861915193,1810.7871598300387,70.339518070553652,85,0,2362.8103065197442,null,{"$f":"IF(OR(D55=\"PG\",D55=0),0,E55*((1+$I$8)^-SUMIF(D$50:D55,\"PP\",J$50:J55)))","v":0.95527961990016996},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL55)","v":0.85436735077698667},270510.75637013523,-1089.1615313106554,2014.8885412212401,78.267778841929385,1003.9947887525141,85,1088.9947887525141,271599.91790144588]
[null,"",22,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G56=8,G56=1),Deudas_fx!$I$24,IF(D56=\"Pg\",0,1)),IF(D56=\"PG\",0,1))","v":1},7,2,2027,"2027-02-07",31,242712.24979856604,0,0,0,0,{"$f":"IF(OR(D56=\"PG\",D56=0),0,E56*((1+$I$8)^-SUMIF(D$35:D56,\"PP\",J$35:J56)))","v":0.8478071345417445},399.75308454560559,1878.0572219741387,1807.8324777001305,70.224744274008216,85,0,2277.8103065197442,2362.8103065197442,242312.49671402044,{"$error":"#VALUE!"},2362.8103065197442,"2027-02-07",242712.24979856604,399.75308454560559,1807.8324777001305,70.224744274008216,85,0,2362.8103065197442,null,{"$f":"IF(OR(D56=\"PG\",D56=0),0,E56*((1+$I$8)^-SUMIF(D$50:D56,\"PP\",J$50:J56)))","v":0.94794455394071953},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL56)","v":0.84780713454187095},271599.91790144588,-1097.5892381176745,2023.0011172918714,78.582909578317242,1003.9947887525141,85,1088.9947887525141,272697.50713956356]
[null,"",23,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G57=8,G57=1),Deudas_fx!$I$24,IF(D57=\"Pg\",0,1)),IF(D57=\"PG\",0,1))","v":1},7,3,2027,"2027-03-07",28,242312.49671402044,0,0,0,0,{"$f":"IF(OR(D57=\"PG\",D57=0),0,E57*((1+$I$8)^-SUMIF(D$35:D57,\"PP\",J$35:J57)))","v":0.84192508474388217},584.88036437960659,1692.9299421401377,1629.6056096664813,63.324332473656327,85,0,2277.8103065197442,2362.8103065197442,241727.61634964083,{"$error":"#VALUE!"},2362.8103065197442,"2027-03-07",242312.49671402044,584.88036437960659,1629.6056096664813,63.324332473656327,85,0,2362.8103065197442,null,{"$f":"IF(OR(D57=\"PG\",D57=0),0,E57*((1+$I$8)^-SUMIF(D$50:D57,\"PP\",J$50:J57)))","v":0.94136775499115011},28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL57)","v":0.84192508474401329},272697.50713956356,-901.221744624959,1833.9515848460596,71.264948531413594,1003.9947887525142,85,1088.9947887525141,273598.72888418852]
[null,"",24,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G58=8,G58=1),Deudas_fx!$I$24,IF(D58=\"Pg\",0,1)),IF(D58=\"PG\",0,1))","v":1},7,4,2027,"2027-04-07",31,241727.61634964083,0,0,0,0,{"$f":"IF(OR(D58=\"PG\",D58=0),0,E58*((1+$I$8)^-SUMIF(D$35:D58,\"PP\",J$35:J58)))","v":0.83546040581546799},407.37197465636859,1870.4383318633757,1800.4984748672523,69.93985699612341,85,0,2277.8103065197442,2362.8103065197442,241320.24437498447,{"$error":"#VALUE!"},2362.8103065197442,"2027-04-07",241727.61634964083,407.37197465636859,1800.4984748672523,69.93985699612341,85,0,2362.8103065197442,null,{"$f":"IF(OR(D58=\"PG\",D58=0),0,E58*((1+$I$8)^-SUMIF(D$50:D58,\"PP\",J$50:J58)))","v":0.93413951057860722},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL58)","v":0.83546040581560355},273598.72888418852,-1113.0556243615351,2037.8891808914007,79.161232222648863,1003.9947887525144,85,1088.9947887525145,274711.78450855007]
[null,"",25,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G59=8,G59=1),Deudas_fx!$I$24,IF(D59=\"Pg\",0,1)),IF(D59=\"PG\",0,1))","v":1},7,5,2027,"2027-05-07",30,241320.24437498447,0,0,0,0,{"$f":"IF(OR(D59=\"PG\",D59=0),0,E59*((1+$I$8)^-SUMIF(D$35:D59,\"PP\",J$35:J59)))","v":0.8292515314888107},470.96761415600986,1806.8426923637344,1739.2730239397429,67.569668423991544,85,0,2277.8103065197442,2362.8103065197442,240849.27676082845,{"$error":"#VALUE!"},2362.8103065197442,"2027-05-07",241320.24437498447,470.96761415600986,1739.2730239397429,67.569668423991544,85,0,2362.8103065197442,null,{"$f":"IF(OR(D59=\"PG\",D59=0),0,E59*((1+$I$8)^-SUMIF(D$50:D59,\"PP\",J$50:J59)))","v":0.92719728472999074},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL59)","v":0.82925153148895103},274711.78450855007,-1052.8611606148565,1979.9366497061199,76.919299661250975,1003.9947887525143,85,1088.9947887525143,275764.64566916495]
[null,"",26,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G60=8,G60=1),Deudas_fx!$I$24,IF(D60=\"Pg\",0,1)),IF(D60=\"PG\",0,1))","v":1},7,6,2027,"2027-06-07",31,240849.27676082845,0,0,0,0,{"$f":"IF(OR(D60=\"PG\",D60=0),0,E60*((1+$I$8)^-SUMIF(D$35:D60,\"PP\",J$35:J60)))","v":0.82288416579427082},414.16838484779419,1863.6419216719501,1793.9561975968525,69.685724075097497,85,0,2277.8103065197442,2362.8103065197442,240435.10837598066,{"$error":"#VALUE!"},2362.8103065197442,"2027-06-07",240849.27676082845,414.16838484779419,1793.9561975968525,69.685724075097497,85,0,2362.8103065197442,null,{"$f":"IF(OR(D60=\"PG\",D60=0),0,E60*((1+$I$8)^-SUMIF(D$50:D60,\"PP\",J$50:J60)))","v":0.92007784755239386},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL60)","v":0.82288416579441559},275764.64566916495,-1129.8150407634516,2054.0219253702062,79.787904145759398,1003.994788752514,85,1088.9947887525141,276894.46070992842]
[null,"",27,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G61=8,G61=1),Deudas_fx!$I$24,IF(D61=\"Pg\",0,1)),IF(D61=\"PG\",0,1))","v":1},7,7,2027,"2027-07-07",30,240435.10837598066,0,0,0,0,{"$f":"IF(OR(D61=\"PG\",D61=0),0,E61*((1+$I$8)^-SUMIF(D$35:D61,\"PP\",J$35:J61)))","v":0.81676875405812033},477.59491355929981,1800.2153929604444,1732.8935626161704,67.321830344274161,85,0,2277.8103065197442,2362.8103065197442,239957.51346242137,{"$error":"#VALUE!"},2362.8103065197442,"2027-07-07",240435.10837598066,477.59491355929981,1732.8935626161704,67.321830344274161,85,0,2362.8103065197442,null,{"$f":"IF(OR(D61=\"PG\",D61=0),0,E61*((1+$I$8)^-SUMIF(D$50:D61,\"PP\",J$50:J61)))","v":0.91324012348261219},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL61)","v":0.81676875405826976},276894.46070992842,-1069.2035630290054,1995.6679027838918,77.530448997627829,1003.9947887525142,85,1088.9947887525141,277963.66427295742]
[null,"",28,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G62=8,G62=1),Deudas_fx!$I$24,IF(D62=\"Pg\",0,1)),IF(D62=\"PG\",0,1))","v":1},7,8,2027,"2027-08-07",31,239957.51346242137,0,0,0,0,{"$f":"IF(OR(D62=\"PG\",D62=0),0,E62*((1+$I$8)^-SUMIF(D$35:D62,\"PP\",J$35:J62)))","v":0.81049723673499308},421.06866492947483,1856.7416415902694,1787.3139343628407,69.427707227428854,85,0,2277.8103065197442,2362.8103065197442,239536.44479749189,{"$error":"#VALUE!"},2362.8103065197442,"2027-08-07",239957.51346242137,421.06866492947483,1787.3139343628407,69.427707227428854,85,0,2362.8103065197442,null,{"$f":"IF(OR(D62=\"PG\",D62=0),0,E62*((1+$I$8)^-SUMIF(D$50:D62,\"PP\",J$50:J62)))","v":0.90622785565755237},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL62)","v":0.81049723673514673},277963.66427295742,-1146.8305921974456,2070.4012274215124,80.424153528447221,1003.9947887525141,85,1088.9947887525141,279110.49486515485]
[null,"",29,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G63=8,G63=1),Deudas_fx!$I$24,IF(D63=\"Pg\",0,1)),IF(D63=\"PG\",0,1))","v":1},7,9,2027,"2027-09-07",31,239536.44479749189,0,0,0,0,{"$f":"IF(OR(D63=\"PG\",D63=0),0,E63*((1+$I$8)^-SUMIF(D$35:D63,\"PP\",J$35:J63)))","v":0.80427387493855429},424.32680722667692,1853.4834992930673,1784.1776212660229,69.305878027044429,85,0,2277.8103065197442,2362.8103065197442,239112.11799026522,{"$error":"#VALUE!"},2362.8103065197442,"2027-09-07",239536.44479749189,424.32680722667692,1784.1776212660229,69.305878027044429,85,0,2362.8103065197442,null,{"$f":"IF(OR(D63=\"PG\",D63=0),0,E63*((1+$I$8)^-SUMIF(D$50:D63,\"PP\",J$50:J63)))","v":0.89926943117422209},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL63)","v":0.80427387493871272},279110.49486515485,-1155.7045302778051,2078.9433491838677,80.755969846451421,1003.994788752514,85,1088.9947887525141,280266.19939543266]
[null,"",30,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G64=8,G64=1),Deudas_fx!$I$24,IF(D64=\"Pg\",0,1)),IF(D64=\"PG\",0,1))","v":1},7,10,2027,"2027-10-07",30,239112.11799026522,0,0,0,0,{"$f":"IF(OR(D64=\"PG\",D64=0),0,E64*((1+$I$8)^-SUMIF(D$35:D64,\"PP\",J$35:J64)))","v":0.79829676892736878},487.50057032128666,1790.3097361984576,1723.3583431621782,66.951393036279342,85,0,2277.8103065197442,2362.8103065197442,238624.61741994394,{"$error":"#VALUE!"},2362.8103065197442,"2027-10-07",239112.11799026522,487.50057032128666,1723.3583431621782,66.951393036279342,85,0,2362.8103065197442,null,{"$f":"IF(OR(D64=\"PG\",D64=0),0,E64*((1+$I$8)^-SUMIF(D$50:D64,\"PP\",J$50:J64)))","v":0.89258634859472497},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL64)","v":0.79829676892753121},280266.19939543266,-1094.4488607048891,2019.9691136278482,78.474535829554995,1003.9947887525141,85,1088.9947887525141,281360.64825613756]
[null,"",31,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G65=8,G65=1),Deudas_fx!$I$24,IF(D65=\"Pg\",0,1)),IF(D65=\"PG\",0,1))","v":1},7,11,2027,"2027-11-07",31,238624.61741994394,0,0,0,0,{"$f":"IF(OR(D65=\"PG\",D65=0),0,E65*((1+$I$8)^-SUMIF(D$35:D65,\"PP\",J$35:J65)))","v":0.79216708780226508},431.38233900564114,1846.4279675141031,1777.3859115416253,69.042055972477797,85,0,2277.8103065197442,2362.8103065197442,238193.23508093829,{"$error":"#VALUE!"},2362.8103065197442,"2027-11-07",238624.61741994394,431.38233900564114,1777.3859115416253,69.042055972477797,85,0,2362.8103065197442,null,{"$f":"IF(OR(D65=\"PG\",D65=0),0,E65*((1+$I$8)^-SUMIF(D$50:D65,\"PP\",J$50:J65)))","v":0.88573266972933529},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL65)","v":0.79216708780243172},281360.64825613756,-1173.1157521258658,2095.7035266508137,81.407014227566066,1003.994788752514,85,1088.9947887525141,282533.76400826342]
[null,"",32,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G66=8,G66=1),Deudas_fx!$I$24,IF(D66=\"Pg\",0,1)),IF(D66=\"PG\",0,1))","v":1},7,12,2027,"2027-12-07",30,238193.23508093829,0,0,0,0,{"$f":"IF(OR(D66=\"PG\",D66=0),0,E66*((1+$I$8)^-SUMIF(D$35:D66,\"PP\",J$35:J66)))","v":0.78627995555800534},494.38054375308639,1783.4297627666579,1716.7356569449862,66.694105821671627,85,0,2277.8103065197442,2362.8103065197442,237698.85453718519,{"$error":"#VALUE!"},2362.8103065197442,"2027-12-07",238193.23508093829,494.38054375308639,1716.7356569449862,66.694105821671627,85,0,2362.8103065197442,null,{"$f":"IF(OR(D66=\"PG\",D66=0),0,E66*((1+$I$8)^-SUMIF(D$50:D66,\"PP\",J$50:J66)))","v":0.87915018802812739},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL66)","v":0.7862799555581762},282533.76400826342,-1111.4268501013748,2036.3121849327508,79.109453921138169,1003.9947887525142,85,1088.9947887525141,283645.1908583648]
[null,"",33,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G67=8,G67=1),Deudas_fx!$I$24,IF(D67=\"Pg\",0,1)),IF(D67=\"PG\",0,1))","v":1},7,1,2028,{"$f":"DATE(H67,G67,F67)","v":"2028-01-07"},31,237698.85453718519,0,0,0,0,{"$f":"IF(OR(D67=\"PG\",D67=0),0,E67*((1+$I$8)^-SUMIF(D$35:D67,\"PP\",J$35:J67)))","v":0.78024254492297662},438.54570084355237,1839.2646056761919,1770.4904037644549,68.774201911736924,85,0,2277.8103065197442,2362.8103065197442,237260.30883634163,{"$error":"#VALUE!"},2362.8103065197442,"2028-01-07",237698.85453718519,438.54570084355237,1770.4904037644549,68.774201911736924,85,0,2362.8103065197442,null,{"$f":"IF(OR(D67=\"PG\",D67=0),0,E67*((1+$I$8)^-SUMIF(D$50:D67,\"PP\",J$50:J67)))","v":0.87239967803805407},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL67)","v":0.7802425449231517},283645.1908583648,-1190.7930705825206,2112.7198507812341,82.068008553800667,1003.9947887525141,85,1088.9947887525141,284835.9839289473]
[null,"",34,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G68=8,G68=1),Deudas_fx!$I$24,IF(D68=\"Pg\",0,1)),IF(D68=\"PG\",0,1))","v":1},7,2,2028,"2028-02-07",31,237260.30883634163,0,0,0,0,{"$f":"IF(OR(D68=\"PG\",D68=0),0,E68*((1+$I$8)^-SUMIF(D$35:D68,\"PP\",J$35:J68)))","v":0.77425149223834233},441.93907683227371,1835.8712296874705,1767.2239136651758,68.647316022294731,85,0,2277.8103065197442,2362.8103065197442,236818.36975950937,{"$error":"#VALUE!"},2362.8103065197442,"2028-02-07",237260.30883634163,441.93907683227371,1767.2239136651758,68.647316022294731,85,0,2362.8103065197442,null,{"$f":"IF(OR(D68=\"PG\",D68=0),0,E68*((1+$I$8)^-SUMIF(D$50:D68,\"PP\",J$50:J68)))","v":0.86570100149549256},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL68)","v":0.77425149223852119},284835.9839289473,-1200.0071812338795,2121.5894253041761,82.412544682217415,1003.9947887525141,85,1088.9947887525141,286035.9911101812]
[null,"",35,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G69=8,G69=1),Deudas_fx!$I$24,IF(D69=\"Pg\",0,1)),IF(D69=\"PG\",0,1))","v":1},7,3,2028,"2028-03-07",29,236818.36975950937,0,0,0,0,{"$f":"IF(OR(D69=\"PG\",D69=0),0,E69*((1+$I$8)^-SUMIF(D$35:D69,\"PP\",J$35:J69)))","v":0.76868861189794557},563.97683135623197,1713.8334751635123,1649.7346364162242,64.098838747288013,85,0,2277.8103065197442,2362.8103065197442,236254.39292815313,{"$error":"#VALUE!"},2362.8103065197442,"2028-03-07",236818.36975950937,563.97683135623197,1649.7346364162242,64.098838747288013,85,0,2362.8103065197442,null,{"$f":"IF(OR(D69=\"PG\",D69=0),0,E69*((1+$I$8)^-SUMIF(D$50:D69,\"PP\",J$50:J69)))","v":0.85948107020681175},29,6.96624437576987E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL69)","v":0.7686886118981282},286035.9911101812,-1066.0222338458848,1992.5966143390604,77.420408259338558,1003.9947887525141,85,1088.9947887525141,287102.0133440271]
[null,"",36,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G70=8,G70=1),Deudas_fx!$I$24,IF(D70=\"Pg\",0,1)),IF(D70=\"PG\",0,1))","v":1},7,4,2028,"2028-04-07",31,236254.39292815313,0,0,0,0,{"$f":"IF(OR(D70=\"PG\",D70=0),0,E70*((1+$I$8)^-SUMIF(D$35:D70,\"PP\",J$35:J70)))","v":0.76278627550021205},449.72264621387671,1828.0876603058675,1759.7313892863376,68.356271019529856,85,0,2277.8103065197442,2362.8103065197442,235804.67028193927,{"$error":"#VALUE!"},2362.8103065197442,"2028-04-07",236254.39292815313,449.72264621387671,1759.7313892863376,68.356271019529856,85,0,2362.8103065197442,null,{"$f":"IF(OR(D70=\"PG\",D70=0),0,E70*((1+$I$8)^-SUMIF(D$50:D70,\"PP\",J$50:J70)))","v":0.85288158853721985},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL70)","v":0.76278627550039879},287102.0133440271,-1217.5412484749372,2138.4678547011472,83.068182526304099,1003.9947887525141,85,1088.9947887525141,288319.55459250201]
[null,"",37,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G71=8,G71=1),Deudas_fx!$I$24,IF(D71=\"Pg\",0,1)),IF(D71=\"PG\",0,1))","v":1},7,5,2028,"2028-05-07",30,235804.67028193927,0,0,0,0,{"$f":"IF(OR(D71=\"PG\",D71=0),0,E71*((1+$I$8)^-SUMIF(D$35:D71,\"PP\",J$35:J71)))","v":0.75711749204893974},512.26450066472648,1765.5458058550178,1699.520498177056,66.025307677961848,85,0,2277.8103065197442,2362.8103065197442,235292.40578127455,{"$error":"#VALUE!"},2362.8103065197442,"2028-05-07",235804.67028193927,512.26450066472648,1699.520498177056,66.025307677961848,85,0,2362.8103065197442,null,{"$f":"IF(OR(D71=\"PG\",D71=0),0,E71*((1+$I$8)^-SUMIF(D$50:D71,\"PP\",J$50:J71)))","v":0.84654324555664651},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL71)","v":0.75711749204913004},288319.55459250201,-1154.746934845007,2078.0122483128202,80.729475284700911,1003.9947887525142,85,1088.9947887525141,289474.30152734701]
[null,"",38,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G72=8,G72=1),Deudas_fx!$I$24,IF(D72=\"Pg\",0,1)),IF(D72=\"PG\",0,1))","v":1},7,6,2028,"2028-06-07",31,235292.40578127455,0,0,0,0,{"$f":"IF(OR(D72=\"PG\",D72=0),0,E72*((1+$I$8)^-SUMIF(D$35:D72,\"PP\",J$35:J72)))","v":0.75130400390626106},457.16630392023899,1820.6440025995053,1752.5660665278015,68.077936071703775,85,0,2277.8103065197442,2362.8103065197442,234835.23947735431,{"$error":"#VALUE!"},2362.8103065197442,"2028-06-07",235292.40578127455,457.16630392023899,1752.5660665278015,68.077936071703775,85,0,2362.8103065197442,null,{"$f":"IF(OR(D72=\"PG\",D72=0),0,E72*((1+$I$8)^-SUMIF(D$50:D72,\"PP\",J$50:J72)))","v":0.84004310631539048},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL72)","v":0.75130400390645491},289474.30152734701,-1235.8975241016738,2156.1377482801868,83.754564574001122,1003.9947887525142,85,1088.9947887525141,290710.19905144867]
[null,"",39,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G73=8,G73=1),Deudas_fx!$I$24,IF(D73=\"Pg\",0,1)),IF(D73=\"PG\",0,1))","v":1},7,7,2028,"2028-07-07",30,234835.23947735431,0,0,0,0,{"$f":"IF(OR(D73=\"PG\",D73=0),0,E73*((1+$I$8)^-SUMIF(D$35:D73,\"PP\",J$35:J73)))","v":0.74572055302229578},519.52294253127275,1758.2873639884715,1692.5334969357893,65.753867052682082,85,0,2277.8103065197442,2362.8103065197442,234315.71653482303,{"$error":"#VALUE!"},2362.8103065197442,"2028-07-07",234835.23947735431,519.52294253127275,1692.5334969357893,65.753867052682082,85,0,2362.8103065197442,null,{"$f":"IF(OR(D73=\"PG\",D73=0),0,E73*((1+$I$8)^-SUMIF(D$50:D73,\"PP\",J$50:J73)))","v":0.83380017482542212},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL73)","v":0.74572055302249329},290710.19905144867,-1172.6464628430629,2095.2423958623808,81.398855733196015,1003.994788752514,85,1088.9947887525141,291882.84551429172]
[null,"",40,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G74=8,G74=1),Deudas_fx!$I$24,IF(D74=\"Pg\",0,1)),IF(D74=\"PG\",0,1))","v":1},7,8,2028,"2028-08-07",31,234315.71653482303,0,0,0,0,{"$f":"IF(OR(D74=\"PG\",D74=0),0,E74*((1+$I$8)^-SUMIF(D$35:D74,\"PP\",J$35:J74)))","v":0.7399945756960884},464.72372343427287,1813.0865830854714,1745.29123576907,67.795347316401347,85,0,2277.8103065197442,2362.8103065197442,233850.99281138877,{"$error":"#VALUE!"},2362.8103065197442,"2028-08-07",234315.71653482303,464.72372343427287,1745.29123576907,67.795347316401347,85,0,2362.8103065197442,null,{"$f":"IF(OR(D74=\"PG\",D74=0),0,E74*((1+$I$8)^-SUMIF(D$50:D74,\"PP\",J$50:J74)))","v":0.82739788260444425},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL74)","v":0.73999457569628968},291882.84551429172,-1254.5343396430319,2174.0776917613325,84.451436634213437,1003.9947887525141,85,1088.9947887525141,293137.37985393475]
[null,"",41,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G75=8,G75=1),Deudas_fx!$I$24,IF(D75=\"Pg\",0,1)),IF(D75=\"PG\",0,1))","v":1},7,9,2028,"2028-09-07",31,233850.99281138877,0,0,0,0,{"$f":"IF(OR(D75=\"PG\",D75=0),0,E75*((1+$I$8)^-SUMIF(D$35:D75,\"PP\",J$35:J75)))","v":0.73431256499545872},468.31965955098212,1809.4906469687621,1741.8297597163391,67.660887252423024,85,0,2277.8103065197442,2362.8103065197442,233382.67315183778,{"$error":"#VALUE!"},2362.8103065197442,"2028-09-07",233850.99281138877,468.31965955098212,1741.8297597163391,67.660887252423024,85,0,2362.8103065197442,null,{"$f":"IF(OR(D75=\"PG\",D75=0),0,E75*((1+$I$8)^-SUMIF(D$50:D75,\"PP\",J$50:J75)))","v":0.8210447500585546},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL75)","v":0.73431256499566344},293137.37985393475,-1264.2416670594953,2183.4220405755314,84.814415236478098,1003.9947887525142,85,1088.9947887525141,294401.62152099423]
[null,"",42,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G76=8,G76=1),Deudas_fx!$I$24,IF(D76=\"Pg\",0,1)),IF(D76=\"PG\",0,1))","v":1},7,10,2028,"2028-10-07",30,233382.67315183778,0,0,0,0,{"$f":"IF(OR(D76=\"PG\",D76=0),0,E76*((1+$I$8)^-SUMIF(D$35:D76,\"PP\",J$35:J76)))","v":0.72885538904695635},530.39877624854262,1747.4115302712016,1682.0643817896582,65.347148481543499,85,0,2277.8103065197442,2362.8103065197442,232852.27437558924,{"$error":"#VALUE!"},2362.8103065197442,"2028-10-07",233382.67315183778,530.39877624854262,1682.0643817896582,65.347148481543499,85,0,2362.8103065197442,null,{"$f":"IF(OR(D76=\"PG\",D76=0),0,E76*((1+$I$8)^-SUMIF(D$50:D76,\"PP\",J$50:J76)))","v":0.8149430082714022},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL76)","v":0.72885538904716474},294401.62152099423,-1200.2853363689887,2121.8476710968494,82.432454024653424,1003.9947887525141,85,1088.9947887525141,295601.90685736324]
[null,"",43,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G77=8,G77=1),Deudas_fx!$I$24,IF(D77=\"Pg\",0,1)),IF(D77=\"PG\",0,1))","v":1},7,11,2028,"2028-11-07",31,232852.27437558924,0,0,0,0,{"$f":"IF(OR(D77=\"PG\",D77=0),0,E77*((1+$I$8)^-SUMIF(D$35:D77,\"PP\",J$35:J77)))","v":0.72325891002428133},476.04753637890758,1801.7627701408367,1734.3908454225007,67.37192471833599,85,0,2277.8103065197442,2362.8103065197442,232376.22683921034,{"$error":"#VALUE!"},2362.8103065197442,"2028-11-07",232852.27437558924,476.04753637890758,1734.3908454225007,67.37192471833599,85,0,2362.8103065197442,null,{"$f":"IF(OR(D77=\"PG\",D77=0),0,E77*((1+$I$8)^-SUMIF(D$50:D77,\"PP\",J$50:J77)))","v":0.80868550984440968},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL77)","v":0.72325891002449294},295601.90685736324,-1283.3116676110974,2201.7789713141519,85.527485049459472,1003.9947887525141,85,1088.9947887525141,296885.21852497436]
[null,"",44,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G78=8,G78=1),Deudas_fx!$I$24,IF(D78=\"Pg\",0,1)),IF(D78=\"PG\",0,1))","v":1},7,12,2028,"2028-12-07",30,232376.22683921034,0,0,0,0,{"$f":"IF(OR(D78=\"PG\",D78=0),0,E78*((1+$I$8)^-SUMIF(D$35:D78,\"PP\",J$35:J78)))","v":0.71788388130153435},537.93436519151373,1739.8759413282305,1674.8105978142185,65.065343514012014,85,0,2277.8103065197442,2362.8103065197442,231838.29247401882,{"$error":"#VALUE!"},2362.8103065197442,"2028-12-07",232376.22683921034,537.93436519151373,1674.8105978142185,65.065343514012014,85,0,2362.8103065197442,null,{"$f":"IF(OR(D78=\"PG\",D78=0),0,E78*((1+$I$8)^-SUMIF(D$50:D78,\"PP\",J$50:J78)))","v":0.80267561797465437},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL78)","v":0.7178838813017494},296885.21852497436,-1218.8808301247668,2139.7477576915235,83.127861185757524,1003.9947887525142,85,1088.9947887525141,298104.09935509914]
[null,"",45,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G79=8,G79=1),Deudas_fx!$I$24,IF(D79=\"Pg\",0,1)),IF(D79=\"PG\",0,1))","v":1},7,1,2029,"2029-01-07",31,231838.29247401882,0,0,0,0,{"$f":"IF(OR(D79=\"PG\",D79=0),0,E79*((1+$I$8)^-SUMIF(D$35:D79,\"PP\",J$35:J79)))","v":0.71237164644288309},483.89351875011425,1793.91678776963,1726.8382418148108,67.078545954819305,85,0,2277.8103065197442,2362.8103065197442,231354.3989552687,{"$error":"#VALUE!"},2362.8103065197442,"2029-01-07",231838.29247401882,483.89351875011425,1726.8382418148108,67.078545954819305,85,0,2362.8103065197442,null,{"$f":"IF(OR(D79=\"PG\",D79=0),0,E79*((1+$I$8)^-SUMIF(D$50:D79,\"PP\",J$50:J79)))","v":0.79651231407992462},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL79)","v":0.71237164644310158},298104.09935509914,-1302.6731159724488,2220.4164519795027,86.251452745460298,1003.9947887525141,85,1088.9947887525141,299406.77247107157]
[null,"",46,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G80=8,G80=1),Deudas_fx!$I$24,IF(D80=\"Pg\",0,1)),IF(D80=\"PG\",0,1))","v":1},7,2,2029,"2029-02-07",31,231354.3989552687,0,0,0,0,{"$f":"IF(OR(D80=\"PG\",D80=0),0,E80*((1+$I$8)^-SUMIF(D$35:D80,\"PP\",J$35:J80)))","v":0.70690173699914682},487.63778678071162,1790.1725197390326,1723.2339803089696,66.938539430063031,85,0,2277.8103065197442,2362.8103065197442,230866.76116848798,{"$error":"#VALUE!"},2362.8103065197442,"2029-02-07",231354.3989552687,487.63778678071162,1723.2339803089696,66.938539430063031,85,0,2362.8103065197442,null,{"$f":"IF(OR(D80=\"PG\",D80=0),0,E80*((1+$I$8)^-SUMIF(D$50:D80,\"PP\",J$50:J80)))","v":0.79039633480057891},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL80)","v":0.70690173699936842},299406.77247107157,-1312.7529312901922,2230.1193605423637,86.628359500342725,1003.9947887525142,85,1088.9947887525141,300719.52540236176]
[null,"",47,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G81=8,G81=1),Deudas_fx!$I$24,IF(D81=\"Pg\",0,1)),IF(D81=\"PG\",0,1))","v":1},7,3,2029,"2029-03-07",28,230866.76116848798,0,0,0,0,{"$f":"IF(OR(D81=\"PG\",D81=0),0,E81*((1+$I$8)^-SUMIF(D$35:D81,\"PP\",J$35:J81)))","v":0.70199728284935736},664.84664213092833,1612.9636643888159,1552.6304841376809,60.333180251134962,85,0,2277.8103065197442,2362.8103065197442,230201.91452635705,{"$error":"#VALUE!"},2362.8103065197442,"2029-03-07",230866.76116848798,664.84664213092833,1552.6304841376809,60.333180251134962,85,0,2362.8103065197442,null,{"$f":"IF(OR(D81=\"PG\",D81=0),0,E81*((1+$I$8)^-SUMIF(D$50:D81,\"PP\",J$50:J81)))","v":0.78491259868663654},28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL81)","v":0.70199728284958185},300719.52540236176,-1096.9991576746695,2022.4059104565342,78.588035970649372,1003.9947887525141,85,1088.9947887525141,301816.52456003643]
[null,"",48,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G82=8,G82=1),Deudas_fx!$I$24,IF(D82=\"Pg\",0,1)),IF(D82=\"PG\",0,1))","v":1},7,4,2029,"2029-04-07",31,230201.91452635705,0,0,0,0,{"$f":"IF(OR(D82=\"PG\",D82=0),0,E82*((1+$I$8)^-SUMIF(D$35:D82,\"PP\",J$35:J82)))","v":0.69660703242865563},496.55547308095629,1781.254833438788,1714.6497461701517,66.605087268636197,85,0,2277.8103065197442,2362.8103065197442,229705.3590532761,{"$error":"#VALUE!"},2362.8103065197442,"2029-04-07",230201.91452635705,496.55547308095629,1714.6497461701517,66.605087268636197,85,0,2362.8103065197442,null,{"$f":"IF(OR(D82=\"PG\",D82=0),0,E82*((1+$I$8)^-SUMIF(D$50:D82,\"PP\",J$50:J82)))","v":0.7788856872317772},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL82)","v":0.69660703242888322},301816.52456003643,-1331.399094875276,2248.0683025230505,87.325581104739527,1003.9947887525141,85,1088.9947887525141,303147.92365491169]
[null,"",49,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G83=8,G83=1),Deudas_fx!$I$24,IF(D83=\"Pg\",0,1)),IF(D83=\"PG\",0,1))","v":1},7,5,2029,"2029-05-07",30,229705.3590532761,0,0,0,0,{"$f":"IF(OR(D83=\"PG\",D83=0),0,E83*((1+$I$8)^-SUMIF(D$35:D83,\"PP\",J$35:J83)))","v":0.69143007192961969},557.93201583944801,1719.8782906802962,1655.5607901463347,64.317500533961535,85,0,2277.8103065197442,2362.8103065197442,229147.42703743666,{"$error":"#VALUE!"},2362.8103065197442,"2029-05-07",229705.3590532761,557.93201583944801,1655.5607901463347,64.317500533961535,85,0,2362.8103065197442,null,{"$f":"IF(OR(D83=\"PG\",D83=0),0,E83*((1+$I$8)^-SUMIF(D$50:D83,\"PP\",J$50:J83)))","v":0.7730972581055231},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL83)","v":0.69143007192985029},303147.92365491169,-1265.7717282662124,2184.8850983966126,84.881418622113912,1003.9947887525141,85,1088.9947887525141,304413.6953831779]
[null,"",50,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G84=8,G84=1),Deudas_fx!$I$24,IF(D84=\"Pg\",0,1)),IF(D84=\"PG\",0,1))","v":1},7,6,2029,"2029-06-07",31,229147.42703743666,0,0,0,0,{"$f":"IF(OR(D84=\"PG\",D84=0),0,E84*((1+$I$8)^-SUMIF(D$35:D84,\"PP\",J$35:J84)))","v":0.68612096130033462},504.71487931484808,1773.0954272048962,1706.7954383163831,66.299988888513113,85,0,2277.8103065197442,2362.8103065197442,228642.71215812181,{"$error":"#VALUE!"},2362.8103065197442,"2029-06-07",229147.42703743666,504.71487931484808,1706.7954383163831,66.299988888513113,85,0,2362.8103065197442,null,{"$f":"IF(OR(D84=\"PG\",D84=0),0,E84*((1+$I$8)^-SUMIF(D$50:D84,\"PP\",J$50:J84)))","v":0.76716107014218438},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL84)","v":0.68612096130056821},304413.6953831779,-1351.4954658872434,2267.4132254435335,88.077029196223961,1003.9947887525141,85,1088.9947887525141,305765.19084906514]
[null,"",51,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G85=8,G85=1),Deudas_fx!$I$24,IF(D85=\"Pg\",0,1)),IF(D85=\"PG\",0,1))","v":1},7,7,2029,"2029-07-07",30,228642.71215812181,0,0,0,0,{"$f":"IF(OR(D85=\"PG\",D85=0),0,E85*((1+$I$8)^-SUMIF(D$35:D85,\"PP\",J$35:J85)))","v":0.68102192992560318},565.88839671435312,1711.9219098053911,1647.9019504020685,64.019959403322758,85,0,2277.8103065197442,2362.8103065197442,228076.82376140746,{"$error":"#VALUE!"},2362.8103065197442,"2029-07-07",228642.71215812181,565.88839671435312,1647.9019504020685,64.019959403322758,85,0,2362.8103065197442,null,{"$f":"IF(OR(D85=\"PG\",D85=0),0,E85*((1+$I$8)^-SUMIF(D$50:D85,\"PP\",J$50:J85)))","v":0.76145977461739245},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL85)","v":0.68102192992583943},305765.19084906514,-1285.3680539535478,2203.7485892695959,85.614253436465987,1003.9947887525141,85,1088.9947887525141,307050.55890301871]
[null,"",52,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G86=8,G86=1),Deudas_fx!$I$24,IF(D86=\"Pg\",0,1)),IF(D86=\"PG\",0,1))","v":1},7,8,2029,"2029-08-07",31,228076.82376140746,0,0,0,0,{"$f":"IF(OR(D86=\"PG\",D86=0),0,E86*((1+$I$8)^-SUMIF(D$35:D86,\"PP\",J$35:J86)))","v":0.67579273768515891},512.99898617836448,1764.8113203413798,1698.8210926673933,65.990227673986595,85,0,2277.8103065197442,2362.8103065197442,227563.82477522909,{"$error":"#VALUE!"},2362.8103065197442,"2029-08-07",228076.82376140746,512.99898617836448,1698.8210926673933,65.990227673986595,85,0,2362.8103065197442,null,{"$f":"IF(OR(D86=\"PG\",D86=0),0,E86*((1+$I$8)^-SUMIF(D$50:D86,\"PP\",J$50:J86)))","v":0.75561294447893446},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL86)","v":0.67579273768539805},307050.55890301871,-1371.8989707820608,2287.0537978266216,88.839961707953236,1003.994788752514,85,1088.9947887525141,308422.45787380077]
[null,"",53,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G87=8,G87=1),Deudas_fx!$I$24,IF(D87=\"Pg\",0,1)),IF(D87=\"PG\",0,1))","v":1},7,9,2029,"2029-09-07",31,227563.82477522909,0,0,0,0,{"$f":"IF(OR(D87=\"PG\",D87=0),0,E87*((1+$I$8)^-SUMIF(D$35:D87,\"PP\",J$35:J87)))","v":0.67060369753128635},516.96846630002005,1760.8418402197242,1695.0000402524031,65.841799967321194,85,0,2277.8103065197442,2362.8103065197442,227046.85630892907,{"$error":"#VALUE!"},2362.8103065197442,"2029-09-07",227563.82477522909,516.96846630002005,1695.0000402524031,65.841799967321194,85,0,2362.8103065197442,null,{"$f":"IF(OR(D87=\"PG\",D87=0),0,E87*((1+$I$8)^-SUMIF(D$50:D87,\"PP\",J$50:J87)))","v":0.74981100892822483},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL87)","v":0.67060369753152838},308422.45787380077,-1382.514441455809,2297.2723323981627,89.236897810160272,1003.994788752514,85,1088.9947887525141,309804.9723152566]
[null,"",54,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G88=8,G88=1),Deudas_fx!$I$24,IF(D88=\"Pg\",0,1)),IF(D88=\"PG\",0,1))","v":1},7,10,2029,"2029-10-07",30,227046.85630892907,0,0,0,0,{"$f":"IF(OR(D88=\"PG\",D88=0),0,E88*((1+$I$8)^-SUMIF(D$35:D88,\"PP\",J$35:J88)))","v":0.66561998549420975},577.83708542320096,1699.9732210965433,1636.4001013309878,63.573119765555425,85,0,2277.8103065197442,2362.8103065197442,226469.01922350586,{"$error":"#VALUE!"},2362.8103065197442,"2029-10-07",227046.85630892907,577.83708542320096,1636.4001013309878,63.573119765555425,85,0,2362.8103065197442,null,{"$f":"IF(OR(D88=\"PG\",D88=0),0,E88*((1+$I$8)^-SUMIF(D$50:D88,\"PP\",J$50:J88)))","v":0.74423865350506702},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL88)","v":0.66561998549445445},309804.9723152566,-1315.6152039174451,2232.8646004229763,86.745392246982789,1003.994788752514,85,1088.9947887525141,311120.58751917403]
[null,"",55,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G89=8,G89=1),Deudas_fx!$I$24,IF(D89=\"Pg\",0,1)),IF(D89=\"PG\",0,1))","v":1},7,11,2029,"2029-11-07",31,226469.01922350586,0,0,0,0,{"$f":"IF(OR(D89=\"PG\",D89=0),0,E89*((1+$I$8)^-SUMIF(D$35:D89,\"PP\",J$35:J89)))","v":0.66050905630047418},525.43984537041138,1752.3704611493329,1686.8454249216388,65.525036227693988,85,0,2277.8103065197442,2362.8103065197442,225943.57937813544,{"$error":"#VALUE!"},2362.8103065197442,"2029-11-07",226469.01922350586,525.43984537041138,1686.8454249216388,65.525036227693988,85,0,2362.8103065197442,null,{"$f":"IF(OR(D89=\"PG\",D89=0),0,E89*((1+$I$8)^-SUMIF(D$50:D89,\"PP\",J$50:J89)))","v":0.73852405486890749},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL89)","v":0.66050905630072165},311120.58751917403,-1403.3920109667063,2317.3692430650103,90.017556654210011,1003.9947887525141,85,1088.9947887525141,312523.97953014076]
[null,"",56,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G90=8,G90=1),Deudas_fx!$I$24,IF(D90=\"Pg\",0,1)),IF(D90=\"PG\",0,1))","v":1},7,12,2029,"2029-12-07",30,225943.57937813544,0,0,0,0,{"$f":"IF(OR(D90=\"PG\",D90=0),0,E90*((1+$I$8)^-SUMIF(D$35:D90,\"PP\",J$35:J90)))","v":0.65560036440599034},586.09767651128368,1691.7126300084606,1628.4484277835227,63.264202224937804,85,0,2277.8103065197442,2362.8103065197442,225357.48170162417,{"$error":"#VALUE!"},2362.8103065197442,"2029-12-07",225943.57937813544,586.09767651128368,1628.4484277835227,63.264202224937804,85,0,2362.8103065197442,null,{"$f":"IF(OR(D90=\"PG\",D90=0),0,E90*((1+$I$8)^-SUMIF(D$50:D90,\"PP\",J$50:J90)))","v":0.73303558047565531},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL90)","v":0.65560036440624025},312523.97953014076,-1335.973290034181,2252.4613645195559,87.506714267139046,1003.994788752514,85,1088.9947887525141,313859.95282017492]
[null,"",57,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G91=8,G91=1),Deudas_fx!$I$24,IF(D91=\"Pg\",0,1)),IF(D91=\"PG\",0,1))","v":1},7,1,2030,"2030-01-07",31,225357.48170162417,0,0,0,0,{"$f":"IF(OR(D91=\"PG\",D91=0),0,E91*((1+$I$8)^-SUMIF(D$35:D91,\"PP\",J$35:J91)))","v":0.65056637036301035},534.04069296750481,1743.7696135522394,1678.5661821808717,65.203431371367657,85,0,2277.8103065197442,2362.8103065197442,224823.44100865666,{"$error":"#VALUE!"},2362.8103065197442,"2030-01-07",225357.48170162417,534.04069296750481,1678.5661821808717,65.203431371367657,85,0,2362.8103065197442,null,{"$f":"IF(OR(D91=\"PG\",D91=0),0,E91*((1+$I$8)^-SUMIF(D$50:D91,\"PP\",J$50:J91)))","v":0.72740700406577175},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL91)","v":0.65056637036326315},313859.95282017492,-1424.588653457721,2337.7732958622805,90.810146347954486,1003.9947887525141,85,1088.9947887525141,315284.54147363262]
[null,"",58,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G92=8,G92=1),Deudas_fx!$I$24,IF(D92=\"Pg\",0,1)),IF(D92=\"PG\",0,1))","v":1},7,2,2030,"2030-02-07",31,224823.44100865666,0,0,0,0,{"$f":"IF(OR(D92=\"PG\",D92=0),0,E92*((1+$I$8)^-SUMIF(D$35:D92,\"PP\",J$35:J92)))","v":0.64557102958717372},538.1729894671173,1739.6373170526269,1674.5884014550888,65.048915597538027,85,0,2277.8103065197442,2362.8103065197442,224285.26801918953,{"$error":"#VALUE!"},2362.8103065197442,"2030-02-07",224823.44100865666,538.1729894671173,1674.5884014550888,65.048915597538027,85,0,2362.8103065197442,null,{"$f":"IF(OR(D92=\"PG\",D92=0),0,E92*((1+$I$8)^-SUMIF(D$50:D92,\"PP\",J$50:J92)))","v":0.72182164639348478},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL92)","v":0.64557102958742907},315284.54147363262,-1435.6118260054154,2348.3842874262473,91.222327331682123,1003.994788752514,85,1088.9947887525141,316720.15329963801]
[null,"",59,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G93=8,G93=1),Deudas_fx!$I$24,IF(D93=\"Pg\",0,1)),IF(D93=\"PG\",0,1))","v":1},7,3,2030,"2030-03-07",28,224285.26801918953,0,0,0,0,{"$f":"IF(OR(D93=\"PG\",D93=0),0,E93*((1+$I$8)^-SUMIF(D$35:D93,\"PP\",J$35:J93)))","v":0.64109208527380546},710.82861568793987,1566.9816908318044,1508.3684741236605,58.613216708143867,85,0,2277.8103065197442,2362.8103065197442,223574.4394035016,{"$error":"#VALUE!"},2362.8103065197442,"2030-03-07",224285.26801918953,710.82861568793987,1508.3684741236605,58.613216708143867,85,0,2362.8103065197442,null,{"$f":"IF(OR(D93=\"PG\",D93=0),0,E93*((1+$I$8)^-SUMIF(D$50:D93,\"PP\",J$50:J93)))","v":0.71681367854764189},28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL93)","v":0.64109208527406292},316720.15329963801,-1208.7884480648811,2130.0137034229865,82.769533394408754,1003.9947887525142,85,1088.9947887525141,317928.94174770289]
[null,"",60,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G94=8,G94=1),Deudas_fx!$I$24,IF(D94=\"Pg\",0,1)),IF(D94=\"PG\",0,1))","v":1},7,4,2030,"2030-04-07",31,223574.4394035016,0,0,0,0,{"$f":"IF(OR(D94=\"PG\",D94=0),0,E94*((1+$I$8)^-SUMIF(D$35:D94,\"PP\",J$35:J94)))","v":0.63616949231400155},547.83750572769168,1729.9728007920526,1665.2852629922675,64.68753779978519,85,0,2277.8103065197442,2362.8103065197442,223026.60189777391,{"$error":"#VALUE!"},2362.8103065197442,"2030-04-07",223574.4394035016,547.83750572769168,1665.2852629922675,64.68753779978519,85,0,2362.8103065197442,null,{"$f":"IF(OR(D94=\"PG\",D94=0),0,E94*((1+$I$8)^-SUMIF(D$50:D94,\"PP\",J$50:J94)))","v":0.7113096611863875},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL94)","v":0.63616949231426112},317928.94174770289,-1456.0736487466643,2368.0809970215432,91.987440477635076,1003.9947887525141,85,1088.9947887525141,319385.01539644954]
[null,"",61,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G95=8,G95=1),Deudas_fx!$I$24,IF(D95=\"Pg\",0,1)),IF(D95=\"PG\",0,1))","v":1},7,5,2030,"2030-05-07",30,223026.60189777391,0,0,0,0,{"$f":"IF(OR(D95=\"PG\",D95=0),0,E95*((1+$I$8)^-SUMIF(D$35:D95,\"PP\",J$35:J95)))","v":0.63144168426859737},607.9380300126295,1669.8722765071147,1607.4248279766659,62.44744853044871,85,0,2277.8103065197442,2362.8103065197442,222418.66386776129,{"$error":"#VALUE!"},2362.8103065197442,"2030-05-07",223026.60189777391,607.9380300126295,1607.4248279766659,62.44744853044871,85,0,2362.8103065197442,null,{"$f":"IF(OR(D95=\"PG\",D95=0),0,E95*((1+$I$8)^-SUMIF(D$50:D95,\"PP\",J$50:J95)))","v":0.70602343545635682},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL95)","v":0.63144168426885949},319385.01539644954,-1387.3440838488195,2301.9110682916566,89.427804309676958,1003.9947887525141,85,1088.9947887525141,320772.35948029836]
[null,"",62,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G96=8,G96=1),Deudas_fx!$I$24,IF(D96=\"Pg\",0,1)),IF(D96=\"PG\",0,1))","v":1},7,6,2030,"2030-06-07",31,222418.66386776129,0,0,0,0,{"$f":"IF(OR(D96=\"PG\",D96=0),0,E96*((1+$I$8)^-SUMIF(D$35:D96,\"PP\",J$35:J96)))","v":0.62659319142192638},556.78065793232713,1721.0296485874171,1656.6765151759678,64.353133411449292,85,0,2277.8103065197442,2362.8103065197442,221861.88320982896,{"$error":"#VALUE!"},2362.8103065197442,"2030-06-07",222418.66386776129,556.78065793232713,1656.6765151759678,64.353133411449292,85,0,2362.8103065197442,null,{"$f":"IF(OR(D96=\"PG\",D96=0),0,E96*((1+$I$8)^-SUMIF(D$50:D96,\"PP\",J$50:J96)))","v":0.7006022704277014},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL96)","v":0.62659319142219083},320772.35948029836,-1478.0754274464298,2389.2600801906901,92.810136008253806,1003.9947887525142,85,1088.9947887525141,322250.43490774481]
[null,"",63,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G97=8,G97=1),Deudas_fx!$I$24,IF(D97=\"Pg\",0,1)),IF(D97=\"PG\",0,1))","v":1},7,7,2030,"2030-07-07",30,221861.88320982896,0,0,0,0,{"$f":"IF(OR(D97=\"PG\",D97=0),0,E97*((1+$I$8)^-SUMIF(D$35:D97,\"PP\",J$35:J97)))","v":0.62193655137962456},616.65865540161576,1661.1516511181285,1599.0303238202996,62.121327297828969,85,0,2277.8103065197442,2362.8103065197442,221245.22455442735,{"$error":"#VALUE!"},2362.8103065197442,"2030-07-07",221861.88320982896,616.65865540161576,1599.0303238202996,62.121327297828969,85,0,2362.8103065197442,null,{"$f":"IF(OR(D97=\"PG\",D97=0),0,E97*((1+$I$8)^-SUMIF(D$50:D97,\"PP\",J$50:J97)))","v":0.69539561859862931},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL97)","v":0.62193655137989146},322250.43490774481,-1408.7984061662428,2322.5630731459291,90.230121772827701,1003.9947887525141,85,1088.9947887525141,323659.23331391107]
[null,"",64,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G98=8,G98=1),Deudas_fx!$I$24,IF(D98=\"Pg\",0,1)),IF(D98=\"PG\",0,1))","v":1},7,8,2030,"2030-08-07",31,221245.22455442735,0,0,0,0,{"$f":"IF(OR(D98=\"PG\",D98=0),0,E98*((1+$I$8)^-SUMIF(D$35:D98,\"PP\",J$35:J98)))","v":0.61716104321224718},565.86048879700002,1711.9498177227442,1647.9361994192811,64.013618303463048,85,0,2277.8103065197442,2362.8103065197442,220679.36406563033,{"$error":"#VALUE!"},2362.8103065197442,"2030-08-07",221245.22455442735,565.86048879700002,1647.9361994192811,64.013618303463048,85,0,2362.8103065197442,null,{"$f":"IF(OR(D98=\"PG\",D98=0),0,E98*((1+$I$8)^-SUMIF(D$50:D98,\"PP\",J$50:J98)))","v":0.6900560587210024},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL98)","v":0.61716104321251619},323659.23331391107,-1500.4134604737867,2410.7628443888675,93.645404837433347,1003.9947887525142,85,1088.9947887525141,325159.64677438483]
[null,{"$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$24,IF(D99=\"Pg\",0,1)),IF(D99=\"PG\",0,1))","v":1},7,9,2030,"2030-09-07",31,220679.36406563033,{"$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$35:J99)))","v":0.61242220354136834},{"$f":"+IF(D99=\"PG\",0,X99-SUM(R99,U99,V99))","v":570.23900029980632},{"$f":"S99+T99","v":1707.5713062199379},{"$f":"IF(OR(D99=\"PG\",D99=0),0,IF(O83>=0,K99*((1+$I$6)^J99-1),K99*((1+$I$6)^(J99+O83)-1)))","v":1643.7214102178978},{"$f":"IF(OR(D99=\"PG\",D99=0),0,IF(O83>=0,K99*((1+$I$7)^30-1)*J99/30,K99*((1+$I$7)^(30+O83)-1)*J99/30))","v":63.849896002040218},{"$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$10)","v":2277.8103065197442},{"$f":"IF(OR(D99=\"PG\",D99=0),0,W99+U99+V99)","v":2362.8103065197442},{"$f":"+K99+N99+O99+M99-Q99","v":220109.12506533053},{"$error":"#VALUE!"},{"$f":"+X99","v":2362.8103065197442},{"$f":"+I99","v":"2030-09-07"},{"$f":"+K99","v":220679.36406563033},{"$f":"+Q99","v":570.23900029980632},{"$f":"+IF(D99=\"PG\",M99,S99)","v":1643.7214102178978},{"$f":"+IF(D99=\"PG\",N99,T99)","v":63.849896002040218},{"$f":"+IF(D99=\"PG\",O99,U99)","v":85},0,{"$f":"+X99","v":2362.8103065197442},null,{"$f":"IF(OR(D99=\"PG\",D99=0),0,E99*((1+$I$8)^-SUMIF(D$50:D99,\"PP\",J$50:J99)))","v":0.68475749838223388},{"$f":"+J99","v":31},{"$f":"+(1+$S$6)^(AL99/360)-1","v":7.4484599734891965E-3},{"$f":"+$R$7*AL99/30","v":2.8933333332903377E-4},{"$f":"1/(1+$R$10)^SUM($AL$35:AL99)","v":0.61242220354163956},325159.64677438483,{"$f":"+$AR$14-AR99-AS99","v":-1512.0233497057011},{"$f":"+AP99*AM99","v":2421.9386139928911},{"$f":"+AP99*AN99","v":94.079524465323971},{"$f":"+AQ99+AR99+AS99","v":1003.994788752514},{"$f":"+U99","v":85},{"$f":"+AT99+AU99","v":1088.9947887525141},{"$f":"+AP99-AQ99","v":326671.67012409051}]
[null,"",{"$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},{"$f":"IF(G99=12,1,G99+1)","v":10},{"$f":"IF(G99=12,H99+1,H99)","v":2030},{"$f":"DATE(H100,G100,F100)","v":"2030-10-07"},{"$f":"+I100-I99","v":30},{"$f":"+Y99","v":220109.12506533053},0,0,0,0,{"$f":"IF(OR(D100=\"PG\",D100=0),0,E100*((1+$I$8)^-SUMIF(D$35:D100,\"PP\",J$35:J100)))","v":0.60787087774522686},629.78212232446072,1648.0281841952835,1586.3976291779068,61.6305550173767,85,0,2277.8103065197442,2362.8103065197442,219479.34294300608,{"$f":"YEAR(I100-$Z$34)-1900","v":{"$error":"#VALUE!"}},2362.8103065197442,"2030-10-07",220109.12506533053,629.78212232446072,1586.3976291779068,61.6305550173767,85,0,2362.8103065197442,null,{"$f":"IF(OR(D100=\"PG\",D100=0),0,E100*((1+$I$8)^-SUMIF(D$50:D100,\"PP\",J$50:J100)))","v":0.67966859982750027},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL100)","v":0.60787087774549997},{"$f":"+AW99","v":326671.67012409051},-1441.9016236876964,2354.4283448068245,91.468067633386099,1003.9947887525142,85,1088.9947887525141,328113.57174777822]
[null,"",67,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G101=8,G101=1),Deudas_fx!$I$24,IF(D101=\"Pg\",0,1)),IF(D101=\"PG\",0,1))","v":1},7,11,2030,"2030-11-07",31,219479.34294300608,0,0,0,0,{"$f":"IF(OR(D101=\"PG\",D101=0),0,E101*((1+$I$8)^-SUMIF(D$35:D101,\"PP\",J$35:J101)))","v":0.60320337213722874},579.52451571048891,1698.2857908092553,1634.7831009186893,63.502689890566096,85,0,2277.8103065197442,2362.8103065197442,218899.8184272956,{"$error":"#VALUE!"},2362.8103065197442,"2030-11-07",219479.34294300608,579.52451571048891,1634.7831009186893,63.502689890566096,85,0,2362.8103065197442,null,{"$f":"IF(OR(D101=\"PG\",D101=0),0,E101*((1+$I$8)^-SUMIF(D$50:D101,\"PP\",J$50:J101)))","v":0.67444979906336067},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL101)","v":0.60320337213750408},328113.57174777822,-1534.8802105936675,2443.9408059219018,94.934193424279755,1003.9947887525141,85,1088.9947887525141,329648.45195837191]
[null,"",68,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G102=8,G102=1),Deudas_fx!$I$24,IF(D102=\"Pg\",0,1)),IF(D102=\"PG\",0,1))","v":1},7,12,2030,"2030-12-07",30,218899.8184272956,0,0,0,0,{"$f":"IF(OR(D102=\"PG\",D102=0),0,E102*((1+$I$8)^-SUMIF(D$35:D102,\"PP\",J$35:J102)))","v":0.59872055774537203},638.83659211177405,1638.9737144079702,1577.6817652492382,61.291949158731953,85,0,2277.8103065197442,2362.8103065197442,218260.98183518383,{"$error":"#VALUE!"},2362.8103065197442,"2030-12-07",218899.8184272956,638.83659211177405,1577.6817652492382,61.291949158731953,85,0,2362.8103065197442,null,{"$f":"IF(OR(D102=\"PG\",D102=0),0,E102*((1+$I$8)^-SUMIF(D$50:D102,\"PP\",J$50:J102)))","v":0.66943750403073587},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL102)","v":0.59872055774564958},329648.45195837191,-1464.1897517225525,2375.8829739280941,92.301566546972509,1003.9947887525141,85,1088.9947887525141,331112.64171009447]
[null,"",69,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G103=8,G103=1),Deudas_fx!$I$24,IF(D103=\"Pg\",0,1)),IF(D103=\"PG\",0,1))","v":1},7,1,2031,"2031-01-07",31,218260.98183518383,0,0,0,0,{"$f":"IF(OR(D103=\"PG\",D103=0),0,E103*((1+$I$8)^-SUMIF(D$35:D103,\"PP\",J$35:J103)))","v":0.59412331240395033},588.95194213588343,1688.8583643838608,1625.7081869738195,63.150177410041429,85,0,2277.8103065197442,2362.8103065197442,217672.02989304796,{"$error":"#VALUE!"},2362.8103065197442,"2031-01-07",218260.98183518383,588.95194213588343,1625.7081869738195,63.150177410041429,85,0,2362.8103065197442,null,{"$f":"IF(OR(D103=\"PG\",D103=0),0,E103*((1+$I$8)^-SUMIF(D$50:D103,\"PP\",J$50:J103)))","v":0.66429726221514229},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL103)","v":0.59412331240423},331112.64171009447,-1558.0863940747577,2466.2792584939079,95.801924333363687,1003.994788752514,85,1088.9947887525141,332670.72810416925]
[null,"",70,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G104=8,G104=1),Deudas_fx!$I$24,IF(D104=\"Pg\",0,1)),IF(D104=\"PG\",0,1))","v":1},7,2,2031,"2031-02-07",31,217672.02989304796,0,0,0,0,{"$f":"IF(OR(D104=\"PG\",D104=0),0,E104*((1+$I$8)^-SUMIF(D$35:D104,\"PP\",J$35:J104)))","v":0.58956136677698778},593.5091305317801,1684.3011759879641,1621.3214020065116,62.979773981452652,85,0,2277.8103065197442,2362.8103065197442,217078.52076251619,{"$error":"#VALUE!"},2362.8103065197442,"2031-02-07",217672.02989304796,593.5091305317801,1621.3214020065116,62.979773981452652,85,0,2362.8103065197442,null,{"$f":"IF(OR(D104=\"PG\",D104=0),0,E104*((1+$I$8)^-SUMIF(D$50:D104,\"PP\",J$50:J104)))","v":0.6591964894848088},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL104)","v":0.58956136677726911},332670.72810416925,-1570.1425445462742,2477.8846026354122,96.252730663375971,1003.994788752514,85,1088.9947887525141,334240.87064871553]
[null,"",71,{"$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$24,IF(D105=\"Pg\",0,1)),IF(D105=\"PG\",0,1))","v":1},7,3,2031,"2031-03-07",28,217078.52076251619,0,0,0,0,{"$f":"IF(OR(D105=\"PG\",D105=0),0,E105*((1+$I$8)^-SUMIF(D$35:D105,\"PP\",J$35:J105)))","v":0.58547101511917554},761.17896237541504,1516.6313441443292,1459.9014907192347,56.729853425094547,85,0,2277.8103065197442,2362.8103065197442,216317.34180014077,{"$error":"#VALUE!"},2362.8103065197442,"2031-03-07",217078.52076251619,761.17896237541504,1459.9014907192347,56.729853425094547,85,0,2362.8103065197442,null,{"$f":"IF(OR(D105=\"PG\",D105=0),0,E105*((1+$I$8)^-SUMIF(D$50:D105,\"PP\",J$50:J105)))","v":0.65462301231087405},28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL105)","v":0.58547101511945865},334240.87064871553,-1331.1979292524452,2247.844437143393,87.348280861566309,1003.9947887525141,85,1088.9947887525141,335572.06857796799]
[null,"",72,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G106=8,G106=1),Deudas_fx!$I$24,IF(D106=\"Pg\",0,1)),IF(D106=\"PG\",0,1))","v":1},7,4,2031,"2031-04-07",31,216317.34180014077,0,0,0,0,{"$f":"IF(OR(D106=\"PG\",D106=0),0,E106*((1+$I$8)^-SUMIF(D$35:D106,\"PP\",J$35:J106)))","v":0.58097550571670942},603.99142698990363,1673.8188795298406,1611.2310619699299,62.587817559910654,85,0,2277.8103065197442,2362.8103065197442,215713.35037315087,{"$error":"#VALUE!"},2362.8103065197442,"2031-04-07",216317.34180014077,603.99142698990363,1611.2310619699299,62.587817559910654,85,0,2362.8103065197442,null,{"$f":"IF(OR(D106=\"PG\",D106=0),0,E106*((1+$I$8)^-SUMIF(D$50:D106,\"PP\",J$50:J106)))","v":0.64959652281623137},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL106)","v":0.58097550571699452},335572.06857796799,-1592.592517445235,2499.4951210239665,97.092185173782596,1003.9947887525141,85,1088.9947887525141,337164.6610954132]
[null,"",73,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G107=8,G107=1),Deudas_fx!$I$24,IF(D107=\"Pg\",0,1)),IF(D107=\"PG\",0,1))","v":1},7,5,2031,"2031-05-07",30,215713.35037315087,0,0,0,0,{"$f":"IF(OR(D107=\"PG\",D107=0),0,E107*((1+$I$8)^-SUMIF(D$35:D107,\"PP\",J$35:J107)))","v":0.5766578817135225},662.69470866968481,1615.1155978500594,1554.7158597464747,60.399738103584689,85,0,2277.8103065197442,2362.8103065197442,215050.65566448119,{"$error":"#VALUE!"},2362.8103065197442,"2031-05-07",215713.35037315087,662.69470866968481,1554.7158597464747,60.399738103584689,85,0,2362.8103065197442,null,{"$f":"IF(OR(D107=\"PG\",D107=0),0,E107*((1+$I$8)^-SUMIF(D$50:D107,\"PP\",J$50:J107)))","v":0.6447689293777813},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL107)","v":0.57665788171380938},337164.6610954132,-1520.4660396432537,2430.0547232904551,94.406105105312804,1003.9947887525142,85,1088.9947887525141,338685.12713505648]
[null,"",74,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G108=8,G108=1),Deudas_fx!$I$24,IF(D108=\"Pg\",0,1)),IF(D108=\"PG\",0,1))","v":1},7,6,2031,"2031-06-07",31,215050.65566448119,0,0,0,0,{"$f":"IF(OR(D108=\"PG\",D108=0),0,E108*((1+$I$8)^-SUMIF(D$35:D108,\"PP\",J$35:J108)))","v":0.57223004350752404},613.79278249224967,1664.0175240274946,1601.7962009894959,62.221323037998602,85,0,2277.8103065197442,2362.8103065197442,214436.86288198896,{"$error":"#VALUE!"},2362.8103065197442,"2031-06-07",215050.65566448119,613.79278249224967,1601.7962009894959,62.221323037998602,85,0,2362.8103065197442,null,{"$f":"IF(OR(D108=\"PG\",D108=0),0,E108*((1+$I$8)^-SUMIF(D$50:D108,\"PP\",J$50:J108)))","v":0.63981810395759264},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL108)","v":0.57223004350781259},338685.12713505648,-1616.6807211120074,2522.682613081568,97.99289678295348,1003.9947887525141,85,1088.9947887525141,340301.80785616848]
[null,"",75,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G109=8,G109=1),Deudas_fx!$I$24,IF(D109=\"Pg\",0,1)),IF(D109=\"PG\",0,1))","v":1},7,7,2031,"2031-07-07",30,214436.86288198896,0,0,0,0,{"$f":"IF(OR(D109=\"PG\",D109=0),0,E109*((1+$I$8)^-SUMIF(D$35:D109,\"PP\",J$35:J109)))","v":0.56797741298027837},672.2521832250136,1605.5581232947306,1545.515801688666,60.042321606064661,85,0,2277.8103065197442,2362.8103065197442,213764.61069876395,{"$error":"#VALUE!"},2362.8103065197442,"2031-07-07",214436.86288198896,672.2521832250136,1545.515801688666,60.042321606064661,85,0,2362.8103065197442,null,{"$f":"IF(OR(D109=\"PG\",D109=0),0,E109*((1+$I$8)^-SUMIF(D$50:D109,\"PP\",J$50:J109)))","v":0.63506318059827993},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL109)","v":0.5679774129805687},340301.80785616848,-1543.9548717311877,2452.6651542853906,95.28450619831122,1003.9947887525141,85,1088.9947887525141,341845.76272789965]
[null,"",76,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G110=8,G110=1),Deudas_fx!$I$24,IF(D110=\"Pg\",0,1)),IF(D110=\"PG\",0,1))","v":1},7,8,2031,"2031-08-07",31,213764.61069876395,0,0,0,0,{"$f":"IF(OR(D110=\"PG\",D110=0),0,E110*((1+$I$8)^-SUMIF(D$35:D110,\"PP\",J$35:J110)))","v":0.56361622731181038},623.74393262024387,1654.0663738995004,1592.2171465382437,61.849227361256609,85,0,2277.8103065197442,2362.8103065197442,213140.86676614371,{"$error":"#VALUE!"},2362.8103065197442,"2031-08-07",213764.61069876395,623.74393262024387,1592.2171465382437,61.849227361256609,85,0,2362.8103065197442,null,{"$f":"IF(OR(D110=\"PG\",D110=0),0,E110*((1+$I$8)^-SUMIF(D$50:D110,\"PP\",J$50:J110)))","v":0.63018688027629299},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL110)","v":0.56361622731210226},341845.76272789965,-1641.1370660476007,2546.2244807856455,98.907374014469184,1003.994788752514,85,1088.9947887525141,343486.89979394723]
[null,"",77,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G111=8,G111=1),Deudas_fx!$I$24,IF(D111=\"Pg\",0,1)),IF(D111=\"PG\",0,1))","v":1},7,9,2031,"2031-09-07",31,213140.86676614371,0,0,0,0,{"$f":"IF(OR(D111=\"PG\",D111=0),0,E111*((1+$I$8)^-SUMIF(D$35:D111,\"PP\",J$35:J111)))","v":0.55928852878561264},628.57033424724114,1649.2399722725031,1587.5712148224152,61.668757450087831,85,0,2277.8103065197442,2362.8103065197442,212512.29643189645,{"$error":"#VALUE!"},2362.8103065197442,"2031-09-07",213140.86676614371,628.57033424724114,1587.5712148224152,61.668757450087831,85,0,2362.8103065197442,null,{"$f":"IF(OR(D111=\"PG\",D111=0),0,E111*((1+$I$8)^-SUMIF(D$50:D111,\"PP\",J$50:J111)))","v":0.62534802237823583},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL111)","v":0.55928852878590629},343486.89979394723,-1653.835845452835,2558.4484245331105,99.38220967223856,1003.9947887525141,85,1088.9947887525141,345140.73563940008]
[null,"",78,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G112=8,G112=1),Deudas_fx!$I$24,IF(D112=\"Pg\",0,1)),IF(D112=\"PG\",0,1))","v":1},7,10,2031,"2031-10-07",30,212512.29643189645,0,0,0,0,{"$f":"IF(OR(D112=\"PG\",D112=0),0,E112*((1+$I$8)^-SUMIF(D$35:D112,\"PP\",J$35:J112)))","v":0.55513207545353438},686.66203448023862,1591.1482720395056,1531.644829039459,59.503443000046772,85,0,2277.8103065197442,2362.8103065197442,211825.6343974162,{"$error":"#VALUE!"},2362.8103065197442,"2031-10-07",212512.29643189645,686.66203448023862,1531.644829039459,59.503443000046772,85,0,2362.8103065197442,null,{"$f":"IF(OR(D112=\"PG\",D112=0),0,E112*((1+$I$8)^-SUMIF(D$50:D112,\"PP\",J$50:J112)))","v":0.62070063603372072},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL112)","v":0.5551320754538297},345140.73563940008,-1580.1854885476616,2487.5408713225797,96.639405977595942,1003.9947887525141,85,1088.9947887525141,346720.92112794775]
[null,"",79,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G113=8,G113=1),Deudas_fx!$I$24,IF(D113=\"Pg\",0,1)),IF(D113=\"PG\",0,1))","v":1},7,11,2031,"2031-11-07",31,211825.6343974162,0,0,0,0,{"$f":"IF(OR(D113=\"PG\",D113=0),0,E113*((1+$I$8)^-SUMIF(D$35:D113,\"PP\",J$35:J113)))","v":0.55086952205573092},638.74733046689175,1639.0629760528525,1577.7747591681109,61.288216884741665,85,0,2277.8103065197442,2362.8103065197442,211186.8870669493,{"$error":"#VALUE!"},2362.8103065197442,"2031-11-07",211825.6343974162,638.74733046689175,1577.7747591681109,61.288216884741665,85,0,2362.8103065197442,null,{"$f":"IF(OR(D113=\"PG\",D113=0),0,E113*((1+$I$8)^-SUMIF(D$50:D113,\"PP\",J$50:J113)))","v":0.61593461777944658},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL113)","v":0.55086952205602757},346720.92112794775,-1678.8600340851715,2582.5369029928233,100.31791984486213,1003.994788752514,85,1088.9947887525141,348399.78116203292]
[null,"",80,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G114=8,G114=1),Deudas_fx!$I$24,IF(D114=\"Pg\",0,1)),IF(D114=\"PG\",0,1))","v":1},7,12,2031,"2031-12-07",30,211186.8870669493,0,0,0,0,{"$f":"IF(OR(D114=\"PG\",D114=0),0,E114*((1+$I$8)^-SUMIF(D$35:D114,\"PP\",J$35:J114)))","v":0.54677563608696222},696.58580292182842,1581.2245035979158,1522.0921752200488,59.132328377867083,85,0,2277.8103065197442,2362.8103065197442,210490.30126402748,{"$error":"#VALUE!"},2362.8103065197442,"2031-12-07",211186.8870669493,696.58580292182842,1522.0921752200488,59.132328377867083,85,0,2362.8103065197442,null,{"$f":"IF(OR(D114=\"PG\",D114=0),0,E114*((1+$I$8)^-SUMIF(D$50:D114,\"PP\",J$50:J114)))","v":0.61135718884492107},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL114)","v":0.54677563608726021},348399.78116203292,-1604.5870160776094,2511.0298661062038,97.551938723919577,1003.994788752514,85,1088.9947887525141,350004.36817811051]
[null,"",81,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G115=8,G115=1),Deudas_fx!$I$24,IF(D115=\"Pg\",0,1)),IF(D115=\"PG\",0,1))","v":1},7,1,2032,"2032-01-07",31,210490.30126402748,0,0,0,0,{"$f":"IF(OR(D115=\"PG\",D115=0),0,E115*((1+$I$8)^-SUMIF(D$35:D115,\"PP\",J$35:J115)))","v":0.54257724718368217},649.0798622487996,1628.7304442709446,1567.828583772791,60.901860498153603,85,0,2277.8103065197442,2362.8103065197442,209841.22140177869,{"$error":"#VALUE!"},2362.8103065197442,"2032-01-07",210490.30126402748,649.0798622487996,1567.828583772791,60.901860498153603,85,0,2362.8103065197442,null,{"$f":"IF(OR(D115=\"PG\",D115=0),0,E115*((1+$I$8)^-SUMIF(D$50:D115,\"PP\",J$50:J115)))","v":0.60666291377451786},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL115)","v":0.54257724718398193},350004.36817811051,-1704.266668693213,2606.9935269210318,101.2679305246951,1003.994788752514,85,1088.9947887525141,351708.63484680373]
[null,"",82,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G116=8,G116=1),Deudas_fx!$I$24,IF(D116=\"Pg\",0,1)),IF(D116=\"PG\",0,1))","v":1},7,2,2032,"2032-02-07",31,209841.22140177869,0,0,0,0,{"$f":"IF(OR(D116=\"PG\",D116=0),0,E116*((1+$I$8)^-SUMIF(D$35:D116,\"PP\",J$35:J116)))","v":0.53841109539599386},654.10230806249865,1623.7079984572456,1562.9939383992332,60.714060058012407,85,0,2277.8103065197442,2362.8103065197442,209187.1190937162,{"$error":"#VALUE!"},2362.8103065197442,"2032-02-07",209841.22140177869,654.10230806249865,1562.9939383992332,60.714060058012407,85,0,2362.8103065197442,null,{"$f":"IF(OR(D116=\"PG\",D116=0),0,E116*((1+$I$8)^-SUMIF(D$50:D116,\"PP\",J$50:J116)))","v":0.602004683456411},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL116)","v":0.53841109539629506},351708.63484680373,-1717.4539319152611,2619.6876889869454,101.76103168082969,1003.994788752514,85,1088.9947887525141,353426.08877871901]
[null,"",83,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G117=8,G117=1),Deudas_fx!$I$24,IF(D117=\"Pg\",0,1)),IF(D117=\"PG\",0,1))","v":1},7,3,2032,"2032-03-07",29,209187.1190937162,0,0,0,0,{"$f":"IF(OR(D117=\"PG\",D117=0),0,E117*((1+$I$8)^-SUMIF(D$35:D117,\"PP\",J$35:J117)))","v":0.53454269278049349},763.94173441573753,1513.8685721040067,1457.2485918701489,56.619980233857795,85,0,2277.8103065197442,2362.8103065197442,208423.17735930046,{"$error":"#VALUE!"},2362.8103065197442,"2032-03-07",209187.1190937162,763.94173441573753,1457.2485918701489,56.619980233857795,85,0,2362.8103065197442,null,{"$f":"IF(OR(D117=\"PG\",D117=0),0,E117*((1+$I$8)^-SUMIF(D$50:D117,\"PP\",J$50:J117)))","v":0.59767937049027797},29,6.96624437576987E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL117)","v":0.53454269278079602},353426.08877871901,-1553.7183758139317,2462.0525032050941,95.660661361351742,1003.9947887525141,85,1088.9947887525141,354979.80715453293]
[null,"",84,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G118=8,G118=1),Deudas_fx!$I$24,IF(D118=\"Pg\",0,1)),IF(D118=\"PG\",0,1))","v":1},7,4,2032,"2032-04-07",31,208423.17735930046,0,0,0,0,{"$f":"IF(OR(D118=\"PG\",D118=0),0,E118*((1+$I$8)^-SUMIF(D$35:D118,\"PP\",J$35:J118)))","v":0.53043823391001454},665.07483976316007,1612.7354667565842,1552.4316941081893,60.303772648394805,85,0,2277.8103065197442,2362.8103065197442,207758.10251953729,{"$error":"#VALUE!"},2362.8103065197442,"2032-04-07",208423.17735930046,665.07483976316007,1552.4316941081893,60.303772648394805,85,0,2362.8103065197442,null,{"$f":"IF(OR(D118=\"PG\",D118=0),0,E118*((1+$I$8)^-SUMIF(D$50:D118,\"PP\",J$50:J118)))","v":0.59309011985222171},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL118)","v":0.53043823391031841},354979.80715453293,-1742.7655871034567,2644.0528849874522,102.7074908685186,1003.9947887525141,85,1088.9947887525141,356722.57274163637]
[null,"",85,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G119=8,G119=1),Deudas_fx!$I$24,IF(D119=\"Pg\",0,1)),IF(D119=\"PG\",0,1))","v":1},7,5,2032,"2032-05-07",30,207758.10251953729,0,0,0,0,{"$f":"IF(OR(D119=\"PG\",D119=0),0,E119*((1+$I$8)^-SUMIF(D$35:D119,\"PP\",J$35:J119)))","v":0.52649618673521559},722.25822140966261,1555.5520851100816,1497.3798164054756,58.17226870460599,85,0,2277.8103065197442,2362.8103065197442,207035.84429812763,{"$error":"#VALUE!"},2362.8103065197442,"2032-05-07",207758.10251953729,722.25822140966261,1497.3798164054756,58.17226870460599,85,0,2362.8103065197442,null,{"$f":"IF(OR(D119=\"PG\",D119=0),0,E119*((1+$I$8)^-SUMIF(D$50:D119,\"PP\",J$50:J119)))","v":0.58868246391435564},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL119)","v":0.52649618673552068},356722.57274163637,-1666.9024475268895,2571.0149159132297,99.882320366173914,1003.9947887525141,85,1088.9947887525141,358389.47518916323]
[null,"",86,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G120=8,G120=1),Deudas_fx!$I$24,IF(D120=\"Pg\",0,1)),IF(D120=\"PG\",0,1))","v":1},7,6,2032,"2032-06-07",31,207035.84429812763,0,0,0,0,{"$f":"IF(OR(D120=\"PG\",D120=0),0,E120*((1+$I$8)^-SUMIF(D$35:D120,\"PP\",J$35:J120)))","v":0.52245351255202144},675.80973623823093,1602.0005702815133,1542.0981993321452,59.902370949368098,85,0,2277.8103065197442,2362.8103065197442,206360.03456188939,{"$error":"#VALUE!"},2362.8103065197442,"2032-06-07",207035.84429812763,675.80973623823093,1542.0981993321452,59.902370949368098,85,0,2362.8103065197442,null,{"$f":"IF(OR(D120=\"PG\",D120=0),0,E120*((1+$I$8)^-SUMIF(D$50:D120,\"PP\",J$50:J120)))","v":0.5841622955657052},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL120)","v":0.52245351255232775},358389.47518916323,-1769.1488936002911,2669.4496608662816,103.69402148652364,1003.9947887525142,85,1088.9947887525141,360158.6240827635]
[null,"",87,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G121=8,G121=1),Deudas_fx!$I$24,IF(D121=\"Pg\",0,1)),IF(D121=\"PG\",0,1))","v":1},7,7,2032,"2032-07-07",30,206360.03456188939,0,0,0,0,{"$f":"IF(OR(D121=\"PG\",D121=0),0,E121*((1+$I$8)^-SUMIF(D$35:D121,\"PP\",J$35:J121)))","v":0.51857080527065136},732.72600822649838,1545.0842982932459,1487.3034886167754,57.78080967647039,85,0,2277.8103065197442,2362.8103065197442,205627.30855366291,{"$error":"#VALUE!"},2362.8103065197442,"2032-07-07",206360.03456188939,732.72600822649838,1487.3034886167754,57.78080967647039,85,0,2362.8103065197442,null,{"$f":"IF(OR(D121=\"PG\",D121=0),0,E121*((1+$I$8)^-SUMIF(D$50:D121,\"PP\",J$50:J121)))","v":0.57982098836036999},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL121)","v":0.51857080527095889},360158.6240827635,-1692.629274848741,2595.77964885958,100.84441474167521,1003.9947887525142,85,1088.9947887525141,361851.25335761224]
[null,"",88,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G122=8,G122=1),Deudas_fx!$I$24,IF(D122=\"Pg\",0,1)),IF(D122=\"PG\",0,1))","v":1},7,8,2032,"2032-08-07",31,205627.30855366291,0,0,0,0,{"$f":"IF(OR(D122=\"PG\",D122=0),0,E122*((1+$I$8)^-SUMIF(D$35:D122,\"PP\",J$35:J122)))","v":0.51458898572581169},686.70869469416425,1591.10161182558,1531.606777218271,59.494834607309031,85,0,2277.8103065197442,2362.8103065197442,204940.59985896875,{"$error":"#VALUE!"},2362.8103065197442,"2032-08-07",205627.30855366291,686.70869469416425,1531.606777218271,59.494834607309031,85,0,2362.8103065197442,null,{"$f":"IF(OR(D122=\"PG\",D122=0),0,E122*((1+$I$8)^-SUMIF(D$50:D122,\"PP\",J$50:J122)))","v":0.57536886240091356},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL122)","v":0.51458898572612044},361851.25335761224,-1795.9354175418057,2695.234576991073,104.69562930324668,1003.9947887525141,85,1088.9947887525141,363647.18877515406]
[null,"",89,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G123=8,G123=1),Deudas_fx!$I$24,IF(D123=\"Pg\",0,1)),IF(D123=\"PG\",0,1))","v":1},7,9,2032,"2032-09-07",31,204940.59985896875,0,0,0,0,{"$f":"IF(OR(D123=\"PG\",D123=0),0,E123*((1+$I$8)^-SUMIF(D$35:D123,\"PP\",J$35:J123)))","v":0.51063774037976317},692.02230463570277,1585.7880018840415,1526.4918549923943,59.29614689164714,85,0,2277.8103065197442,2362.8103065197442,204248.57755433305,{"$error":"#VALUE!"},2362.8103065197442,"2032-09-07",204940.59985896875,692.02230463570277,1526.4918549923943,59.29614689164714,85,0,2362.8103065197442,null,{"$f":"IF(OR(D123=\"PG\",D123=0),0,E123*((1+$I$8)^-SUMIF(D$50:D123,\"PP\",J$50:J123)))","v":0.57095092186412555},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL123)","v":0.51063774038007326},363647.18877515406,-1809.8319945951384,2708.6115300636047,105.21525328404772,1003.9947887525141,85,1088.9947887525141,365457.02076974919]
[null,"",90,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G124=8,G124=1),Deudas_fx!$I$24,IF(D124=\"Pg\",0,1)),IF(D124=\"PG\",0,1))","v":1},7,10,2032,"2032-10-07",30,204248.57755433305,0,0,0,0,{"$f":"IF(OR(D124=\"PG\",D124=0),0,E124*((1+$I$8)^-SUMIF(D$35:D124,\"PP\",J$35:J124)))","v":0.50684284413525293},748.53516951018742,1529.2751370095568,1472.0855352951935,57.189601714363405,85,0,2277.8103065197442,2362.8103065197442,203500.04238482285,{"$error":"#VALUE!"},2362.8103065197442,"2032-10-07",204248.57755433305,748.53516951018742,1472.0855352951935,57.189601714363405,85,0,2362.8103065197442,null,{"$f":"IF(OR(D124=\"PG\",D124=0),0,E124*((1+$I$8)^-SUMIF(D$50:D124,\"PP\",J$50:J124)))","v":0.56670779735951982},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL124)","v":0.50684284413556402},365457.02076974919,-1732.3000839013307,2633.9669068398357,102.32796581400915,1003.9947887525142,85,1088.9947887525141,367189.32085365051]
[null,"",91,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G125=8,G125=1),Deudas_fx!$I$24,IF(D125=\"Pg\",0,1)),IF(D125=\"PG\",0,1))","v":1},7,11,2032,"2032-11-07",31,203500.04238482285,0,0,0,0,{"$f":"IF(OR(D125=\"PG\",D125=0),0,E125*((1+$I$8)^-SUMIF(D$35:D125,\"PP\",J$35:J125)))","v":0.50295107714330567},703.16904061723585,1574.6412659025084,1515.7619203067079,58.879345595800451,85,0,2277.8103065197442,2362.8103065197442,202796.87334420561,{"$error":"#VALUE!"},2362.8103065197442,"2032-11-07",203500.04238482285,703.16904061723585,1515.7619203067079,58.879345595800451,85,0,2362.8103065197442,null,{"$f":"IF(OR(D125=\"PG\",D125=0),0,E125*((1+$I$8)^-SUMIF(D$50:D125,\"PP\",J$50:J125)))","v":0.56235636037000114},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL125)","v":0.50295107714361798},367189.32085365051,-1837.2402804839944,2734.9949590710976,106.2401101654108,1003.994788752514,85,1088.9947887525141,369026.56113413448]
[null,"",92,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G126=8,G126=1),Deudas_fx!$I$24,IF(D126=\"Pg\",0,1)),IF(D126=\"PG\",0,1))","v":1},7,12,2032,"2032-12-07",30,202796.87334420561,0,0,0,0,{"$f":"IF(OR(D126=\"PG\",D126=0),0,E126*((1+$I$8)^-SUMIF(D$35:D126,\"PP\",J$35:J126)))","v":0.4992133057196656},759.40454829080295,1518.4057582289413,1461.6226336934076,56.783124535533759,85,0,2277.8103065197442,2362.8103065197442,202037.46879591481,{"$error":"#VALUE!"},2362.8103065197442,"2032-12-07",202796.87334420561,759.40454829080295,1461.6226336934076,56.783124535533759,85,0,2362.8103065197442,null,{"$f":"IF(OR(D126=\"PG\",D126=0),0,E126*((1+$I$8)^-SUMIF(D$50:D126,\"PP\",J$50:J126)))","v":0.558177107895522},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL126)","v":0.49921330571997902},369026.56113413448,-1759.0263866994703,2659.6937383359623,103.32743711602218,1003.9947887525142,85,1088.9947887525141,370785.58752083394]
[null,"",93,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G127=8,G127=1),Deudas_fx!$I$24,IF(D127=\"Pg\",0,1)),IF(D127=\"PG\",0,1))","v":1},7,1,2033,"2033-01-07",31,202037.46879591481,0,0,0,0,{"$f":"IF(OR(D127=\"PG\",D127=0),0,E127*((1+$I$8)^-SUMIF(D$35:D127,\"PP\",J$35:J127)))","v":0.49538012175027285},714.48613274421746,1563.3241737755268,1504.8679994714441,58.456174304082673,85,0,2277.8103065197442,2362.8103065197442,201322.98266317061,{"$error":"#VALUE!"},2362.8103065197442,"2033-01-07",202037.46879591481,714.48613274421746,1504.8679994714441,58.456174304082673,85,0,2362.8103065197442,null,{"$f":"IF(OR(D127=\"PG\",D127=0),0,E127*((1+$I$8)^-SUMIF(D$50:D127,\"PP\",J$50:J127)))","v":0.55389117337103511},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL127)","v":0.49538012175058727},370785.58752083394,-1865.0674486308599,2761.7816073956069,107.28062998776707,1003.9947887525141,85,1088.9947887525141,372650.65496946481]
[null,"",94,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G128=8,G128=1),Deudas_fx!$I$24,IF(D128=\"Pg\",0,1)),IF(D128=\"PG\",0,1))","v":1},7,2,2033,"2033-02-07",31,201322.98266317061,0,0,0,0,{"$f":"IF(OR(D128=\"PG\",D128=0),0,E128*((1+$I$8)^-SUMIF(D$35:D128,\"PP\",J$35:J128)))","v":0.49157637068896737},720.01467875998014,1557.7956277597641,1499.5461781100857,58.249449649678432,85,0,2277.8103065197442,2362.8103065197442,200602.96798441064,{"$error":"#VALUE!"},2362.8103065197442,"2033-02-07",201322.98266317061,720.01467875998014,1499.5461781100857,58.249449649678432,85,0,2362.8103065197442,null,{"$f":"IF(OR(D128=\"PG\",D128=0),0,E128*((1+$I$8)^-SUMIF(D$50:D128,\"PP\",J$50:J128)))","v":0.54963814817673795},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL128)","v":0.49157637068928273},372650.65496946481,-1879.4989550516407,2775.6734876345918,107.82025616956292,1003.9947887525141,85,1088.9947887525141,374530.15392451646]
[null,"",95,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G129=8,G129=1),Deudas_fx!$I$24,IF(D129=\"Pg\",0,1)),IF(D129=\"PG\",0,1))","v":1},7,3,2033,"2033-03-07",28,200602.96798441064,0,0,0,0,{"$f":"IF(OR(D129=\"PG\",D129=0),0,E129*((1+$I$8)^-SUMIF(D$35:D129,\"PP\",J$35:J129)))","v":0.48816583476158604},876.28634226545569,1401.5239642542886,1349.0997219551416,52.424242299146947,85,0,2277.8103065197442,2362.8103065197442,199726.68164214518,{"$error":"#VALUE!"},2362.8103065197442,"2033-03-07",200602.96798441064,876.28634226545569,1349.0997219551416,52.424242299146947,85,0,2362.8103065197442,null,{"$f":"IF(OR(D129=\"PG\",D129=0),0,E129*((1+$I$8)^-SUMIF(D$50:D129,\"PP\",J$50:J129)))","v":0.54582478210955132},28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL129)","v":0.48816583476190217},374530.15392451646,-1612.6812820712876,2518.7988572663157,97.877213557485817,1003.994788752514,85,1088.9947887525141,376142.83520658774]
[null,"",96,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G130=8,G130=1),Deudas_fx!$I$24,IF(D130=\"Pg\",0,1)),IF(D130=\"PG\",0,1))","v":1},7,4,2033,"2033-04-07",31,199726.68164214518,0,0,0,0,{"$f":"IF(OR(D130=\"PG\",D130=0),0,E130*((1+$I$8)^-SUMIF(D$35:D130,\"PP\",J$35:J130)))","v":0.48441747823588049},732.36652611613795,1545.4437804036063,1487.6561938493378,57.7875865542686,85,0,2277.8103065197442,2362.8103065197442,198994.31511602903,{"$error":"#VALUE!"},2362.8103065197442,"2033-04-07",199726.68164214518,732.36652611613795,1487.6561938493378,57.7875865542686,85,0,2362.8103065197442,null,{"$f":"IF(OR(D130=\"PG\",D130=0),0,E130*((1+$I$8)^-SUMIF(D$50:D130,\"PP\",J$50:J130)))","v":0.54163369429016028},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL130)","v":0.48441747823619752},376142.83520658774,-1906.520723916653,2801.6848523510116,108.83066031815547,1003.9947887525141,85,1088.9947887525141,378049.35593050439]
[null,"",97,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G131=8,G131=1),Deudas_fx!$I$24,IF(D131=\"Pg\",0,1)),IF(D131=\"PG\",0,1))","v":1},7,5,2033,"2033-05-07",30,198994.31511602903,0,0,0,0,{"$f":"IF(OR(D131=\"PG\",D131=0),0,E131*((1+$I$8)^-SUMIF(D$35:D131,\"PP\",J$35:J131)))","v":0.48081744258719261},787.87553117358289,1489.9347753461614,1434.2163671145013,55.718408231660142,85,0,2277.8103065197442,2362.8103065197442,198206.43958485546,{"$error":"#VALUE!"},2362.8103065197442,"2033-05-07",198994.31511602903,787.87553117358289,1434.2163671145013,55.718408231660142,85,0,2362.8103065197442,null,{"$f":"IF(OR(D131=\"PG\",D131=0),0,E131*((1+$I$8)^-SUMIF(D$50:D131,\"PP\",J$50:J131)))","v":0.53760844603719449},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL131)","v":0.48081744258751069},378049.35593050439,-1826.5829685550145,2724.7239376485604,105.85381965896822,1003.9947887525141,85,1088.9947887525141,379875.93889905943]
[null,"",98,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G132=8,G132=1),Deudas_fx!$I$24,IF(D132=\"Pg\",0,1)),IF(D132=\"PG\",0,1))","v":1},7,6,2033,"2033-06-07",31,198206.43958485546,0,0,0,0,{"$f":"IF(OR(D132=\"PG\",D132=0),0,E132*((1+$I$8)^-SUMIF(D$35:D132,\"PP\",J$35:J132)))","v":0.47712551031693251},744.12984493177782,1533.6804615879664,1476.3327317356004,57.34772985236598,85,0,2277.8103065197442,2362.8103065197442,197462.30973992369,{"$error":"#VALUE!"},2362.8103065197442,"2033-06-07",198206.43958485546,744.12984493177782,1476.3327317356004,57.34772985236598,85,0,2362.8103065197442,null,{"$f":"IF(OR(D132=\"PG\",D132=0),0,E132*((1+$I$8)^-SUMIF(D$50:D132,\"PP\",J$50:J132)))","v":0.53348044693631069},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL132)","v":0.47712551031725159},379875.93889905943,-1935.4067086819191,2829.490725781272,109.91077165316123,1003.9947887525141,85,1088.9947887525141,381811.34560774133]
[null,"",99,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G133=8,G133=1),Deudas_fx!$I$24,IF(D133=\"Pg\",0,1)),IF(D133=\"PG\",0,1))","v":1},7,7,2033,"2033-07-07",30,197462.30973992369,0,0,0,0,{"$f":"IF(OR(D133=\"PG\",D133=0),0,E133*((1+$I$8)^-SUMIF(D$35:D133,\"PP\",J$35:J133)))","v":0.47357966623984743},799.34615074653743,1478.4641557732068,1423.1747090468498,55.289446726357021,85,0,2277.8103065197442,2362.8103065197442,196662.96358917715,{"$error":"#VALUE!"},2362.8103065197442,"2033-07-07",197462.30973992369,799.34615074653743,1423.1747090468498,55.289446726357021,85,0,2362.8103065197442,null,{"$f":"IF(OR(D133=\"PG\",D133=0),0,E133*((1+$I$8)^-SUMIF(D$50:D133,\"PP\",J$50:J133)))","v":0.52951579100803448},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL133)","v":0.47357966624016701},381811.34560774133,-1854.7502015804423,2751.8378135643775,106.90717676857891,1003.9947887525141,85,1088.9947887525141,383666.09580932179]
[null,"",100,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G134=8,G134=1),Deudas_fx!$I$24,IF(D134=\"Pg\",0,1)),IF(D134=\"PG\",0,1))","v":1},7,8,2033,"2033-08-07",31,196662.96358917715,0,0,0,0,{"$f":"IF(OR(D134=\"PG\",D134=0),0,E134*((1+$I$8)^-SUMIF(D$35:D134,\"PP\",J$35:J134)))","v":0.46994330886703262},756.07294316037178,1521.7373633593725,1464.8362125617493,56.901150797623025,85,0,2277.8103065197442,2362.8103065197442,195906.89064601678,{"$error":"#VALUE!"},2362.8103065197442,"2033-08-07",196662.96358917715,756.07294316037178,1464.8362125617493,56.901150797623025,85,0,2362.8103065197442,null,{"$f":"IF(OR(D134=\"PG\",D134=0),0,E134*((1+$I$8)^-SUMIF(D$50:D134,\"PP\",J$50:J134)))","v":0.52544993094706072},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL134)","v":0.46994330886735308},383666.09580932179,-1964.734159453938,2857.7215578206046,111.00739038584751,1003.9947887525142,85,1088.9947887525141,385630.82996877574]
[null,"",101,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G135=8,G135=1),Deudas_fx!$I$24,IF(D135=\"Pg\",0,1)),IF(D135=\"PG\",0,1))","v":1},7,9,2033,"2033-09-07",31,195906.89064601678,0,0,0,0,{"$f":"IF(OR(D135=\"PG\",D135=0),0,E135*((1+$I$8)^-SUMIF(D$35:D135,\"PP\",J$35:J135)))","v":0.46633487307929716},761.92327931942464,1515.8870272003196,1459.2046335075811,56.682393692738543,85,0,2277.8103065197442,2362.8103065197442,195144.96736669735,{"$error":"#VALUE!"},2362.8103065197442,"2033-09-07",195906.89064601678,761.92327931942464,1459.2046335075811,56.682393692738543,85,0,2362.8103065197442,null,{"$f":"IF(OR(D135=\"PG\",D135=0),0,E135*((1+$I$8)^-SUMIF(D$50:D135,\"PP\",J$50:J135)))","v":0.52141529038570533},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL135)","v":0.46633487307961841},385630.82996877574,-1979.9368662826378,2872.3558015658441,111.57585346930773,1003.9947887525141,85,1088.9947887525141,387610.7668350584]
[null,"",102,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G136=8,G136=1),Deudas_fx!$I$24,IF(D136=\"Pg\",0,1)),IF(D136=\"PG\",0,1))","v":1},7,10,2033,"2033-10-07",30,195144.96736669735,0,0,0,0,{"$f":"IF(OR(D136=\"PG\",D136=0),0,E136*((1+$I$8)^-SUMIF(D$35:D136,\"PP\",J$35:J136)))","v":0.46286922156435678},816.69684232905797,1461.1134641906863,1406.472873328823,54.640590861863288,85,0,2277.8103065197442,2362.8103065197442,194328.2705243683,{"$error":"#VALUE!"},2362.8103065197442,"2033-10-07",195144.96736669735,816.69684232905797,1406.472873328823,54.640590861863288,85,0,2362.8103065197442,null,{"$f":"IF(OR(D136=\"PG\",D136=0),0,E136*((1+$I$8)^-SUMIF(D$50:D136,\"PP\",J$50:J136)))","v":0.51754029883916697},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL136)","v":0.46286922156467886},387610.7668350584,-1898.17234335581,2793.6361173961204,108.53101471220356,1003.9947887525141,85,1088.9947887525141,389508.93917841424]
[null,"",103,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G137=8,G137=1),Deudas_fx!$I$24,IF(D137=\"Pg\",0,1)),IF(D137=\"PG\",0,1))","v":1},7,11,2033,"2033-11-07",31,194328.2705243683,0,0,0,0,{"$f":"IF(OR(D137=\"PG\",D137=0),0,E137*((1+$I$8)^-SUMIF(D$35:D137,\"PP\",J$35:J137)))","v":0.45931510379606527},774.13831553072487,1503.6719909890194,1447.4463447181377,56.225646270881704,85,0,2277.8103065197442,2362.8103065197442,193554.13220883757,{"$error":"#VALUE!"},2362.8103065197442,"2033-11-07",194328.2705243683,774.13831553072487,1447.4463447181377,56.225646270881704,85,0,2362.8103065197442,null,{"$f":"IF(OR(D137=\"PG\",D137=0),0,E137*((1+$I$8)^-SUMIF(D$50:D137,\"PP\",J$50:J137)))","v":0.51356639198553222},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL137)","v":0.45931510379638807},389508.93917841424,-2009.9448737680887,2901.2417427866562,112.69791973394646,1003.9947887525141,85,1088.9947887525141,391518.88405218231]
[null,"",104,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G138=8,G138=1),Deudas_fx!$I$24,IF(D138=\"Pg\",0,1)),IF(D138=\"PG\",0,1))","v":1},7,12,2033,"2033-12-07",30,193554.13220883757,0,0,0,0,{"$f":"IF(OR(D138=\"PG\",D138=0),0,E138*((1+$I$8)^-SUMIF(D$35:D138,\"PP\",J$35:J138)))","v":0.45590162095959047},828.60793949862568,1449.2023670211186,1395.0072100034495,54.195157017669167,85,0,2277.8103065197442,2362.8103065197442,192725.52426933896,{"$error":"#VALUE!"},2362.8103065197442,"2033-12-07",193554.13220883757,828.60793949862568,1395.0072100034495,54.195157017669167,85,0,2362.8103065197442,null,{"$f":"IF(OR(D138=\"PG\",D138=0),0,E138*((1+$I$8)^-SUMIF(D$50:D138,\"PP\",J$50:J138)))","v":0.50974973093967391},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL138)","v":0.45590162095991388},391518.88405218231,-1927.4336805177627,2821.8031817372948,109.62528753298199,1003.9947887525141,85,1088.9947887525141,393446.31773270009]
[null,"",105,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G139=8,G139=1),Deudas_fx!$I$24,IF(D139=\"Pg\",0,1)),IF(D139=\"PG\",0,1))","v":1},7,1,2034,"2034-01-07",31,192725.52426933896,0,0,0,0,{"$f":"IF(OR(D139=\"PG\",D139=0),0,E139*((1+$I$8)^-SUMIF(D$35:D139,\"PP\",J$35:J139)))","v":0.45240100355805068},786.54003477541892,1491.2702717443253,1435.5083533898919,55.761918354433433,85,0,2277.8103065197442,2362.8103065197442,191938.98423456354,{"$error":"#VALUE!"},2362.8103065197442,"2034-01-07",192725.52426933896,786.54003477541892,1435.5083533898919,55.761918354433433,85,0,2362.8103065197442,null,{"$f":"IF(OR(D139=\"PG\",D139=0),0,E139*((1+$I$8)^-SUMIF(D$50:D139,\"PP\",J$50:J139)))","v":0.50583564356529287},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL139)","v":0.45240100355837476},393446.31773270009,-2040.4114951918514,2930.5691493487293,113.83713459563624,1003.9947887525142,85,1088.9947887525141,395486.72922789195]
[null,"",106,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G140=8,G140=1),Deudas_fx!$I$24,IF(D140=\"Pg\",0,1)),IF(D140=\"PG\",0,1))","v":1},7,2,2034,"2034-02-07",31,191938.98423456354,0,0,0,0,{"$f":"IF(OR(D140=\"PG\",D140=0),0,E140*((1+$I$8)^-SUMIF(D$35:D140,\"PP\",J$35:J140)))","v":0.44892726546912698},792.62611899204876,1485.1841875276955,1429.6498414233204,55.534346104375125,85,0,2277.8103065197442,2362.8103065197442,191146.35811557149,{"$error":"#VALUE!"},2362.8103065197442,"2034-02-07",191938.98423456354,792.62611899204876,1429.6498414233204,55.534346104375125,85,0,2362.8103065197442,null,{"$f":"IF(OR(D140=\"PG\",D140=0),0,E140*((1+$I$8)^-SUMIF(D$50:D140,\"PP\",J$50:J140)))","v":0.50195161031167856},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL140)","v":0.44892726546945178},395486.72922789195,-2056.1997776025023,2945.7670727001132,114.42749365490299,1003.9947887525138,85,1088.9947887525138,397542.92900549446]
[null,"",107,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G141=8,G141=1),Deudas_fx!$I$24,IF(D141=\"Pg\",0,1)),IF(D141=\"PG\",0,1))","v":1},7,3,2034,"2034-03-07",28,191146.35811557149,0,0,0,0,{"$f":"IF(OR(D141=\"PG\",D141=0),0,E141*((1+$I$8)^-SUMIF(D$35:D141,\"PP\",J$35:J141)))","v":0.44581262721766329},942.35548114684866,1335.4548253728956,1285.5019104527685,49.952914920127036,85,0,2277.8103065197442,2362.8103065197442,190204.00263442466,{"$error":"#VALUE!"},2362.8103065197442,"2034-03-07",191146.35811557149,942.35548114684866,1285.5019104527685,49.952914920127036,85,0,2362.8103065197442,null,{"$f":"IF(OR(D141=\"PG\",D141=0),0,E141*((1+$I$8)^-SUMIF(D$50:D141,\"PP\",J$50:J141)))","v":0.49846909141359663},28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL141)","v":0.44581262721798853},397542.92900549446,-1773.4613347497202,2673.5649047236757,103.89121877855871,1003.9947887525142,85,1088.9947887525141,399316.39034024416]
[null,"",108,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G142=8,G142=1),Deudas_fx!$I$24,IF(D142=\"Pg\",0,1)),IF(D142=\"PG\",0,1))","v":1},7,4,2034,"2034-04-07",31,190204.00263442466,0,0,0,0,{"$f":"IF(OR(D142=\"PG\",D142=0),0,E142*((1+$I$8)^-SUMIF(D$35:D142,\"PP\",J$35:J142)))","v":0.44238947764127112},806.05104800505615,1471.7592585146881,1416.7269004199457,55.032358094742406,85,0,2277.8103065197442,2362.8103065197442,189397.9515864196,{"$error":"#VALUE!"},2362.8103065197442,"2034-04-07",190204.00263442466,806.05104800505615,1416.7269004199457,55.032358094742406,85,0,2362.8103065197442,null,{"$f":"IF(OR(D142=\"PG\",D142=0),0,E142*((1+$I$8)^-SUMIF(D$50:D142,\"PP\",J$50:J142)))","v":0.49464162185588928},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL142)","v":0.44238947764159708},399316.39034024416,-2085.8329037250433,2974.2921502074969,115.53554227006043,1003.9947887525141,85,1088.9947887525141,401402.2232439692]
[null,"",109,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G143=8,G143=1),Deudas_fx!$I$24,IF(D143=\"Pg\",0,1)),IF(D143=\"PG\",0,1))","v":1},7,5,2034,"2034-05-07",30,189397.9515864196,0,0,0,0,{"$f":"IF(OR(D143=\"PG\",D143=0),0,E143*((1+$I$8)^-SUMIF(D$35:D143,\"PP\",J$35:J143)))","v":0.43910178064092159},859.72660757891595,1418.0836989408283,1365.0522724974189,53.031426443409437,85,0,2277.8103065197442,2362.8103065197442,188538.22497884068,{"$error":"#VALUE!"},2362.8103065197442,"2034-05-07",189397.9515864196,859.72660757891595,1365.0522724974189,53.031426443409437,85,0,2362.8103065197442,null,{"$f":"IF(OR(D143=\"PG\",D143=0),0,E143*((1+$I$8)^-SUMIF(D$50:D143,\"PP\",J$50:J143)))","v":0.49096560364430292},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL143)","v":0.43910178064124816},401402.2232439692,-2001.4334364896795,2893.0356027355524,112.39262250664119,1003.9947887525141,85,1088.9947887525141,403403.65668045887]
[null,"",110,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G144=8,G144=1),Deudas_fx!$I$24,IF(D144=\"Pg\",0,1)),IF(D144=\"PG\",0,1))","v":1},7,6,2034,"2034-06-07",31,188538.22497884068,0,0,0,0,{"$f":"IF(OR(D144=\"PG\",D144=0),0,E144*((1+$I$8)^-SUMIF(D$35:D144,\"PP\",J$35:J144)))","v":0.43573015995853981},818.94049119908118,1458.8698153206631,1404.3194222275959,54.550393093067264,85,0,2277.8103065197442,2362.8103065197442,187719.28448764159,{"$error":"#VALUE!"},2362.8103065197442,"2034-06-07",188538.22497884068,818.94049119908118,1404.3194222275959,54.550393093067264,85,0,2362.8103065197442,null,{"$f":"IF(OR(D144=\"PG\",D144=0),0,E144*((1+$I$8)^-SUMIF(D$50:D144,\"PP\",J$50:J144)))","v":0.48719574923567588},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL144)","v":0.43573015995886677},403403.65668045887,-2117.4593258555396,3004.7359899435755,116.71812466447831,1003.9947887525142,85,1088.9947887525141,405521.11600631441]
[null,"",111,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G145=8,G145=1),Deudas_fx!$I$24,IF(D145=\"Pg\",0,1)),IF(D145=\"PG\",0,1))","v":1},7,7,2034,"2034-07-07",30,187719.28448764159,0,0,0,0,{"$f":"IF(OR(D145=\"PG\",D145=0),0,E145*((1+$I$8)^-SUMIF(D$35:D145,\"PP\",J$35:J145)))","v":0.43249195287573228},872.29533088762173,1405.5149756321225,1352.9535759763639,52.561399655758571,85,0,2277.8103065197442,2362.8103065197442,186846.98915675396,{"$error":"#VALUE!"},2362.8103065197442,"2034-07-07",187719.28448764159,872.29533088762173,1352.9535759763639,52.561399655758571,85,0,2362.8103065197442,null,{"$f":"IF(OR(D145=\"PG\",D145=0),0,E145*((1+$I$8)^-SUMIF(D$50:D145,\"PP\",J$50:J145)))","v":0.48357506636617054},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL145)","v":0.43249195287605974},405521.11600631441,-2032.2729183058384,2922.7217945782718,113.54591248008072,1003.9947887525141,85,1088.9947887525141,407553.38892462023]
[null,"",112,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G146=8,G146=1),Deudas_fx!$I$24,IF(D146=\"Pg\",0,1)),IF(D146=\"PG\",0,1))","v":1},7,8,2034,"2034-08-07",31,186846.98915675396,0,0,0,0,{"$f":"IF(OR(D146=\"PG\",D146=0),0,E146*((1+$I$8)^-SUMIF(D$35:D146,\"PP\",J$35:J146)))","v":0.42917108541955612},832.02692442347507,1445.7833820962692,1391.7223199010518,54.061062195217453,85,0,2277.8103065197442,2362.8103065197442,186014.96223233049,{"$error":"#VALUE!"},2362.8103065197442,"2034-08-07",186846.98915675396,832.02692442347507,1391.7223199010518,54.061062195217453,85,0,2362.8103065197442,null,{"$f":"IF(OR(D146=\"PG\",D146=0),0,E146*((1+$I$8)^-SUMIF(D$50:D146,\"PP\",J$50:J146)))","v":0.47986195982202373},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL146)","v":0.42917108541988408},407553.38892462023,-2149.5690962394992,3035.6451044649089,117.91878052710449,1003.9947887525141,85,1088.9947887525141,409702.95802085975]
[null,"",113,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G147=8,G147=1),Deudas_fx!$I$24,IF(D147=\"Pg\",0,1)),IF(D147=\"PG\",0,1))","v":1},7,9,2034,"2034-09-07",31,186014.96223233049,0,0,0,0,{"$f":"IF(OR(D147=\"PG\",D147=0),0,E147*((1+$I$8)^-SUMIF(D$35:D147,\"PP\",J$35:J147)))","v":0.42587571707518557},838.46497679037157,1439.3453297293727,1385.5250006576182,53.820329071754507,85,0,2277.8103065197442,2362.8103065197442,185176.49725554013,{"$error":"#VALUE!"},2362.8103065197442,"2034-09-07",186014.96223233049,838.46497679037157,1385.5250006576182,53.820329071754507,85,0,2362.8103065197442,null,{"$f":"IF(OR(D147=\"PG\",D147=0),0,E147*((1+$I$8)^-SUMIF(D$50:D147,\"PP\",J$50:J147)))","v":0.47617736417756351},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL147)","v":0.42587571707551392},409702.95802085975,-2166.202017604925,3051.6560838384985,118.54072251894054,1003.9947887525141,85,1088.9947887525141,411869.16003846464]
[null,"",114,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G148=8,G148=1),Deudas_fx!$I$24,IF(D148=\"Pg\",0,1)),IF(D148=\"PG\",0,1))","v":1},7,10,2034,"2034-10-07",30,185176.49725554013,0,0,0,0,{"$f":"IF(OR(D148=\"PG\",D148=0),0,E148*((1+$I$8)^-SUMIF(D$35:D148,\"PP\",J$35:J148)))","v":0.42271074505773376},891.3340010185002,1386.476305501244,1334.6268862704633,51.84941923078074,85,0,2277.8103065197442,2362.8103065197442,184285.16325452164,{"$error":"#VALUE!"},2362.8103065197442,"2034-10-07",185176.49725554013,891.3340010185002,1334.6268862704633,51.84941923078074,85,0,2362.8103065197442,null,{"$f":"IF(OR(D148=\"PG\",D148=0),0,E148*((1+$I$8)^-SUMIF(D$50:D148,\"PP\",J$50:J148)))","v":0.47263856641910906},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL148)","v":0.4227107450580625},411869.16003846464,-2079.8027763995956,2968.4742003430533,115.32336480905637,1003.9947887525141,85,1088.9947887525141,413948.96281486424]
[null,"",115,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G149=8,G149=1),Deudas_fx!$I$24,IF(D149=\"Pg\",0,1)),IF(D149=\"PG\",0,1))","v":1},7,11,2034,"2034-11-07",31,184285.16325452164,0,0,0,0,{"$f":"IF(OR(D149=\"PG\",D149=0),0,E149*((1+$I$8)^-SUMIF(D$35:D149,\"PP\",J$35:J149)))","v":0.41946498210814748},851.84980374300176,1425.9605027767425,1372.6406622092265,53.319840567515918,85,0,2277.8103065197442,2362.8103065197442,183433.31345077863,{"$error":"#VALUE!"},2362.8103065197442,"2034-11-07",184285.16325452164,851.84980374300176,1372.6406622092265,53.319840567515918,85,0,2362.8103065197442,null,{"$f":"IF(OR(D149=\"PG\",D149=0),0,E149*((1+$I$8)^-SUMIF(D$50:D149,\"PP\",J$50:J149)))","v":0.46900943523338706},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL149)","v":0.41946498210847671},413948.96281486424,-2199.0567250806907,3083.282280593884,119.76923323932093,1003.9947887525142,85,1088.9947887525141,416148.01953994494]
[null,"",116,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G150=8,G150=1),Deudas_fx!$I$24,IF(D150=\"Pg\",0,1)),IF(D150=\"PG\",0,1))","v":1},7,12,2034,"2034-12-07",30,183433.31345077863,0,0,0,0,{"$f":"IF(OR(D150=\"PG\",D150=0),0,E150*((1+$I$8)^-SUMIF(D$35:D150,\"PP\",J$35:J150)))","v":0.41634765262105944},904.38578176419674,1373.4245247555475,1322.0631969900928,51.361327765454774,85,0,2277.8103065197442,2362.8103065197442,182528.92766901443,{"$error":"#VALUE!"},2362.8103065197442,"2034-12-07",183433.31345077863,904.38578176419674,1322.0631969900928,51.361327765454774,85,0,2362.8103065197442,null,{"$f":"IF(OR(D150=\"PG\",D150=0),0,E150*((1+$I$8)^-SUMIF(D$50:D150,\"PP\",J$50:J150)))","v":0.46552390722857601},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL150)","v":0.41634765262138901},416148.01953994494,-2111.8399809114862,2999.3133241945475,116.52144546945304,1003.9947887525143,85,1088.9947887525143,418259.85952085641]
[null,"",117,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G151=8,G151=1),Deudas_fx!$I$24,IF(D151=\"Pg\",0,1)),IF(D151=\"PG\",0,1))","v":1},7,1,2035,"2035-01-07",31,182528.92766901443,0,0,0,0,{"$f":"IF(OR(D151=\"PG\",D151=0),0,E151*((1+$I$8)^-SUMIF(D$35:D151,\"PP\",J$35:J151)))","v":0.4131507483530118},865.43919170173558,1412.3711148180087,1359.5594117465587,52.811703071450047,85,0,2277.8103065197442,2362.8103065197442,181663.4884773127,{"$error":"#VALUE!"},2362.8103065197442,"2035-01-07",182528.92766901443,865.43919170173558,1359.5594117465587,52.811703071450047,85,0,2362.8103065197442,null,{"$f":"IF(OR(D151=\"PG\",D151=0),0,E151*((1+$I$8)^-SUMIF(D$50:D151,\"PP\",J$50:J151)))","v":0.46194940559147479},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL151)","v":0.4131507483533417},418259.85952085641,-2232.4135527587018,3115.3918221583131,121.01651935290279,1003.9947887525141,85,1088.9947887525141,420492.2730736151]
[null,"",118,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G152=8,G152=1),Deudas_fx!$I$24,IF(D152=\"Pg\",0,1)),IF(D152=\"PG\",0,1))","v":1},7,2,2035,"2035-02-07",31,181663.4884773127,0,0,0,0,{"$f":"IF(OR(D152=\"PG\",D152=0),0,E152*((1+$I$8)^-SUMIF(D$35:D152,\"PP\",J$35:J152)))","v":0.40997839135173691},872.13578128674339,1405.6745252330008,1353.1132225676795,52.561302665321399,85,0,2277.8103065197442,2362.8103065197442,180791.35269602595,{"$error":"#VALUE!"},2362.8103065197442,"2035-02-07",181663.4884773127,872.13578128674339,1353.1132225676795,52.561302665321399,85,0,2362.8103065197442,null,{"$f":"IF(OR(D152=\"PG\",D152=0),0,E152*((1+$I$8)^-SUMIF(D$50:D152,\"PP\",J$50:J152)))","v":0.4584023505833334},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL152)","v":0.40997839135206704},420492.2730736151,-2249.6875074052882,3132.019865150311,121.66243100749136,1003.9947887525142,85,1088.9947887525141,422741.96058102039]
[null,"",119,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G153=8,G153=1),Deudas_fx!$I$24,IF(D153=\"Pg\",0,1)),IF(D153=\"PG\",0,1))","v":1},7,3,2035,"2035-03-07",28,180791.35269602595,0,0,0,0,{"$f":"IF(OR(D153=\"PG\",D153=0),0,E153*((1+$I$8)^-SUMIF(D$35:D153,\"PP\",J$35:J153)))","v":0.40713397873036672},1014.7013112773579,1263.1089952423863,1215.8621884051936,47.246806837192679,85,0,2277.8103065197442,2362.8103065197442,179776.65138474858,{"$error":"#VALUE!"},2362.8103065197442,"2035-03-07",180791.35269602595,1014.7013112773579,1215.8621884051936,47.246806837192679,85,0,2362.8103065197442,null,{"$f":"IF(OR(D153=\"PG\",D153=0),0,E153*((1+$I$8)^-SUMIF(D$50:D153,\"PP\",J$50:J153)))","v":0.45522197459481845},28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL153)","v":0.40713397873069701},422741.96058102039,-1949.5157918893754,2843.0340149450244,110.47656569686495,1003.9947887525141,85,1088.9947887525141,424691.47637290979]
[null,"",120,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G154=8,G154=1),Deudas_fx!$I$24,IF(D154=\"Pg\",0,1)),IF(D154=\"PG\",0,1))","v":1},7,4,2035,"2035-04-07",31,179776.65138474858,0,0,0,0,{"$f":"IF(OR(D154=\"PG\",D154=0),0,E154*((1+$I$8)^-SUMIF(D$35:D154,\"PP\",J$35:J154)))","v":0.40400782118852269},886.73573671264239,1391.0745698071019,1339.0591920072209,52.015377799880966,85,0,2277.8103065197442,2362.8103065197442,178889.91564803594,{"$error":"#VALUE!"},2362.8103065197442,"2035-04-07",179776.65138474858,886.73573671264239,1339.0591920072209,52.015377799880966,85,0,2362.8103065197442,null,{"$f":"IF(OR(D154=\"PG\",D154=0),0,E154*((1+$I$8)^-SUMIF(D$50:D154,\"PP\",J$50:J154)))","v":0.45172657582331205},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL154)","v":0.40400782118885342},424691.47637290979,-2282.1800745885398,3163.2974628456514,122.87740049540258,1003.9947887525141,85,1088.9947887525141,426973.6564474983]
[null,"",121,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G155=8,G155=1),Deudas_fx!$I$24,IF(D155=\"Pg\",0,1)),IF(D155=\"PG\",0,1))","v":1},7,5,2035,"2035-05-07",30,178889.91564803594,0,0,0,0,{"$f":"IF(OR(D155=\"PG\",D155=0),0,E155*((1+$I$8)^-SUMIF(D$35:D155,\"PP\",J$35:J155)))","v":0.40100536437395018},938.40367006713927,1339.406636452605,1289.3174600718992,50.089176380705723,85,0,2277.8103065197442,2362.8103065197442,177951.5119779688,{"$error":"#VALUE!"},2362.8103065197442,"2035-05-07",178889.91564803594,938.40367006713927,1289.3174600718992,50.089176380705723,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL155)","v":0.40100536437428114},426973.6564474983,-2192.8950245414007,3077.3371894903917,119.55262380352295,1003.9947887525138,85,1088.9947887525138,429166.55147203972]
[null,"",122,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G156=8,G156=1),Deudas_fx!$I$24,IF(D156=\"Pg\",0,1)),IF(D156=\"PG\",0,1))","v":1},7,6,2035,"2035-06-07",31,177951.5119779688,0,0,0,0,{"$f":"IF(OR(D156=\"PG\",D156=0),0,E156*((1+$I$8)^-SUMIF(D$35:D156,\"PP\",J$35:J156)))","v":0.39792626508563528},900.858288198433,1376.9520183213112,1325.464714189784,51.487304131527189,85,0,2277.8103065197442,2362.8103065197442,177050.65368977038,{"$error":"#VALUE!"},2362.8103065197442,"2035-06-07",177951.5119779688,900.858288198433,1325.464714189784,51.487304131527189,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL156)","v":0.39792626508596657},429166.55147203972,-2316.8072807380963,3196.629880599879,124.17218889073159,1003.9947887525143,85,1088.9947887525143,431483.3587527778]
[null,"",123,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G157=8,G157=1),Deudas_fx!$I$24,IF(D157=\"Pg\",0,1)),IF(D157=\"PG\",0,1))","v":1},7,7,2035,"2035-07-07",30,177050.65368977038,0,0,0,0,{"$f":"IF(OR(D157=\"PG\",D157=0),0,E157*((1+$I$8)^-SUMIF(D$35:D157,\"PP\",J$35:J157)))","v":0.39496900444947003},952.17481901173755,1325.6354875080067,1276.0613044756076,49.57418303239902,85,0,2277.8103065197442,2362.8103065197442,176098.47887075864,{"$error":"#VALUE!"},2362.8103065197442,"2035-07-07",177050.65368977038,952.17481901173755,1276.0613044756076,49.57418303239902,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL157)","v":0.39496900444980138},431483.3587527778,-2226.6606237605388,3109.8400720640702,120.81534044898244,1003.9947887525138,85,1088.9947887525138,433710.01937653834]
[null,"",124,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G158=8,G158=1),Deudas_fx!$I$24,IF(D158=\"Pg\",0,1)),IF(D158=\"PG\",0,1))","v":1},7,8,2035,"2035-08-07",31,176098.47887075864,0,0,0,0,{"$f":"IF(OR(D158=\"PG\",D158=0),0,E158*((1+$I$8)^-SUMIF(D$35:D158,\"PP\",J$35:J158)))","v":0.39193625504372204},915.19667537271653,1362.6136311470277,1311.6624712611788,50.951159885849023,85,0,2277.8103065197442,2362.8103065197442,175183.28219538592,{"$error":"#VALUE!"},2362.8103065197442,"2035-08-07",176098.47887075864,915.19667537271653,1311.6624712611788,50.951159885849023,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL158)","v":0.39193625504405366},433710.01937653834,-2351.9636962792692,3230.4717194273699,125.48676560441366,1003.9947887525143,85,1088.9947887525143,436061.98307281762]
[null,"",125,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G159=8,G159=1),Deudas_fx!$I$24,IF(D159=\"Pg\",0,1)),IF(D159=\"PG\",0,1))","v":1},7,9,2035,"2035-09-07",31,175183.28219538592,0,0,0,0,{"$f":"IF(OR(D159=\"PG\",D159=0),0,E159*((1+$I$8)^-SUMIF(D$35:D159,\"PP\",J$35:J159)))","v":0.38892679244998857},922.2782780818377,1355.5320284379065,1304.8456654567947,50.686362981111785,85,0,2277.8103065197442,2362.8103065197442,174261.0039173041,{"$error":"#VALUE!"},2362.8103065197442,"2035-09-07",175183.28219538592,922.2782780818377,1304.8456654567947,50.686362981111785,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL159)","v":0.38892679245032019},436061.98307281762,-2370.1627052262188,3247.9902268782057,126.16726710052703,1003.994788752514,85,1088.9947887525141,438432.14577804384]
[null,"",126,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G160=8,G160=1),Deudas_fx!$I$24,IF(D160=\"Pg\",0,1)),IF(D160=\"PG\",0,1))","v":1},7,10,2035,"2035-10-07",30,174261.0039173041,0,0,0,0,{"$f":"IF(OR(D160=\"PG\",D160=0),0,E160*((1+$I$8)^-SUMIF(D$35:D160,\"PP\",J$35:J160)))","v":0.38603641301395181},973.06182879696939,1304.7484777227749,1255.9553966266549,48.793081096120069,85,0,2277.8103065197442,2362.8103065197442,173287.94208850714,{"$error":"#VALUE!"},2362.8103065197442,"2035-10-07",174261.0039173041,973.06182879696939,1255.9553966266549,48.793081096120069,85,0,2362.8103065197442,null,-2.6007325947721256,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL160)","v":0.38603641301428371},438432.14577804384,-2278.6884388736557,3159.9222268101416,122.76100081602802,1003.994788752514,85,1088.9947887525141,440710.83421691752]
[null,"",127,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G161=8,G161=1),Deudas_fx!$I$24,IF(D161=\"Pg\",0,1)),IF(D161=\"PG\",0,1))","v":1},7,11,2035,"2035-11-07",31,173287.94208850714,0,0,0,0,{"$f":"IF(OR(D161=\"PG\",D161=0),0,E161*((1+$I$8)^-SUMIF(D$35:D161,\"PP\",J$35:J161)))","v":0.38307225205707623},936.94402807498864,1340.8662784447556,1290.7283005345594,50.137977910196341,85,0,2277.8103065197442,2362.8103065197442,172350.99806043215,{"$error":"#VALUE!"},2362.8103065197442,"2035-11-07",173287.94208850714,936.94402807498864,1290.7283005345594,50.137977910196341,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL161)","v":0.38307225205740825},440710.83421691752,-2406.1345544934288,3282.6170085477429,127.51233469819994,1003.9947887525141,85,1088.9947887525141,443116.96877141093]
[null,"",128,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G162=8,G162=1),Deudas_fx!$I$24,IF(D162=\"Pg\",0,1)),IF(D162=\"PG\",0,1))","v":1},7,12,2035,"2035-12-07",30,172350.99806043215,0,0,0,0,{"$f":"IF(OR(D162=\"PG\",D162=0),0,E162*((1+$I$8)^-SUMIF(D$35:D162,\"PP\",J$35:J162)))","v":0.38022538169135212},987.36266018307742,1290.4476463366668,1242.189366880463,48.258279456203873,85,0,2277.8103065197442,2362.8103065197442,171363.63540024907,{"$error":"#VALUE!"},2362.8103065197442,"2035-12-07",172350.99806043215,987.36266018307742,1242.189366880463,48.258279456203873,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL162)","v":0.38022538169168418},443116.96877141093,-2313.7652233038489,3193.6872608022118,124.07275125415131,1003.9947887525142,85,1088.9947887525141,445430.7339947148]
[null,{"$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$24,IF(D163=\"Pg\",0,1)),IF(D163=\"PG\",0,1))","v":1},7,1,2036,"2036-01-07",31,171363.63540024907,{"$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$35:J163)))","v":0.37730584044283821},{"$f":"+IF(D163=\"PG\",0,X163-SUM(R163,U163,V163))","v":951.83391548765758},{"$f":"S163+T163","v":1325.9763910320867},{"$f":"IF(OR(D163=\"PG\",D163=0),0,IF(O147>=0,K163*((1+$I$6)^J163-1),K163*((1+$I$6)^(J163+O147)-1)))","v":1276.3951791903514},{"$f":"IF(OR(D163=\"PG\",D163=0),0,IF(O147>=0,K163*((1+$I$7)^30-1)*J163/30,K163*((1+$I$7)^(30+O147)-1)*J163/30))","v":49.581211841735275},{"$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$10)","v":2277.8103065197442},{"$f":"IF(OR(D163=\"PG\",D163=0),0,W163+U163+V163)","v":2362.8103065197442},{"$f":"+K163+N163+O163+M163-Q163","v":170411.80148476141},{"$error":"#VALUE!"},{"$f":"+X163","v":2362.8103065197442},{"$f":"+I163","v":"2036-01-07"},{"$f":"+K163","v":171363.63540024907},{"$f":"+Q163","v":951.83391548765758},{"$f":"+IF(D163=\"PG\",M163,S163)","v":1276.3951791903514},{"$f":"+IF(D163=\"PG\",N163,T163)","v":49.581211841735275},{"$f":"+IF(D163=\"PG\",O163,U163)","v":85},0,{"$f":"+X163","v":2362.8103065197442},null,null,{"$f":"+J163","v":31},{"$f":"+(1+$S$6)^(AL163/360)-1","v":7.4484599734891965E-3},{"$f":"+$R$7*AL163/30","v":2.8933333332903377E-4},{"$f":"1/(1+$R$10)^SUM($AL$35:AL163)","v":0.37730584044317045},445430.7339947148,{"$f":"+$AR$14-AR163-AS163","v":-2442.6561634029217},{"$f":"+AP163*AM163","v":3317.7729931215467},{"$f":"+AP163*AN163","v":128.877959033889},{"$f":"+AQ163+AR163+AS163","v":1003.9947887525141},{"$f":"+U163","v":85},{"$f":"+AT163+AU163","v":1088.9947887525141},{"$f":"+AP163-AQ163","v":447873.39015811775}]
[null,"",{"$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},{"$f":"IF(G163=12,1,G163+1)","v":2},{"$f":"IF(G163=12,H163+1,H163)","v":2036},{"$f":"DATE(H164,G164,F164)","v":"2036-02-07"},{"$f":"+I164-I163","v":31},{"$f":"+Y163","v":170411.80148476141},0,0,0,0,{"$f":"IF(OR(D164=\"PG\",D164=0),0,E164*((1+$I$8)^-SUMIF(D$35:D164,\"PP\",J$35:J164)))","v":0.37440871674326281},959.19900958812036,1318.6112969316239,1269.3054823694322,49.305814562191607,85,0,2277.8103065197442,2362.8103065197442,169452.60247517328,{"$f":"YEAR(I164-$Z$34)-1900","v":{"$error":"#VALUE!"}},2362.8103065197442,"2036-02-07",170411.80148476141,959.19900958812036,1269.3054823694322,49.305814562191607,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL164)","v":0.3744087167435951},{"$f":"+AW163","v":447873.39015811775},-2461.5569319149595,3335.9670197836504,129.58470088382307,1003.994788752514,85,1088.9947887525141,450334.94709003269]
[null,"",131,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G165=8,G165=1),Deudas_fx!$I$24,IF(D165=\"Pg\",0,1)),IF(D165=\"PG\",0,1))","v":1},7,3,2036,"2036-03-07",29,169452.60247517328,0,0,0,0,{"$f":"IF(OR(D165=\"PG\",D165=0),0,E165*((1+$I$8)^-SUMIF(D$35:D165,\"PP\",J$35:J165)))","v":0.37171864651346853},1051.4968964981979,1226.3134100215464,1180.4482389522809,45.865171069265337,85,0,2277.8103065197442,2362.8103065197442,168401.10557867508,{"$error":"#VALUE!"},2362.8103065197442,"2036-03-07",169452.60247517328,1051.4968964981979,1180.4482389522809,45.865171069265337,85,0,2362.8103065197442,null,null,29,6.96624437576987E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL165)","v":0.37171864651380088},450334.94709003269,-2255.0391626366059,3137.1432923785624,121.89065901055753,1003.9947887525141,85,1088.9947887525141,452589.9862526693]
[null,"",132,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G166=8,G166=1),Deudas_fx!$I$24,IF(D166=\"Pg\",0,1)),IF(D166=\"PG\",0,1))","v":1},7,4,2036,"2036-04-07",31,168401.10557867508,0,0,0,0,{"$f":"IF(OR(D166=\"PG\",D166=0),0,E166*((1+$I$8)^-SUMIF(D$35:D166,\"PP\",J$35:J166)))","v":0.36886442379821899},974.75735891228214,1303.0529476074621,1254.3288943940895,48.724053213372606,85,0,2277.8103065197442,2362.8103065197442,167426.34821976279,{"$error":"#VALUE!"},2362.8103065197442,"2036-04-07",168401.10557867508,974.75735891228214,1254.3288943940895,48.724053213372606,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL166)","v":0.36886442379855133},452589.9862526693,-2498.0529776063454,3371.0983970050329,130.94936935382637,1003.9947887525138,85,1088.9947887525138,455088.03923027567]
[null,"",133,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G167=8,G167=1),Deudas_fx!$I$24,IF(D167=\"Pg\",0,1)),IF(D167=\"PG\",0,1))","v":1},7,5,2036,"2036-05-07",30,167426.34821976279,0,0,0,0,{"$f":"IF(OR(D167=\"PG\",D167=0),0,E167*((1+$I$8)^-SUMIF(D$35:D167,\"PP\",J$35:J167)))","v":0.36612314146455482},1024.2351057589117,1253.5752007608326,1206.6958232599957,46.879377500836945,85,0,2277.8103065197442,2362.8103065197442,166402.11311400388,{"$error":"#VALUE!"},2362.8103065197442,"2036-05-07",167426.34821976279,1024.2351057589117,1206.6958232599957,46.879377500836945,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL167)","v":0.36612314146488706},455088.03923027567,-2403.3964982695775,3279.9666360395081,127.42465098258363,1003.9947887525143,85,1088.9947887525143,457491.43572854524]
[null,"",134,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G168=8,G168=1),Deudas_fx!$I$24,IF(D168=\"Pg\",0,1)),IF(D168=\"PG\",0,1))","v":1},7,6,2036,"2036-06-07",31,166402.11311400388,0,0,0,0,{"$f":"IF(OR(D168=\"PG\",D168=0),0,E168*((1+$I$8)^-SUMIF(D$35:D168,\"PP\",J$35:J168)))","v":0.36331188355013977},990.22514942579505,1287.5851570939492,1239.4394790336796,48.145678060269667,85,0,2277.8103065197442,2362.8103065197442,165411.88796457808,{"$error":"#VALUE!"},2362.8103065197442,"2036-06-07",166402.11311400388,990.22514942579505,1239.4394790336796,48.145678060269667,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL168)","v":0.36331188355047206},457491.43572854524,-2535.9793805544859,3407.6066472381744,132.36752206882542,1003.994788752514,85,1088.9947887525141,460027.4151090997]
[null,"",135,{"$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$24,IF(D169=\"Pg\",0,1)),IF(D169=\"PG\",0,1))","v":1},7,7,2036,"2036-07-07",30,165411.88796457808,0,0,0,0,{"$f":"IF(OR(D169=\"PG\",D169=0),0,E169*((1+$I$8)^-SUMIF(D$35:D169,\"PP\",J$35:J169)))","v":0.36061186591837407},1039.3180209969794,1238.4922855227649,1192.1769568933712,46.315328629393598,85,0,2277.8103065197442,2362.8103065197442,164372.5699435811,{"$error":"#VALUE!"},2362.8103065197442,"2036-07-07",165411.88796457808,1039.3180209969794,1192.1769568933712,46.315328629393598,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL169)","v":0.36061186591870631},460027.4151090997,-2440.3792024542417,3315.5663149781221,128.8076762286338,1003.9947887525142,85,1088.9947887525141,462467.79431155394]
[null,"",136,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G170=8,G170=1),Deudas_fx!$I$24,IF(D170=\"Pg\",0,1)),IF(D170=\"PG\",0,1))","v":1},7,8,2036,"2036-08-07",31,164372.5699435811,0,0,0,0,{"$f":"IF(OR(D170=\"PG\",D170=0),0,E170*((1+$I$8)^-SUMIF(D$35:D170,\"PP\",J$35:J170)))","v":0.35784292605284213},1005.929334985791,1271.8809715339532,1224.3225079643171,47.558463569636068,85,0,2277.8103065197442,2362.8103065197442,163366.64060859531,{"$error":"#VALUE!"},2362.8103065197442,"2036-08-07",164372.5699435811,1005.929334985791,1224.3225079643171,47.558463569636068,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL170)","v":0.3578429260531743},462467.79431155394,-2574.4854146904181,3444.6728549574441,133.80734848548786,1003.9947887525138,85,1088.9947887525138,465042.27972624433]
[null,"",137,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G171=8,G171=1),Deudas_fx!$I$24,IF(D171=\"Pg\",0,1)),IF(D171=\"PG\",0,1))","v":1},7,9,2036,"2036-09-07",31,163366.64060859531,0,0,0,0,{"$f":"IF(OR(D171=\"PG\",D171=0),0,E171*((1+$I$8)^-SUMIF(D$35:D171,\"PP\",J$35:J171)))","v":0.35509524735119186},1013.7130082611761,1264.0972982585681,1216.829883576517,47.267414682051168,85,0,2277.8103065197442,2362.8103065197442,162352.92760033414,{"$error":"#VALUE!"},2362.8103065197442,"2036-09-07",163366.64060859531,1013.7130082611761,1216.829883576517,47.267414682051168,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL171)","v":0.35509524735152398},465042.27972624433,-2594.4062507007102,3463.8488065210972,134.55223293212723,1003.9947887525143,85,1088.9947887525143,467636.68597694504]
[null,"",138,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G172=8,G172=1),Deudas_fx!$I$24,IF(D172=\"Pg\",0,1)),IF(D172=\"PG\",0,1))","v":1},7,10,2036,"2036-10-07",30,162352.92760033414,0,0,0,0,{"$f":"IF(OR(D172=\"PG\",D172=0),0,E172*((1+$I$8)^-SUMIF(D$35:D172,\"PP\",J$35:J172)))","v":0.35245629312972299},1062.2214462553097,1215.5888602644345,1170.1300405370164,45.458819727418032,85,0,2277.8103065197442,2362.8103065197442,161290.70615407883,{"$error":"#VALUE!"},2362.8103065197442,"2036-10-07",162352.92760033414,1062.2214462553097,1170.1300405370164,45.458819727418032,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL172)","v":0.352456293130055},467636.68597694504,-2497.3522736418322,3370.4087903227473,130.93827207159885,1003.994788752514,85,1088.9947887525141,470134.03825058689]
[null,"",139,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G173=8,G173=1),Deudas_fx!$I$24,IF(D173=\"Pg\",0,1)),IF(D173=\"PG\",0,1))","v":1},7,11,2036,"2036-11-07",31,161290.70615407883,0,0,0,0,{"$f":"IF(OR(D173=\"PG\",D173=0),0,E173*((1+$I$8)^-SUMIF(D$35:D173,\"PP\",J$35:J173)))","v":0.34974997541491604},1029.7761599887272,1248.0341465310171,1201.3673688844638,46.666777646553328,85,0,2277.8103065197442,2362.8103065197442,160260.92999409011,{"$error":"#VALUE!"},2362.8103065197442,"2036-11-07",161290.70615407883,1029.7761599887272,1201.3673688844638,46.666777646553328,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL173)","v":0.34974997541524794},470134.03825058689,-2633.8052257303029,3501.7745660843352,136.02544839848176,1003.9947887525141,85,1088.9947887525141,472767.84347631718]
[null,"",140,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G174=8,G174=1),Deudas_fx!$I$24,IF(D174=\"Pg\",0,1)),IF(D174=\"PG\",0,1))","v":1},7,12,2036,"2036-12-07",30,160260.92999409011,0,0,0,0,{"$f":"IF(OR(D174=\"PG\",D174=0),0,E174*((1+$I$8)^-SUMIF(D$35:D174,\"PP\",J$35:J174)))","v":0.34715074554359354},1077.8849087098349,1199.9253978099093,1155.0523374122308,44.873060397678408,85,0,2277.8103065197442,2362.8103065197442,159183.04508538029,{"$error":"#VALUE!"},2362.8103065197442,"2036-12-07",160260.92999409011,1077.8849087098349,1155.0523374122308,44.873060397678408,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL174)","v":0.34715074554392533},472767.84347631718,-2535.7709088256315,3407.390701406744,132.37499617140168,1003.9947887525142,85,1088.9947887525141,475303.61438514281]
[null,"",141,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G175=8,G175=1),Deudas_fx!$I$24,IF(D175=\"Pg\",0,1)),IF(D175=\"PG\",0,1))","v":1},7,1,2037,"2037-01-07",31,159183.04508538029,0,0,0,0,{"$f":"IF(OR(D175=\"PG\",D175=0),0,E175*((1+$I$8)^-SUMIF(D$35:D175,\"PP\",J$35:J175)))","v":0.3444851662059954},1046.0848056991442,1231.7255008206,1185.6685397765812,46.056961044018948,85,0,2277.8103065197442,2362.8103065197442,158136.96027968114,{"$error":"#VALUE!"},2362.8103065197442,"2037-01-07",159183.04508538029,1046.0848056991442,1185.6685397765812,46.056961044018948,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL175)","v":0.34448516620632702},475303.61438514281,-2673.806337343357,3540.2799470024802,137.52117909339105,1003.9947887525143,85,1088.9947887525143,477977.42072248616]
[null,"",142,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G176=8,G176=1),Deudas_fx!$I$24,IF(D176=\"Pg\",0,1)),IF(D176=\"PG\",0,1))","v":1},7,2,2037,"2037-02-07",31,158136.96027968114,0,0,0,0,{"$f":"IF(OR(D176=\"PG\",D176=0),0,E176*((1+$I$8)^-SUMIF(D$35:D176,\"PP\",J$35:J176)))","v":0.34184005438372372},1054.1791937070473,1223.631112812697,1177.8768189724558,45.754293840241161,85,0,2277.8103065197442,2362.8103065197442,157082.7810859741,{"$error":"#VALUE!"},2362.8103065197442,"2037-02-07",158136.96027968114,1054.1791937070473,1177.8768189724558,45.754293840241161,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL176)","v":0.34184005438405513},477977.42072248616,-2694.4956981241803,3560.1956864830436,138.29480039365089,1003.9947887525142,85,1088.9947887525141,480671.91642061033]
[null,"",143,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G177=8,G177=1),Deudas_fx!$I$24,IF(D177=\"Pg\",0,1)),IF(D177=\"PG\",0,1))","v":1},7,3,2037,"2037-03-07",28,157082.7810859741,0,0,0,0,{"$f":"IF(OR(D177=\"PG\",D177=0),0,E177*((1+$I$8)^-SUMIF(D$35:D177,\"PP\",J$35:J177)))","v":0.33946838264274937},1180.3425856991239,1097.4677208206203,1056.4167540307624,41.050966789857874,85,0,2277.8103065197442,2362.8103065197442,155902.43850027496,{"$error":"#VALUE!"},2362.8103065197442,"2037-03-07",157082.7810859741,1180.3425856991239,1056.4167540307624,41.050966789857874,85,0,2362.8103065197442,null,null,28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL177)","v":0.33946838264308071},480671.91642061033,-2354.2466997774623,3232.6258943739235,125.61559415605282,1003.9947887525141,85,1088.9947887525141,483026.16312038782]
[null,"",144,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G178=8,G178=1),Deudas_fx!$I$24,IF(D178=\"Pg\",0,1)),IF(D178=\"PG\",0,1))","v":1},7,4,2037,"2037-04-07",31,155902.43850027496,0,0,0,0,{"$f":"IF(OR(D178=\"PG\",D178=0),0,E178*((1+$I$8)^-SUMIF(D$35:D178,\"PP\",J$35:J178)))","v":0.33686179193782823},1071.4694613756758,1206.3408451440685,1161.2330729386592,45.10777220540924,85,0,2277.8103065197442,2362.8103065197442,154830.96903889929,{"$error":"#VALUE!"},2362.8103065197442,"2037-04-07",155902.43850027496,1071.4694613756758,1161.2330729386592,45.10777220540924,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL178)","v":0.33686179193815935},483026.16312038782,-2733.5618232585134,3597.8010421502722,139.7555698607554,1003.9947887525142,85,1088.9947887525141,485759.72494364635]
[null,"",145,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G179=8,G179=1),Deudas_fx!$I$24,IF(D179=\"Pg\",0,1)),IF(D179=\"PG\",0,1))","v":1},7,5,2037,"2037-05-07",30,154830.96903889929,0,0,0,0,{"$f":"IF(OR(D179=\"PG\",D179=0),0,E179*((1+$I$8)^-SUMIF(D$35:D179,\"PP\",J$35:J179)))","v":0.33435834292093192},1118.540781975327,1159.2695245444172,1115.9168532141696,43.352671330247567,85,0,2277.8103065197442,2362.8103065197442,153712.42825692397,{"$error":"#VALUE!"},2362.8103065197442,"2037-05-07",154830.96903889929,1118.540781975327,1115.9168532141696,43.352671330247567,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL179)","v":0.33435834292126271},485759.72494364635,-2633.0453258564012,3501.0273916267156,136.01272298219979,1003.9947887525142,85,1088.9947887525141,488392.77026950277]
[null,"",146,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G180=8,G180=1),Deudas_fx!$I$24,IF(D180=\"Pg\",0,1)),IF(D180=\"PG\",0,1))","v":1},7,6,2037,"2037-06-07",31,153712.42825692397,0,0,0,0,{"$f":"IF(OR(D180=\"PG\",D180=0),0,E180*((1+$I$8)^-SUMIF(D$35:D180,\"PP\",J$35:J180)))","v":0.33179098939603002},1088.4153079785406,1189.3949985412037,1144.920869299528,44.474129241675769,85,0,2277.8103065197442,2362.8103065197442,152624.01294894543,{"$error":"#VALUE!"},2362.8103065197442,"2037-06-07",153712.42825692397,1088.4153079785406,1144.920869299528,44.474129241675769,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL180)","v":0.3317909893963607},488392.77026950277,-2775.0875201372578,3637.7740006938957,141.30830819587626,1003.9947887525142,85,1088.9947887525141,491167.85778964002]
[null,"",147,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G181=8,G181=1),Deudas_fx!$I$24,IF(D181=\"Pg\",0,1)),IF(D181=\"PG\",0,1))","v":1},7,7,2037,"2037-07-07",30,152624.01294894543,0,0,0,0,{"$f":"IF(OR(D181=\"PG\",D181=0),0,E181*((1+$I$8)^-SUMIF(D$35:D181,\"PP\",J$35:J181)))","v":0.32932522496059102},1135.0649757653205,1142.7453307544238,1100.0106071293542,42.73472362506967,85,0,2277.8103065197442,2362.8103065197442,151488.9479731801,{"$error":"#VALUE!"},2362.8103065197442,"2037-07-07",152624.01294894543,1135.0649757653205,1100.0106071293542,42.73472362506967,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL181)","v":0.32932522496092148},491167.85778964002,-2673.5377650109544,3540.0055535844131,137.52700017905553,1003.9947887525142,85,1088.9947887525141,493841.39555465098]
[null,"",148,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G182=8,G182=1),Deudas_fx!$I$24,IF(D182=\"Pg\",0,1)),IF(D182=\"PG\",0,1))","v":1},7,8,2037,"2037-08-07",31,151488.9479731801,0,0,0,0,{"$f":"IF(OR(D182=\"PG\",D182=0),0,E182*((1+$I$8)^-SUMIF(D$35:D182,\"PP\",J$35:J182)))","v":0.32679651797587689},1105.6201388359361,1172.1901676838081,1128.3593654042193,43.830802279588767,85,0,2277.8103065197442,2362.8103065197442,150383.32783434415,{"$error":"#VALUE!"},2362.8103065197442,"2037-08-07",151488.9479731801,1105.6201388359361,1128.3593654042193,43.830802279588767,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL182)","v":0.32679651797620696},493841.39555465098,-2817.2478564000385,3678.3578680408637,142.88477711168906,1003.9947887525143,85,1088.9947887525143,496658.64341105102]
[null,"",149,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G183=8,G183=1),Deudas_fx!$I$24,IF(D183=\"Pg\",0,1)),IF(D183=\"PG\",0,1))","v":1},7,9,2037,"2037-09-07",31,150383.32783434415,0,0,0,0,{"$f":"IF(OR(D183=\"PG\",D183=0),0,E183*((1+$I$8)^-SUMIF(D$35:D183,\"PP\",J$35:J183)))","v":0.32428722753909117},1114.1751989461045,1163.6351075736397,1120.1241980542161,43.510909519423656,85,0,2277.8103065197442,2362.8103065197442,149269.15263539803,{"$error":"#VALUE!"},2362.8103065197442,"2037-09-07",150383.32783434415,1114.1751989461045,1120.1241980542161,43.510909519423656,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL183)","v":0.32428722753942096},496658.64341105102,-2839.0471380069384,3699.3420259346572,143.69990082479535,1003.9947887525141,85,1088.9947887525141,499497.69054905797]
[null,"",150,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G184=8,G184=1),Deudas_fx!$I$24,IF(D184=\"Pg\",0,1)),IF(D184=\"PG\",0,1))","v":1},7,10,2037,"2037-10-07",30,149269.15263539803,0,0,0,0,{"$f":"IF(OR(D184=\"PG\",D184=0),0,E184*((1+$I$8)^-SUMIF(D$35:D184,\"PP\",J$35:J184)))","v":0.32187722866001184},1160.1838996133131,1117.6264069064312,1075.8310441691408,41.795362737290361,85,0,2277.8103065197442,2362.8103065197442,148108.96873578473,{"$error":"#VALUE!"},2362.8103065197442,"2037-10-07",149269.15263539803,1160.1838996133131,1075.8310441691408,41.795362737290361,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL184)","v":0.32187722866034146},499497.69054905797,-2735.9059160500328,3600.0413514508891,139.85935335165789,1003.9947887525142,85,1088.9947887525141,502233.59646510798]
[null,"",151,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G185=8,G185=1),Deudas_fx!$I$24,IF(D185=\"Pg\",0,1)),IF(D185=\"PG\",0,1))","v":1},7,11,2037,"2037-11-07",31,148108.96873578473,0,0,0,0,{"$f":"IF(OR(D185=\"PG\",D185=0),0,E185*((1+$I$8)^-SUMIF(D$35:D185,\"PP\",J$35:J185)))","v":0.31940571073595847},1131.7737195562386,1146.0365869635057,1103.1837253432554,42.852861620250245,85,0,2277.8103065197442,2362.8103065197442,146977.19501622848,{"$error":"#VALUE!"},2362.8103065197442,"2037-11-07",148108.96873578473,1131.7737195562386,1103.1837253432554,42.852861620250245,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL185)","v":0.31940571073628782},502233.59646510798,-2882.1849724344465,3740.8668406118823,145.31292057507852,1003.9947887525143,85,1088.9947887525143,505115.78143754241]
[null,"",152,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G186=8,G186=1),Deudas_fx!$I$24,IF(D186=\"Pg\",0,1)),IF(D186=\"PG\",0,1))","v":1},7,12,2037,"2037-12-07",30,146977.19501622848,0,0,0,0,{"$f":"IF(OR(D186=\"PG\",D186=0),0,E186*((1+$I$8)^-SUMIF(D$35:D186,\"PP\",J$35:J186)))","v":0.31703198972731245},1177.3445273349098,1100.4657791848344,1059.3121645809019,41.153614603932418,85,0,2277.8103065197442,2362.8103065197442,145799.85048889357,{"$error":"#VALUE!"},2362.8103065197442,"2037-12-07",146977.19501622848,1177.3445273349098,1059.3121645809019,41.153614603932418,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL186)","v":0.31703198972764135},505115.78143754241,-2777.970378951537,3640.5327489036408,141.43241880041015,1003.994788752514,85,1088.9947887525141,507893.75181649392]
[null,"",153,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G187=8,G187=1),Deudas_fx!$I$24,IF(D187=\"Pg\",0,1)),IF(D187=\"PG\",0,1))","v":1},7,1,2038,"2038-01-07",31,145799.85048889357,0,0,0,0,{"$f":"IF(OR(D187=\"PG\",D187=0),0,E187*((1+$I$8)^-SUMIF(D$35:D187,\"PP\",J$35:J187)))","v":0.31459767572389141},1149.6411992716849,1128.1691072480594,1085.9843505072331,42.184756740826323,85,0,2277.8103065197442,2362.8103065197442,144650.20928962188,{"$error":"#VALUE!"},2362.8103065197442,"2038-01-07",145799.85048889357,1149.6411992716849,1085.9843505072331,42.184756740826323,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL187)","v":0.31459767572421998},507893.75181649392,-2925.9820846279517,3783.0262811904108,146.95059219005518,1003.9947887525143,85,1088.9947887525143,510819.73390112189]
[null,"",154,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G188=8,G188=1),Deudas_fx!$I$24,IF(D188=\"Pg\",0,1)),IF(D188=\"PG\",0,1))","v":1},7,2,2038,"2038-02-07",31,144650.20928962188,0,0,0,0,{"$f":"IF(OR(D188=\"PG\",D188=0),0,E188*((1+$I$8)^-SUMIF(D$35:D188,\"PP\",J$35:J188)))","v":0.3121820534766947},1158.5368852486517,1119.2734212710925,1077.4212940505838,41.852127220508663,85,0,2277.8103065197442,2362.8103065197442,143491.67240437324,{"$error":"#VALUE!"},2362.8103065197442,"2038-02-07",144650.20928962188,1158.5368852486517,1077.4212940505838,41.852127220508663,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL188)","v":0.31218205347702294},510819.73390112189,-2948.6227292182566,3804.8203416309088,147.79717633986164,1003.9947887525138,85,1088.9947887525138,513768.35663034016]
[null,"",155,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G189=8,G189=1),Deudas_fx!$I$24,IF(D189=\"Pg\",0,1)),IF(D189=\"PG\",0,1))","v":1},7,3,2038,"2038-03-07",28,143491.67240437324,0,0,0,0,{"$f":"IF(OR(D189=\"PG\",D189=0),0,E189*((1+$I$8)^-SUMIF(D$35:D189,\"PP\",J$35:J189)))","v":0.31001614768310715},1275.2976340188898,1002.5126725008546,965.01351544640227,37.499157054452297,85,0,2277.8103065197442,2362.8103065197442,142216.37477035436,{"$error":"#VALUE!"},2362.8103065197442,"2038-03-07",143491.67240437324,1275.2976340188898,965.01351544640227,37.499157054452297,85,0,2362.8103065197442,null,null,28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL189)","v":0.31001614768343516},513768.35663034016,-2585.4768483216694,3455.2068398767833,134.26479719740036,1003.9947887525143,85,1088.9947887525143,516353.83347866184]
[null,"",156,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G190=8,G190=1),Deudas_fx!$I$24,IF(D190=\"Pg\",0,1)),IF(D190=\"PG\",0,1))","v":1},7,4,2038,"2038-04-07",31,142216.37477035436,0,0,0,0,{"$f":"IF(OR(D190=\"PG\",D190=0),0,E190*((1+$I$8)^-SUMIF(D$35:D190,\"PP\",J$35:J190)))","v":0.30763570446587624},1177.3693937017433,1100.4409128180009,1059.2929750517233,41.147937766277728,85,0,2277.8103065197442,2362.8103065197442,141039.00537665261,{"$error":"#VALUE!"},2362.8103065197442,"2038-04-07",142216.37477035436,1177.3693937017433,1059.2929750517233,41.147937766277728,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL190)","v":0.30763570446620381},516353.83347866184,-2991.4444478886103,3846.0408608235184,149.39837581760605,1003.9947887525142,85,1088.9947887525141,519345.27792655042]
[null,"",157,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G191=8,G191=1),Deudas_fx!$I$24,IF(D191=\"Pg\",0,1)),IF(D191=\"PG\",0,1))","v":1},7,5,2038,"2038-05-07",30,141039.00537665261,0,0,0,0,{"$f":"IF(OR(D191=\"PG\",D191=0),0,E191*((1+$I$8)^-SUMIF(D$35:D191,\"PP\",J$35:J191)))","v":0.30534945437655342},1221.8056730789258,1056.0046334408185,1016.5137119359426,39.490921504875885,85,0,2277.8103065197442,2362.8103065197442,139817.19970357369,{"$error":"#VALUE!"},2362.8103065197442,"2038-05-07",141039.00537665261,1221.8056730789258,1016.5137119359426,39.490921504875885,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL191)","v":0.3053494543768806},519345.27792655042,-2884.5112197905191,3743.0893307257602,145.41667781727318,1003.9947887525143,85,1088.9947887525143,522229.78914634092]
[null,"",158,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G192=8,G192=1),Deudas_fx!$I$24,IF(D192=\"Pg\",0,1)),IF(D192=\"PG\",0,1))","v":1},7,6,2038,"2038-06-07",31,139817.19970357369,0,0,0,0,{"$f":"IF(OR(D192=\"PG\",D192=0),0,E192*((1+$I$8)^-SUMIF(D$35:D192,\"PP\",J$35:J192)))","v":0.30300484412644857},1195.9337144753638,1081.8765920443805,1041.4228155974142,40.45377644696616,85,0,2277.8103065197442,2362.8103065197442,138621.26598909832,{"$error":"#VALUE!"},2362.8103065197442,"2038-06-07",139817.19970357369,1195.9337144753638,1041.4228155974142,40.45377644696616,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL192)","v":0.30300484412677536},522229.78914634092,-3036.9113783251382,3889.8076814202232,151.09848565742928,1003.9947887525142,85,1088.9947887525141,525266.70052466611]
[null,"",159,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G193=8,G193=1),Deudas_fx!$I$24,IF(D193=\"Pg\",0,1)),IF(D193=\"PG\",0,1))","v":1},7,7,2038,"2038-07-07",30,138621.26598909832,0,0,0,0,{"$f":"IF(OR(D193=\"PG\",D193=0),0,E193*((1+$I$8)^-SUMIF(D$35:D193,\"PP\",J$35:J193)))","v":0.30075300910894914},1239.9080695676942,1037.9022369520501,999.08828247567942,38.813954476370746,85,0,2277.8103065197442,2362.8103065197442,137381.35791953062,{"$error":"#VALUE!"},2362.8103065197442,"2038-07-07",138621.26598909832,1239.9080695676942,999.08828247567942,38.813954476370746,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL193)","v":0.3007530091092756},525266.70052466611,-2928.8468252740677,3785.7669378818609,147.07467614472094,1003.9947887525142,85,1088.9947887525141,528195.54734994017]
[null,"",160,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G194=8,G194=1),Deudas_fx!$I$24,IF(D194=\"Pg\",0,1)),IF(D194=\"PG\",0,1))","v":1},7,8,2038,"2038-08-07",31,137381.35791953062,0,0,0,0,{"$f":"IF(OR(D194=\"PG\",D194=0),0,E194*((1+$I$8)^-SUMIF(D$35:D194,\"PP\",J$35:J194)))","v":0.29844369242997737},1214.7817547284005,1063.0285517913437,1023.2795455672169,39.749006224126852,85,0,2277.8103065197442,2362.8103065197442,136166.57616480222,{"$error":"#VALUE!"},2362.8103065197442,"2038-08-07",137381.35791953062,1214.7817547284005,1023.2795455672169,39.749006224126852,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL194)","v":0.29844369243030339},528195.54734994017,-3083.0731822230446,3934.2433926112471,152.82457836431169,1003.9947887525143,85,1088.9947887525143,531278.62053216319]
[null,"",161,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G195=8,G195=1),Deudas_fx!$I$24,IF(D195=\"Pg\",0,1)),IF(D195=\"PG\",0,1))","v":1},7,9,2038,"2038-09-07",31,136166.57616480222,0,0,0,0,{"$f":"IF(OR(D195=\"PG\",D195=0),0,E195*((1+$I$8)^-SUMIF(D$35:D195,\"PP\",J$35:J195)))","v":0.29615210772163358},1224.1814848593829,1053.6288216603614,1014.2312922905974,39.397529369763987,85,0,2277.8103065197442,2362.8103065197442,134942.39467994284,{"$error":"#VALUE!"},2362.8103065197442,"2038-09-07",136166.57616480222,1224.1814848593829,1014.2312922905974,39.397529369763987,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL195)","v":0.2961521077219591},531278.62053216319,-3106.9293652568804,3957.207539804373,153.71661420502161,1003.9947887525143,85,1088.9947887525143,534385.5498974201]
[null,"",162,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G196=8,G196=1),Deudas_fx!$I$24,IF(D196=\"Pg\",0,1)),IF(D196=\"PG\",0,1))","v":1},7,10,2038,"2038-10-07",30,134942.39467994284,0,0,0,0,{"$f":"IF(OR(D196=\"PG\",D196=0),0,E196*((1+$I$8)^-SUMIF(D$35:D196,\"PP\",J$35:J196)))","v":0.29395120004771036},1267.4529684977865,1010.3573380219576,972.57346751213504,37.783870509822528,85,0,2277.8103065197442,2362.8103065197442,133674.94171144505,{"$error":"#VALUE!"},2362.8103065197442,"2038-10-07",134942.39467994284,1267.4529684977865,972.57346751213504,37.783870509822528,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL196)","v":0.29395120004803538},534385.5498974201,-2997.1225987989933,3851.4894335824533,149.62795396905412,1003.9947887525142,85,1088.9947887525141,537382.67249621905]
[null,"",163,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G197=8,G197=1),Deudas_fx!$I$24,IF(D197=\"Pg\",0,1)),IF(D197=\"PG\",0,1))","v":1},7,11,2038,"2038-11-07",31,133674.94171144505,0,0,0,0,{"$f":"IF(OR(D197=\"PG\",D197=0),0,E197*((1+$I$8)^-SUMIF(D$35:D197,\"PP\",J$35:J197)))","v":0.29169411071355816},1243.4612372556078,1034.3490692641365,995.67245279619988,38.67661646793669,85,0,2277.8103065197442,2362.8103065197442,132431.48047418945,{"$error":"#VALUE!"},2362.8103065197442,"2038-11-07",133674.94171144505,1243.4612372556078,995.67245279619988,38.67661646793669,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL197)","v":0.29169411071388279},537382.67249621905,-3154.1612576888228,4002.6733265347411,155.48271990659555,1003.9947887525138,85,1088.9947887525138,540536.83375390782]
[null,"",164,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G198=8,G198=1),Deudas_fx!$I$24,IF(D198=\"Pg\",0,1)),IF(D198=\"PG\",0,1))","v":1},7,12,2038,"2038-12-07",30,132431.48047418945,0,0,0,0,{"$f":"IF(OR(D198=\"PG\",D198=0),0,E198*((1+$I$8)^-SUMIF(D$35:D198,\"PP\",J$35:J198)))","v":0.28952633344650891},1286.2529949753336,991.5573115444106,954.47649701218859,37.080814532222014,85,0,2277.8103065197442,2362.8103065197442,131145.22747921411,{"$error":"#VALUE!"},2362.8103065197442,"2038-12-07",132431.48047418945,1286.2529949753336,954.47649701218859,37.080814532222014,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL198)","v":0.28952633344683315},540536.83375390782,-3043.1792498418267,3895.8237251454957,151.3503134488451,1003.9947887525141,85,1088.9947887525141,543580.01300374966]
[null,"",165,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G199=8,G199=1),Deudas_fx!$I$24,IF(D199=\"Pg\",0,1)),IF(D199=\"PG\",0,1))","v":1},7,1,2039,"2039-01-07",31,131145.22747921411,0,0,0,0,{"$f":"IF(OR(D199=\"PG\",D199=0),0,E199*((1+$I$8)^-SUMIF(D$35:D199,\"PP\",J$35:J199)))","v":0.28730322022542937},1263.0356431099272,1014.7746634098172,976.82997759306181,37.94468581675541,85,0,2277.8103065197442,2362.8103065197442,129882.19183610419,{"$error":"#VALUE!"},2362.8103065197442,"2039-01-07",131145.22747921411,1263.0356431099272,976.82997759306181,37.94468581675541,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL199)","v":0.28730322022575311},543580.01300374966,-3202.1149975880667,4048.8339692471664,157.27581709341442,1003.9947887525141,85,1088.9947887525141,546782.12800133775]
[null,"",166,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G200=8,G200=1),Deudas_fx!$I$24,IF(D200=\"Pg\",0,1)),IF(D200=\"PG\",0,1))","v":1},7,2,2039,"2039-02-07",31,129882.19183610419,0,0,0,0,{"$f":"IF(OR(D200=\"PG\",D200=0),0,E200*((1+$I$8)^-SUMIF(D$35:D200,\"PP\",J$35:J200)))","v":0.28509717706611204},1272.8087518554557,1005.0015546642884,967.42230716026734,37.579247504021048,85,0,2277.8103065197442,2362.8103065197442,128609.38308424874,{"$error":"#VALUE!"},2362.8103065197442,"2039-02-07",129882.19183610419,1272.8087518554557,967.42230716026734,37.579247504021048,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL200)","v":0.28509717706643528},546782.12800133775,-3226.8923015840664,4072.6847946372109,158.20229569936947,1003.9947887525138,85,1088.9947887525138,550009.02030292177]
[null,"",167,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G201=8,G201=1),Deudas_fx!$I$24,IF(D201=\"Pg\",0,1)),IF(D201=\"PG\",0,1))","v":1},7,3,2039,"2039-03-07",28,128609.38308424874,0,0,0,0,{"$f":"IF(OR(D201=\"PG\",D201=0),0,E201*((1+$I$8)^-SUMIF(D$35:D201,\"PP\",J$35:J201)))","v":0.2831191849917245},1379.2735887851277,898.53671773461667,864.92679895576578,33.609918778850883,85,0,2277.8103065197442,2362.8103065197442,127230.10949546361,{"$error":"#VALUE!"},2362.8103065197442,"2039-03-07",128609.38308424874,1379.2735887851277,864.92679895576578,33.609918778850883,85,0,2362.8103065197442,null,null,28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL201)","v":0.28311918499204719},550009.02030292177,-2838.6742916493704,3698.9333897648567,143.7356906370276,1003.9947887525138,85,1088.9947887525138,552847.69459457113]
[null,"",168,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G202=8,G202=1),Deudas_fx!$I$24,IF(D202=\"Pg\",0,1)),IF(D202=\"PG\",0,1))","v":1},7,4,2039,"2039-04-07",31,127230.10949546361,0,0,0,0,{"$f":"IF(OR(D202=\"PG\",D202=0),0,E202*((1+$I$8)^-SUMIF(D$35:D202,\"PP\",J$35:J202)))","v":0.28094526873407721},1293.3300168399956,984.48028967974881,947.66837799960842,36.811911680140433,85,0,2277.8103065197442,2362.8103065197442,125936.7794786236,{"$error":"#VALUE!"},2362.8103065197442,"2039-04-07",127230.10949546361,1293.3300168399956,947.66837799960842,36.811911680140433,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL202)","v":0.28094526873439946},552847.69459457113,-3273.8264021712475,4117.8639246234425,159.95726630031891,1003.9947887525138,85,1088.9947887525138,556121.52099674242]
[null,"",169,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G203=8,G203=1),Deudas_fx!$I$24,IF(D203=\"Pg\",0,1)),IF(D203=\"PG\",0,1))","v":1},7,5,2039,"2039-05-07",30,125936.7794786236,0,0,0,0,{"$f":"IF(OR(D203=\"PG\",D203=0),0,E203*((1+$I$8)^-SUMIF(D$35:D203,\"PP\",J$35:J203)))","v":0.2788573734201919},1334.880921170746,942.92938534899827,907.66708709550767,35.262298253490606,85,0,2277.8103065197442,2362.8103065197442,124601.89855745286,{"$error":"#VALUE!"},2362.8103065197442,"2039-05-07",125936.7794786236,1334.880921170746,907.66708709550767,35.262298253490606,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL203)","v":0.27885737342051353},556121.52099674242,-3159.8668420097424,4008.1476048854825,155.71402587677392,1003.994788752514,85,1088.9947887525141,559281.38783875213]
[null,"",170,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G204=8,G204=1),Deudas_fx!$I$24,IF(D204=\"Pg\",0,1)),IF(D204=\"PG\",0,1))","v":1},7,6,2039,"2039-06-07",31,124601.89855745286,0,0,0,0,{"$f":"IF(OR(D204=\"PG\",D204=0),0,E204*((1+$I$8)^-SUMIF(D$35:D204,\"PP\",J$35:J204)))","v":0.27671618126586756},1313.6665698450413,964.14373667470295,928.09225402594893,36.051482648753968,85,0,2277.8103065197442,2362.8103065197442,123288.23198760783,{"$error":"#VALUE!"},2362.8103065197442,"2039-06-07",124601.89855745286,1313.6665698450413,928.09225402594893,36.051482648753968,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL204)","v":0.27671618126618869},559281.38783875213,-3323.6089906941929,4165.7850312344326,161.81874821227427,1003.994788752514,85,1088.9947887525141,562604.99682944629]
[null,"",171,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G205=8,G205=1),Deudas_fx!$I$24,IF(D205=\"Pg\",0,1)),IF(D205=\"PG\",0,1))","v":1},7,7,2039,"2039-07-07",30,123288.23198760783,0,0,0,0,{"$f":"IF(OR(D205=\"PG\",D205=0),0,E205*((1+$I$8)^-SUMIF(D$35:D205,\"PP\",J$35:J205)))","v":0.27465971517642396},1354.711452554114,923.09885396563027,888.57814900961307,34.520704956017205,85,0,2277.8103065197442,2362.8103065197442,121933.52053505371,{"$error":"#VALUE!"},2362.8103065197442,"2039-07-07",123288.23198760783,1354.711452554114,888.57814900961307,34.520704956017205,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL205)","v":0.27465971517674453},562604.99682944629,-3208.4107217815308,4054.8761114241411,157.52939910990403,1003.9947887525143,85,1088.9947887525143,565813.40755122784]
[null,"",172,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G206=8,G206=1),Deudas_fx!$I$24,IF(D206=\"Pg\",0,1)),IF(D206=\"PG\",0,1))","v":1},7,8,2039,"2039-08-07",31,121933.52053505371,0,0,0,0,{"$f":"IF(OR(D206=\"PG\",D206=0),0,E206*((1+$I$8)^-SUMIF(D$35:D206,\"PP\",J$35:J206)))","v":0.27255075452735938},1334.3139274468222,943.49637907292197,908.21694713197064,35.279431940951284,85,0,2277.8103065197442,2362.8103065197442,120599.20660760689,{"$error":"#VALUE!"},2362.8103065197442,"2039-08-07",121933.52053505371,1334.3139274468222,908.21694713197064,35.279431940951284,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL206)","v":0.27255075452767941},565813.40755122784,-3374.1524091053921,4214.4385186088502,163.70867924905585,1003.9947887525141,85,1088.9947887525141,569187.55996033328]
[null,"",173,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G207=8,G207=1),Deudas_fx!$I$24,IF(D207=\"Pg\",0,1)),IF(D207=\"PG\",0,1))","v":1},7,9,2039,"2039-09-07",31,120599.20660760689,0,0,0,0,{"$f":"IF(OR(D207=\"PG\",D207=0),0,E207*((1+$I$8)^-SUMIF(D$35:D207,\"PP\",J$35:J207)))","v":0.2704579874253405},1344.6385728238147,933.17173369592945,898.27836325131375,34.893370444615734,85,0,2277.8103065197442,2362.8103065197442,119254.56803478308,{"$error":"#VALUE!"},2362.8103065197442,"2039-09-07",120599.20660760689,1344.6385728238147,898.27836325131375,34.893370444615734,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL207)","v":0.27045798742565996},569187.55996033328,-3400.2609030327526,4239.5707577725243,164.6849340127425,1003.9947887525142,85,1088.9947887525141,572587.82086336601]
[null,"",174,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G208=8,G208=1),Deudas_fx!$I$24,IF(D208=\"Pg\",0,1)),IF(D208=\"PG\",0,1))","v":1},7,10,2039,"2039-10-07",30,119254.56803478308,0,0,0,0,{"$f":"IF(OR(D208=\"PG\",D208=0),0,E208*((1+$I$8)^-SUMIF(D$35:D208,\"PP\",J$35:J208)))","v":0.26844803022943303},1384.9127987175439,892.89750780220038,859.50622875295733,33.39127904924306,85,0,2277.8103065197442,2362.8103065197442,117869.65523606553,{"$error":"#VALUE!"},2362.8103065197442,"2039-10-07",119254.56803478308,1384.9127987175439,859.50622875295733,33.39127904924306,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL208)","v":0.26844803022975189},572587.82086336601,-3283.1553529315511,4126.8255518447049,160.32458983936002,1003.9947887525138,85,1088.9947887525138,575870.9762162976]
[null,"",175,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G209=8,G209=1),Deudas_fx!$I$24,IF(D209=\"Pg\",0,1)),IF(D209=\"PG\",0,1))","v":1},7,11,2039,"2039-11-07",31,117869.65523606553,0,0,0,0,{"$f":"IF(OR(D209=\"PG\",D209=0),0,E209*((1+$I$8)^-SUMIF(D$35:D209,\"PP\",J$35:J209)))","v":0.26638676568720066},1365.759277157144,912.05102936260027,877.9474091148054,34.103620247794836,85,0,2277.8103065197442,2362.8103065197442,116503.89595890838,{"$error":"#VALUE!"},2362.8103065197442,"2039-11-07",117869.65523606553,1365.759277157144,877.9474091148054,34.103620247794836,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL209)","v":0.26638676568751901},575870.9762162976,-3451.9757966048332,4289.3519162412413,166.6186691161061,1003.9947887525141,85,1088.9947887525141,579322.95201290247]
[null,"",176,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G210=8,G210=1),Deudas_fx!$I$24,IF(D210=\"Pg\",0,1)),IF(D210=\"PG\",0,1))","v":1},7,12,2039,"2039-12-07",30,116503.89595890838,0,0,0,0,{"$f":"IF(OR(D210=\"PG\",D210=0),0,E210*((1+$I$8)^-SUMIF(D$35:D210,\"PP\",J$35:J210)))","v":0.26440706450815782},1405.5079698862764,872.3023366334678,839.68124576545824,32.621090868009588,85,0,2277.8103065197442,2362.8103065197442,115098.3879890221,{"$error":"#VALUE!"},2362.8103065197442,"2039-12-07",116503.89595890838,1405.5079698862764,839.68124576545824,32.621090868009588,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL210)","v":0.26440706450847562},579322.95201290247,-3333.5834574246892,4175.3678196160008,162.21042656120221,1003.9947887525138,85,1088.9947887525138,582656.53547032713]
[null,"",177,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G211=8,G211=1),Deudas_fx!$I$24,IF(D211=\"Pg\",0,1)),IF(D211=\"PG\",0,1))","v":1},7,1,2040,"2040-01-07",31,115098.3879890221,0,0,0,0,{"$f":"IF(OR(D211=\"PG\",D211=0),0,E211*((1+$I$8)^-SUMIF(D$35:D211,\"PP\",J$35:J211)))","v":0.26237682831562326},1387.2027703127212,890.60753620702303,857.30573594936084,33.301800257662187,85,0,2277.8103065197442,2362.8103065197442,113711.18521870938,{"$error":"#VALUE!"},2362.8103065197442,"2040-01-07",115098.3879890221,1387.2027703127212,857.30573594936084,33.301800257662187,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL211)","v":0.26237682831594034},582656.53547032713,-3504.4810515836821,4339.89388274262,168.58195759357613,1003.9947887525141,85,1088.9947887525141,586161.01652191079]
[null,"",178,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G212=8,G212=1),Deudas_fx!$I$24,IF(D212=\"Pg\",0,1)),IF(D212=\"PG\",0,1))","v":1},7,2,2040,"2040-02-07",31,113711.18521870938,0,0,0,0,{"$f":"IF(OR(D212=\"PG\",D212=0),0,E212*((1+$I$8)^-SUMIF(D$35:D212,\"PP\",J$35:J212)))","v":0.26036218118840038},1397.9366586240467,879.87364789569745,846.97321163957315,32.900436256124337,85,0,2277.8103065197442,2362.8103065197442,112313.24856008533,{"$error":"#VALUE!"},2362.8103065197442,"2040-02-07",113711.18521870938,1397.9366586240467,846.97321163957315,32.900436256124337,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL212)","v":0.26036218118871685},586161.01652191079,-3531.5980016084973,4365.9968695831922,169.59592077781929,1003.9947887525142,85,1088.9947887525141,589692.6145235193]
[null,"",179,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G213=8,G213=1),Deudas_fx!$I$24,IF(D213=\"Pg\",0,1)),IF(D213=\"PG\",0,1))","v":1},7,3,2040,"2040-03-07",29,112313.24856008533,0,0,0,0,{"$f":"IF(OR(D213=\"PG\",D213=0),0,E213*((1+$I$8)^-SUMIF(D$35:D213,\"PP\",J$35:J213)))","v":0.25849151813687871},1465.00931780377,812.80098871597409,782.40153610616278,30.399452609811352,85,0,2277.8103065197442,2362.8103065197442,110848.23924228156,{"$error":"#VALUE!"},2362.8103065197442,"2040-03-07",112313.24856008533,1465.00931780377,782.40153610616278,30.399452609811352,85,0,2362.8103065197442,null,null,29,6.96624437576987E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL213)","v":0.25849151813719462},589692.6145235193,-3263.5582049336435,4107.9428593574967,159.61013432866071,1003.9947887525138,85,1088.9947887525138,592956.17272845295]
[null,"",180,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G214=8,G214=1),Deudas_fx!$I$24,IF(D214=\"Pg\",0,1)),IF(D214=\"PG\",0,1))","v":1},7,4,2040,"2040-04-07",31,110848.23924228156,0,0,0,0,{"$f":"IF(OR(D214=\"PG\",D214=0),0,E214*((1+$I$8)^-SUMIF(D$35:D214,\"PP\",J$35:J214)))","v":0.25650670416618954},1420.0895428382321,857.72076368151215,825.64867312788863,32.072090553623532,85,0,2277.8103065197442,2362.8103065197442,109428.14969944333,{"$error":"#VALUE!"},2362.8103065197442,"2040-04-07",110848.23924228156,1420.0895428382321,825.64867312788863,32.072090553623532,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL214)","v":0.25650670416650484},592956.17272845295,-3584.1775158222636,4416.6103186012278,171.56198597354961,1003.9947887525138,85,1088.9947887525138,596540.35024427518]
[null,"",181,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G215=8,G215=1),Deudas_fx!$I$24,IF(D215=\"Pg\",0,1)),IF(D215=\"PG\",0,1))","v":1},7,5,2040,"2040-05-07",30,109428.14969944333,0,0,0,0,{"$f":"IF(OR(D215=\"PG\",D215=0),0,E215*((1+$I$8)^-SUMIF(D$35:D215,\"PP\",J$35:J215)))","v":0.25460042844201758},1458.4863698338099,819.32393668593431,788.68405477054546,30.639881915388816,85,0,2277.8103065197442,2362.8103065197442,107969.66332960951,{"$error":"#VALUE!"},2362.8103065197442,"2040-05-07",109428.14969944333,1458.4863698338099,788.68405477054546,30.639881915388816,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL215)","v":0.25460042844233216},596540.35024427518,-3462.495684645593,4299.459175332192,167.03129806591491,1003.994788752514,85,1088.9947887525141,600002.84592892078]
[null,"",182,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G216=8,G216=1),Deudas_fx!$I$24,IF(D216=\"Pg\",0,1)),IF(D216=\"PG\",0,1))","v":1},7,6,2040,"2040-06-07",31,107969.66332960951,0,0,0,0,{"$f":"IF(OR(D216=\"PG\",D216=0),0,E216*((1+$I$8)^-SUMIF(D$35:D216,\"PP\",J$35:J216)))","v":0.25264549200558267},1442.363368268474,835.44693825127024,804.20771566170072,31.239222589569465,85,0,2277.8103065197442,2362.8103065197442,106527.29996134104,{"$error":"#VALUE!"},2362.8103065197442,"2040-06-07",107969.66332960951,1442.363368268474,804.20771566170072,31.239222589569465,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL216)","v":0.25264549200589664},600002.84592892078,-3638.7032165481787,4469.0971818811713,173.60082341952133,1003.994788752514,85,1088.9947887525141,603641.54914546898]
[null,"",183,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G217=8,G217=1),Deudas_fx!$I$24,IF(D217=\"Pg\",0,1)),IF(D217=\"PG\",0,1))","v":1},7,7,2040,"2040-07-07",30,106527.29996134104,0,0,0,0,{"$f":"IF(OR(D217=\"PG\",D217=0),0,E217*((1+$I$8)^-SUMIF(D$35:D217,\"PP\",J$35:J217)))","v":0.25076791157431372},1480.2059697145016,797.60433680524261,767.77669281651038,29.827643988732245,85,0,2277.8103065197442,2362.8103065197442,105047.09399162653,{"$error":"#VALUE!"},2362.8103065197442,"2040-07-07",106527.29996134104,1480.2059697145016,767.77669281651038,29.827643988732245,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL217)","v":0.25076791157462702},603641.54914546898,-3515.6646567509993,4350.6398117452936,169.01963375821964,1003.9947887525141,85,1088.9947887525141,607157.21380221995]
[null,"",184,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G218=8,G218=1),Deudas_fx!$I$24,IF(D218=\"Pg\",0,1)),IF(D218=\"PG\",0,1))","v":1},7,8,2040,"2040-08-07",31,105047.09399162653,0,0,0,0,{"$f":"IF(OR(D218=\"PG\",D218=0),0,E218*((1+$I$8)^-SUMIF(D$35:D218,\"PP\",J$35:J218)))","v":0.24884240292365978},1464.9776057306308,812.83270078911335,782.43907492798769,30.393625861125621,85,0,2277.8103065197442,2362.8103065197442,103582.1163858959,{"$error":"#VALUE!"},2362.8103065197442,"2040-08-07",105047.09399162653,1464.9776057306308,782.43907492798769,30.393625861125621,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL218)","v":0.24884240292397239},607157.21380221995,-3694.0622363927091,4522.3862046210579,175.67082052416512,1003.994788752514,85,1088.9947887525141,610851.2760386127]
[null,"",185,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G219=8,G219=1),Deudas_fx!$I$24,IF(D219=\"Pg\",0,1)),IF(D219=\"PG\",0,1))","v":1},7,9,2040,"2040-09-07",31,103582.1163858959,0,0,0,0,{"$f":"IF(OR(D219=\"PG\",D219=0),0,E219*((1+$I$8)^-SUMIF(D$35:D219,\"PP\",J$35:J219)))","v":0.24693167919321532},1476.3132996428919,801.49700687685231,771.52724786964507,29.969759007207191,85,0,2277.8103065197442,2362.8103065197442,102105.80308625301,{"$error":"#VALUE!"},2362.8103065197442,"2040-09-07",103582.1163858959,1476.3132996428919,771.52724786964507,29.969759007207191,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL219)","v":0.24693167919352732},610851.2760386127,-3722.6461264404388,4549.9012793284073,176.73963586454556,1003.9947887525141,85,1088.9947887525141,614573.9221650532]
[null,"",186,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G220=8,G220=1),Deudas_fx!$I$24,IF(D220=\"Pg\",0,1)),IF(D220=\"PG\",0,1))","v":1},7,10,2040,"2040-10-07",30,102105.80308625301,0,0,0,0,{"$f":"IF(OR(D220=\"PG\",D220=0),0,E220*((1+$I$8)^-SUMIF(D$35:D220,\"PP\",J$35:J220)))","v":0.24509656198992355},1513.3111463595574,764.49916016018699,735.90953529646094,28.589624863725994,85,0,2277.8103065197442,2362.8103065197442,100592.49193989346,{"$error":"#VALUE!"},2362.8103065197442,"2040-10-07",102105.80308625301,1513.3111463595574,735.90953529646094,28.589624863725994,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL220)","v":0.24509656199023483},614573.9221650532,-3597.5188681611958,4429.4329587100519,172.08069820365773,1003.9947887525138,85,1088.9947887525138,618171.44103321445]
[null,"",187,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G221=8,G221=1),Deudas_fx!$I$24,IF(D221=\"Pg\",0,1)),IF(D221=\"PG\",0,1))","v":1},7,11,2040,"2040-11-07",31,100592.49193989346,0,0,0,0,{"$f":"IF(OR(D221=\"PG\",D221=0),0,E221*((1+$I$8)^-SUMIF(D$35:D221,\"PP\",J$35:J221)))","v":0.24321460050851099},1499.4463956710697,778.36391084867444,749.25914984783105,29.104761000843336,85,0,2277.8103065197442,2362.8103065197442,99093.04554422239,{"$error":"#VALUE!"},2362.8103065197442,"2040-11-07",100592.49193989346,1499.4463956710697,749.25914984783105,29.104761000843336,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL221)","v":0.24321460050882154},618171.44103321445,-3779.2880501404729,4604.4252352900348,178.85760360295217,1003.9947887525141,85,1088.9947887525141,621950.72908335493]
[null,"",188,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G222=8,G222=1),Deudas_fx!$I$24,IF(D222=\"Pg\",0,1)),IF(D222=\"PG\",0,1))","v":1},7,12,2040,"2040-12-07",30,99093.04554422239,0,0,0,0,{"$f":"IF(OR(D222=\"PG\",D222=0),0,E222*((1+$I$8)^-SUMIF(D$35:D222,\"PP\",J$35:J222)))","v":0.24140710744426272},1535.8686361498587,741.94167036988551,714.19561761791556,27.746052751969955,85,0,2277.8103065197442,2362.8103065197442,97557.176908072535,{"$error":"#VALUE!"},2362.8103065197442,"2040-12-07",99093.04554422239,1535.8686361498587,714.19561761791556,27.746052751969955,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL222)","v":0.24140710744457264},621950.72908335493,-3652.7514065992077,4482.5999912109701,174.14620414075154,1003.9947887525138,85,1088.9947887525138,625603.48048995412]
[null,"",189,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G223=8,G223=1),Deudas_fx!$I$24,IF(D223=\"Pg\",0,1)),IF(D223=\"PG\",0,1))","v":1},7,1,2041,"2041-01-07",31,97557.176908072535,0,0,0,0,{"$f":"IF(OR(D223=\"PG\",D223=0),0,E223*((1+$I$8)^-SUMIF(D$35:D223,\"PP\",J$35:J223)))","v":0.23955347525186976},1522.9330360083786,754.87727051136574,726.65072732638282,28.226543184982866,85,0,2277.8103065197442,2362.8103065197442,96034.243872064151,{"$error":"#VALUE!"},2362.8103065197442,"2041-01-07",97557.176908072535,1522.9330360083786,726.65072732638282,28.226543184982866,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL223)","v":0.23955347525217904},625603.48048995412,-3836.7956353048426,4659.7824837049529,181.00794035240358,1003.994788752514,85,1088.9947887525141,629440.276125259]
[null,"",190,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G224=8,G224=1),Deudas_fx!$I$24,IF(D224=\"Pg\",0,1)),IF(D224=\"PG\",0,1))","v":1},7,2,2041,"2041-02-07",31,96034.243872064151,0,0,0,0,{"$f":"IF(OR(D224=\"PG\",D224=0),0,E224*((1+$I$8)^-SUMIF(D$35:D224,\"PP\",J$35:J224)))","v":0.23771407607995865},1534.7171770611367,743.09312945860768,715.30722156537001,27.785907893237656,85,0,2277.8103065197442,2362.8103065197442,94499.52669500302,{"$error":"#VALUE!"},2362.8103065197442,"2041-02-07",96034.243872064151,1534.7171770611367,715.30722156537001,27.785907893237656,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL224)","v":0.23771407608026715},629440.276125259,-3866.4839668913341,4688.3607024209796,182.11805322286861,1003.9947887525141,85,1088.9947887525141,633306.7600921503]
[null,"",191,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G225=8,G225=1),Deudas_fx!$I$24,IF(D225=\"Pg\",0,1)),IF(D225=\"PG\",0,1))","v":1},7,3,2041,"2041-03-07",28,94499.52669500302,0,0,0,0,{"$f":"IF(OR(D225=\"PG\",D225=0),0,E225*((1+$I$8)^-SUMIF(D$35:D225,\"PP\",J$35:J225)))","v":0.236064825942531},1617.5840266970695,660.22627982267488,635.5304035134144,24.69587630926047,85,0,2277.8103065197442,2362.8103065197442,92881.942668305957,{"$error":"#VALUE!"},2362.8103065197442,"2041-03-07",94499.52669500302,1617.5840266970695,635.5304035134144,24.69587630926047,85,0,2362.8103065197442,null,null,28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL225)","v":0.23606482594283887},633306.7600921503,-3420.6386546686176,4259.129276786176,165.50416663495585,1003.9947887525142,85,1088.9947887525141,636727.39874681889]
[null,"",192,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G226=8,G226=1),Deudas_fx!$I$24,IF(D226=\"Pg\",0,1)),IF(D226=\"PG\",0,1))","v":1},7,4,2041,"2041-04-07",31,92881.942668305957,0,0,0,0,{"$f":"IF(OR(D226=\"PG\",D226=0),0,E226*((1+$I$8)^-SUMIF(D$35:D226,\"PP\",J$35:J226)))","v":0.2342522141868488},1559.1090322166517,718.70127430309253,691.8274322247953,26.873842078297173,85,0,2277.8103065197442,2362.8103065197442,91322.833636089301,{"$error":"#VALUE!"},2362.8103065197442,"2041-04-07",92881.942668305957,1559.1090322166517,691.8274322247953,26.873842078297173,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL226)","v":0.23425221418715594},636727.39874681889,-3922.8702155384035,4742.6385435895754,184.22646070134195,1003.9947887525138,85,1088.9947887525138,640650.26896235731]
[null,{"$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$24,IF(D227=\"Pg\",0,1)),IF(D227=\"PG\",0,1))","v":1},7,5,2041,"2041-05-07",30,91322.833636089301,{"$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$35:J227)))","v":0.23251132670911404},{"$f":"+IF(D227=\"PG\",0,X227-SUM(R227,U227,V227))","v":1594.046724940918},{"$f":"S227+T227","v":683.76358157882623},{"$f":"IF(OR(D227=\"PG\",D227=0),0,IF(O211>=0,K227*((1+$I$6)^J227-1),K227*((1+$I$6)^(J227+O211)-1)))","v":658.19318816110126},{"$f":"IF(OR(D227=\"PG\",D227=0),0,IF(O211>=0,K227*((1+$I$7)^30-1)*J227/30,K227*((1+$I$7)^(30+O211)-1)*J227/30))","v":25.570393417725022},{"$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$10)","v":2277.8103065197442},{"$f":"IF(OR(D227=\"PG\",D227=0),0,W227+U227+V227)","v":2362.8103065197442},{"$f":"+K227+N227+O227+M227-Q227","v":89728.786911148389},{"$error":"#VALUE!"},{"$f":"+X227","v":2362.8103065197442},{"$f":"+I227","v":"2041-05-07"},{"$f":"+K227","v":91322.833636089301},{"$f":"+Q227","v":1594.046724940918},{"$f":"+IF(D227=\"PG\",M227,S227)","v":658.19318816110126},{"$f":"+IF(D227=\"PG\",N227,T227)","v":25.570393417725022},{"$f":"+IF(D227=\"PG\",O227,U227)","v":85},0,{"$f":"+X227","v":2362.8103065197442},null,null,{"$f":"+J227","v":30},{"$f":"+(1+$S$6)^(AL227/360)-1","v":7.2073233161371597E-3},{"$f":"+$R$7*AL227/30","v":2.7999999999583913E-4},{"$f":"1/(1+$R$10)^SUM($AL$35:AL227)","v":0.23251132670942048},640650.26896235731,{"$f":"+$AR$14-AR227-AS227","v":-3792.7609075362211},{"$f":"+AP227*AM227","v":4617.3736209819408},{"$f":"+AP227*AN227","v":179.38207530679438},{"$f":"+AQ227+AR227+AS227","v":1003.9947887525141},{"$f":"+U227","v":85},{"$f":"+AT227+AU227","v":1088.9947887525141},{"$f":"+AP227-AQ227","v":644443.02986989357}]
[null,"",{"$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},{"$f":"IF(G227=12,1,G227+1)","v":6},{"$f":"IF(G227=12,H227+1,H227)","v":2041},{"$f":"DATE(H228,G228,F228)","v":"2041-06-07"},{"$f":"+I228-I227","v":31},{"$f":"+Y227","v":89728.786911148389},0,0,0,0,{"$f":"IF(OR(D228=\"PG\",D228=0),0,E228*((1+$I$8)^-SUMIF(D$35:D228,\"PP\",J$35:J228)))","v":0.2307260003165037},1583.5074997297411,694.30280679000316,668.34127777743004,25.961529012573141,85,0,2277.8103065197442,2362.8103065197442,88145.279411418654,{"$f":"YEAR(I228-$Z$34)-1900","v":{"$error":"#VALUE!"}},2362.8103065197442,"2041-06-07",89728.786911148389,1583.5074997297411,668.34127777743004,25.961529012573141,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL228)","v":0.23072600031680932},{"$f":"+AW227","v":644443.02986989357},-3982.572174400409,4800.1081131800047,186.45884997291839,1003.9947887525141,85,1088.9947887525141,648425.60204429401]
[null,"",195,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G229=8,G229=1),Deudas_fx!$I$24,IF(D229=\"Pg\",0,1)),IF(D229=\"PG\",0,1))","v":1},7,7,2041,"2041-07-07",30,88145.279411418654,0,0,0,0,{"$f":"IF(OR(D229=\"PG\",D229=0),0,E229*((1+$I$8)^-SUMIF(D$35:D229,\"PP\",J$35:J229)))","v":0.22901131853160298},1617.8381007755715,659.97220574417281,635.29152750934236,24.680678234830463,85,0,2277.8103065197442,2362.8103065197442,86527.441310643087,{"$error":"#VALUE!"},2362.8103065197442,"2041-07-07",88145.279411418654,1617.8381007755715,635.29152750934236,24.680678234830463,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL229)","v":0.2290113185319079},648425.60204429401,-3850.977340211306,4673.4129603941155,181.5591685697043,1003.9947887525138,85,1088.9947887525138,652276.57938450528]
[null,"",196,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G230=8,G230=1),Deudas_fx!$I$24,IF(D230=\"Pg\",0,1)),IF(D230=\"PG\",0,1))","v":1},7,8,2041,"2041-08-07",31,86527.441310643087,0,0,0,0,{"$f":"IF(OR(D230=\"PG\",D230=0),0,E230*((1+$I$8)^-SUMIF(D$35:D230,\"PP\",J$35:J230)))","v":0.22725286677371295},1608.2788502901431,669.5314562296013,644.49618321076059,25.035273018840705,85,0,2277.8103065197442,2362.8103065197442,84919.162460352949,{"$error":"#VALUE!"},2362.8103065197442,"2041-08-07",86527.441310643087,1608.2788502901431,644.49618321076059,25.035273018840705,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL230)","v":0.22725286677401707},652276.57938450528,-4043.1865614032008,4858.4559931899357,188.72535696577901,1003.994788752514,85,1088.9947887525141,656319.7659459085]
[null,"",197,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G231=8,G231=1),Deudas_fx!$I$24,IF(D231=\"Pg\",0,1)),IF(D231=\"PG\",0,1))","v":1},7,9,2041,"2041-09-07",31,84919.162460352949,0,0,0,0,{"$f":"IF(OR(D231=\"PG\",D231=0),0,E231*((1+$I$8)^-SUMIF(D$35:D231,\"PP\",J$35:J231)))","v":0.22550791719818078},1620.7233796134153,657.08692690632893,632.5169825681653,24.569944338163673,85,0,2277.8103065197442,2362.8103065197442,83298.439080739539,{"$error":"#VALUE!"},2362.8103065197442,"2041-09-07",84919.162460352949,1620.7233796134153,632.5169825681653,24.569944338163673,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL231)","v":0.22550791719848423},656319.7659459085,-4074.4719033162442,4888.5715064578972,189.89518561086098,1003.994788752514,85,1088.9947887525141,660394.23784922471]
[null,"",198,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G232=8,G232=1),Deudas_fx!$I$24,IF(D232=\"Pg\",0,1)),IF(D232=\"PG\",0,1))","v":1},7,10,2041,"2041-10-07",30,83298.439080739539,0,0,0,0,{"$f":"IF(OR(D232=\"PG\",D232=0),0,E232*((1+$I$8)^-SUMIF(D$35:D232,\"PP\",J$35:J232)))","v":0.22383201453684157},1654.127961393039,623.68234512670529,600.35878218444486,23.323562942260477,85,0,2277.8103065197442,2362.8103065197442,81644.311119346501,{"$error":"#VALUE!"},2362.8103065197442,"2041-10-07",83298.439080739539,1654.127961393039,600.35878218444486,23.323562942260477,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL232)","v":0.22383201453714416},660394.23784922471,-3940.5903861358679,4759.6747882933469,184.91038659503511,1003.9947887525141,85,1088.9947887525141,664334.82823536056]
[null,"",199,{"$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$24,IF(D233=\"Pg\",0,1)),IF(D233=\"PG\",0,1))","v":1},7,11,2041,"2041-11-07",31,81644.311119346501,0,0,0,0,{"$f":"IF(OR(D233=\"PG\",D233=0),0,E233*((1+$I$8)^-SUMIF(D$35:D233,\"PP\",J$35:J233)))","v":0.22211333180116677},1646.0635024006797,631.74680411906468,608.12438343555141,23.622420683513219,85,0,2277.8103065197442,2362.8103065197442,79998.247616945824,{"$error":"#VALUE!"},2362.8103065197442,"2041-11-07",81644.311119346501,1646.0635024006797,608.12438343555141,23.622420683513219,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL233)","v":0.22211333180146858},664334.82823536056,-4136.4907986532971,4948.2713771059034,192.21421029990796,1003.9947887525143,85,1088.9947887525143,668471.3190340139]
[null,"",200,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G234=8,G234=1),Deudas_fx!$I$24,IF(D234=\"Pg\",0,1)),IF(D234=\"PG\",0,1))","v":1},7,12,2041,"2041-12-07",30,79998.247616945824,0,0,0,0,{"$f":"IF(OR(D234=\"PG\",D234=0),0,E234*((1+$I$8)^-SUMIF(D$35:D234,\"PP\",J$35:J234)))","v":0.22046265661197867},1678.8375618876048,598.97274463213955,576.57323529972757,22.39950933241197,85,0,2277.8103065197442,2362.8103065197442,78319.410055058222,{"$error":"#VALUE!"},2362.8103065197442,"2041-12-07",79998.247616945824,1678.8375618876048,576.57323529972757,22.39950933241197,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL234)","v":0.22046265661227982},668471.3190340139,-4001.0661044170383,4817.8889238428101,187.17196932674247,1003.9947887525142,85,1088.9947887525141,672472.38513843098]
[null,"",201,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G235=8,G235=1),Deudas_fx!$I$24,IF(D235=\"Pg\",0,1)),IF(D235=\"PG\",0,1))","v":1},7,1,2042,"2042-01-07",31,78319.410055058222,0,0,0,0,{"$f":"IF(OR(D235=\"PG\",D235=0),0,E235*((1+$I$8)^-SUMIF(D$35:D235,\"PP\",J$35:J235)))","v":0.21876984531970642},1671.7908996017622,606.01940691798188,583.35899094238846,22.660415975593438,85,0,2277.8103065197442,2362.8103065197442,76647.619155456458,{"$error":"#VALUE!"},2362.8103065197442,"2042-01-07",78319.410055058222,1671.7908996017622,583.35899094238846,22.660415975593438,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL235)","v":0.21876984532000682},672472.38513843098,-4199.4575319917285,5008.8836439804145,194.56867676382802,1003.9947887525141,85,1088.9947887525141,676671.84267042275]
[null,"",202,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G236=8,G236=1),Deudas_fx!$I$24,IF(D236=\"Pg\",0,1)),IF(D236=\"PG\",0,1))","v":1},7,2,2042,"2042-02-07",31,76647.619155456458,0,0,0,0,{"$f":"IF(OR(D236=\"PG\",D236=0),0,E236*((1+$I$8)^-SUMIF(D$35:D236,\"PP\",J$35:J236)))","v":0.21709003219281642},1684.7268720351003,593.08343448464382,570.90672334266128,22.176711141982519,85,0,2277.8103065197442,2362.8103065197442,74962.892283421359,{"$error":"#VALUE!"},2362.8103065197442,"2042-02-07",76647.619155456458,1684.7268720351003,570.90672334266128,22.176711141982519,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL236)","v":0.21709003219311598},676671.84267042275,-4231.9520663750418,5040.1631353178227,195.78371980973293,1003.9947887525138,85,1088.9947887525138,680903.7947367978]
[null,"",203,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G237=8,G237=1),Deudas_fx!$I$24,IF(D237=\"Pg\",0,1)),IF(D237=\"PG\",0,1))","v":1},7,3,2042,"2042-03-07",28,74962.892283421359,0,0,0,0,{"$f":"IF(OR(D237=\"PG\",D237=0),0,E237*((1+$I$8)^-SUMIF(D$35:D237,\"PP\",J$35:J237)))","v":0.21558387079365837},1754.0778262844938,523.73248023525036,504.14217771880737,19.590302516443,85,0,2277.8103065197442,2362.8103065197442,73208.814457136861,{"$error":"#VALUE!"},2362.8103065197442,"2042-03-07",74962.892283421359,1754.0778262844938,504.14217771880737,19.590302516443,85,0,2362.8103065197442,null,null,28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL237)","v":0.21558387079395711},680903.7947367978,-3753.1780251085256,4579.2299555058007,177.94285835523888,1003.994788752514,85,1088.9947887525141,684656.97276190633]
[null,"",204,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G238=8,G238=1),Deudas_fx!$I$24,IF(D238=\"Pg\",0,1)),IF(D238=\"PG\",0,1))","v":1},7,4,2042,"2042-04-07",31,73208.814457136861,0,0,0,0,{"$f":"IF(OR(D238=\"PG\",D238=0),0,E238*((1+$I$8)^-SUMIF(D$35:D238,\"PP\",J$35:J238)))","v":0.21392852101007315},1711.3356320132129,566.4746745065313,545.29292419058118,21.181750315950168,85,0,2277.8103065197442,2362.8103065197442,71497.478825123646,{"$error":"#VALUE!"},2362.8103065197442,"2042-04-07",73208.814457136861,1711.3356320132129,545.29292419058118,21.181750315950168,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL238)","v":0.21392852101037116},684656.97276190633,-4293.739352550997,5099.6400571873428,198.09408411616783,1003.9947887525136,85,1088.9947887525136,688950.71211445727]
[null,"",205,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G239=8,G239=1),Deudas_fx!$I$24,IF(D239=\"Pg\",0,1)),IF(D239=\"PG\",0,1))","v":1},7,5,2042,"2042-05-07",30,71497.478825123646,0,0,0,0,{"$f":"IF(OR(D239=\"PG\",D239=0),0,E239*((1+$I$8)^-SUMIF(D$35:D239,\"PP\",J$35:J239)))","v":0.21233867271493737},1742.4855662676705,535.32474025207364,515.30544618133649,20.019294070737129,85,0,2277.8103065197442,2362.8103065197442,69754.993258855975,{"$error":"#VALUE!"},2362.8103065197442,"2042-05-07",71497.478825123646,1742.4855662676705,515.30544618133649,20.019294070737129,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL239)","v":0.21233867271523454},688950.71211445727,-4154.4019417284944,4965.4905310918275,192.90619938918141,1003.9947887525145,85,1088.9947887525145,693105.11405618582]
[null,"",206,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G240=8,G240=1),Deudas_fx!$I$24,IF(D240=\"Pg\",0,1)),IF(D240=\"PG\",0,1))","v":1},7,6,2042,"2042-06-07",31,69754.993258855975,0,0,0,0,{"$f":"IF(OR(D240=\"PG\",D240=0),0,E240*((1+$I$8)^-SUMIF(D$35:D240,\"PP\",J$35:J240)))","v":0.21070824101969299},1738.0605865642176,539.74971995552664,519.56727523959751,20.18244471592908,85,0,2277.8103065197442,2362.8103065197442,68016.932672291761,{"$error":"#VALUE!"},2362.8103065197442,"2042-06-07",69754.993258855975,1738.0605865642176,519.56727523959751,20.18244471592908,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL240)","v":0.21070824101998942},693105.11405618582,-4359.1093237129262,5162.565699468164,200.53841299727637,1003.9947887525142,85,1088.9947887525141,697464.2233798987]
[null,"",207,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G241=8,G241=1),Deudas_fx!$I$24,IF(D241=\"Pg\",0,1)),IF(D241=\"PG\",0,1))","v":1},7,7,2042,"2042-07-07",30,68016.932672291761,0,0,0,0,{"$f":"IF(OR(D241=\"PG\",D241=0),0,E241*((1+$I$8)^-SUMIF(D$35:D241,\"PP\",J$35:J241)))","v":0.20914232481471701},1768.5455406306457,509.26476588909844,490.22002474113975,19.044741147958685,85,0,2277.8103065197442,2362.8103065197442,66248.387131661118,{"$error":"#VALUE!"},2362.8103065197442,"2042-07-07",68016.932672291761,1768.5455406306457,490.22002474113975,19.044741147958685,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL241)","v":0.2091423248150126},697464.2233798987,-4218.145353128396,5026.8501593374403,195.28998254346959,1003.994788752514,85,1088.9947887525141,701682.36873302714]
[null,"",208,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G242=8,G242=1),Deudas_fx!$I$24,IF(D242=\"Pg\",0,1)),IF(D242=\"PG\",0,1))","v":1},7,8,2042,"2042-08-07",31,66248.387131661118,0,0,0,0,{"$f":"IF(OR(D242=\"PG\",D242=0),0,E242*((1+$I$8)^-SUMIF(D$35:D242,\"PP\",J$35:J242)))","v":0.20753643611420325},1765.1939799848737,512.61632653487038,493.44845985839459,19.167866676475779,85,0,2277.8103065197442,2362.8103065197442,64483.193151676242,{"$error":"#VALUE!"},2362.8103065197442,"2042-08-07",66248.387131661118,1765.1939799848737,493.44845985839459,19.167866676475779,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL242)","v":0.2075364361144981},701682.36873302714,-4425.4783475422646,5226.4530376110397,203.02009868373892,1003.9947887525141,85,1088.9947887525141,706107.84708056937]
[null,"",209,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G243=8,G243=1),Deudas_fx!$I$24,IF(D243=\"Pg\",0,1)),IF(D243=\"PG\",0,1))","v":1},7,9,2042,"2042-09-07",31,64483.193151676242,0,0,0,0,{"$f":"IF(OR(D243=\"PG\",D243=0),0,E243*((1+$I$8)^-SUMIF(D$35:D243,\"PP\",J$35:J243)))","v":0.20594287814837331},1778.8526861484368,498.95762037130754,480.30048315303316,18.657137218274407,85,0,2277.8103065197442,2362.8103065197442,62704.340465527806,{"$error":"#VALUE!"},2362.8103065197442,"2042-09-07",64483.193151676242,1778.8526861484368,480.30048315303316,18.657137218274407,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL243)","v":0.20594287814866724},706107.84708056937,-4459.7217842793461,5259.4160359462512,204.30053708560879,1003.9947887525138,85,1088.9947887525138,710567.5688648487]
[null,"",210,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G244=8,G244=1),Deudas_fx!$I$24,IF(D244=\"Pg\",0,1)),IF(D244=\"PG\",0,1))","v":1},7,10,2042,"2042-10-07",30,62704.340465527806,0,0,0,0,{"$f":"IF(OR(D244=\"PG\",D244=0),0,E244*((1+$I$8)^-SUMIF(D$35:D244,\"PP\",J$35:J244)))","v":0.20441237659498698},1808.322636129456,469.48767039028826,451.93045506020138,17.55721533008688,85,0,2277.8103065197442,2362.8103065197442,60896.017829398348,{"$error":"#VALUE!"},2362.8103065197442,"2042-10-07",62704.340465527806,1808.322636129456,451.93045506020138,17.55721533008688,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL244)","v":0.20441237659528014},710567.5688648487,-4316.2543372972077,5121.2902067705209,198.95891927920107,1003.9947887525142,85,1088.9947887525141,714883.82320214587]
[null,"",211,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G245=8,G245=1),Deudas_fx!$I$24,IF(D245=\"Pg\",0,1)),IF(D245=\"PG\",0,1))","v":1},7,11,2042,"2042-11-07",31,60896.017829398348,0,0,0,0,{"$f":"IF(OR(D245=\"PG\",D245=0),0,E245*((1+$I$8)^-SUMIF(D$35:D245,\"PP\",J$35:J245)))","v":0.20284280656123196},1806.6095073475421,471.20079917220215,453.58155134715804,17.619247825044098,85,0,2277.8103065197442,2362.8103065197442,59089.408322050804,{"$error":"#VALUE!"},2362.8103065197442,"2042-11-07",60896.017829398348,1806.6095073475421,453.58155134715804,17.619247825044098,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL245)","v":0.20284280656152423},714883.82320214587,-4527.6284735736772,5324.7835428161106,206.83971951008053,1003.994788752514,85,1088.9947887525141,719411.45167571958]
[null,"",212,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G246=8,G246=1),Deudas_fx!$I$24,IF(D246=\"Pg\",0,1)),IF(D246=\"PG\",0,1))","v":1},7,12,2042,"2042-12-07",30,59089.408322050804,0,0,0,0,{"$f":"IF(OR(D246=\"PG\",D246=0),0,E246*((1+$I$8)^-SUMIF(D$35:D246,\"PP\",J$35:J246)))","v":0.20133534374762813},1835.3888018535499,442.42150466619421,425.87647033626587,16.545034329928363,85,0,2277.8103065197442,2362.8103065197442,57254.019520197253,{"$error":"#VALUE!"},2362.8103065197442,"2042-12-07",59089.408322050804,1835.3888018535499,425.87647033626587,16.545034329928363,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL246)","v":0.2013353437479197},719411.45167571958,-4382.4713472721896,5185.0309295584957,201.43520646620811,1003.9947887525142,85,1088.9947887525141,723793.92302299174]
[null,"",213,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G247=8,G247=1),Deudas_fx!$I$24,IF(D247=\"Pg\",0,1)),IF(D247=\"PG\",0,1))","v":1},7,1,2043,"2043-01-07",31,57254.019520197253,0,0,0,0,{"$f":"IF(OR(D247=\"PG\",D247=0),0,E247*((1+$I$8)^-SUMIF(D$35:D247,\"PP\",J$35:J247)))","v":0.19978940055404074},1834.7905374879217,443.01976903182259,426.45427271755835,16.565496314264241,85,0,2277.8103065197442,2362.8103065197442,55419.228982709334,{"$error":"#VALUE!"},2362.8103065197442,"2043-01-07",57254.019520197253,1834.7905374879217,426.45427271755835,16.565496314264241,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL247)","v":0.19978940055433134},723793.92302299174,-4596.5729843305007,5391.1500646914747,209.41770839154029,1003.9947887525142,85,1088.9947887525141,728390.49600732222]
[null,"",214,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G248=8,G248=1),Deudas_fx!$I$24,IF(D248=\"Pg\",0,1)),IF(D248=\"PG\",0,1))","v":1},7,2,2043,"2043-02-07",31,55419.228982709334,0,0,0,0,{"$f":"IF(OR(D248=\"PG\",D248=0),0,E248*((1+$I$8)^-SUMIF(D$35:D248,\"PP\",J$35:J248)))","v":0.19825532780661201},1848.9877674283091,428.8225390914352,412.78790883934289,16.034630252092288,85,0,2277.8103065197442,2362.8103065197442,53570.241215281021,{"$error":"#VALUE!"},2362.8103065197442,"2043-02-07",55419.228982709334,1848.9877674283091,412.78790883934289,16.034630252092288,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL248)","v":0.19825532780690186},728390.49600732222,-4632.1403160029549,5425.387454580482,210.7476501749868,1003.9947887525138,85,1088.9947887525138,733022.63632332522]
[null,"",215,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G249=8,G249=1),Deudas_fx!$I$24,IF(D249=\"Pg\",0,1)),IF(D249=\"PG\",0,1))","v":1},7,3,2043,"2043-03-07",28,53570.241215281021,0,0,0,0,{"$f":"IF(OR(D249=\"PG\",D249=0),0,E249*((1+$I$8)^-SUMIF(D$35:D249,\"PP\",J$35:J249)))","v":0.19687984078446005},1903.5387910557567,374.27151546398744,360.27182575993538,13.999689704052068,85,0,2277.8103065197442,2362.8103065197442,51666.702424225266,{"$error":"#VALUE!"},2362.8103065197442,"2043-03-07",53570.241215281021,1903.5387910557567,360.27182575993538,13.999689704052068,85,0,2362.8103065197442,null,null,28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL249)","v":0.1968798407847491},733022.63632332522,-4117.3092551029167,4929.7407948991149,191.56324895631565,1003.9947887525138,85,1088.9947887525138,737139.9455784281]
[null,"",216,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G250=8,G250=1),Deudas_fx!$I$24,IF(D250=\"Pg\",0,1)),IF(D250=\"PG\",0,1))","v":1},7,4,2043,"2043-04-07",31,51666.702424225266,0,0,0,0,{"$f":"IF(OR(D250=\"PG\",D250=0),0,E250*((1+$I$8)^-SUMIF(D$35:D250,\"PP\",J$35:J250)))","v":0.19536810894369175},1878.0240423162047,399.78626420353947,384.83736496901912,14.948899234520365,85,0,2277.8103065197442,2362.8103065197442,49788.678381909063,{"$error":"#VALUE!"},2362.8103065197442,"2043-04-07",51666.702424225266,1878.0240423162047,384.83736496901912,14.948899234520365,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL250)","v":0.19536810894397999},737139.9455784281,-4699.841748332602,5490.5573795009268,213.27915758418916,1003.994788752514,85,1088.9947887525141,741839.78732676071]
[null,"",217,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G251=8,G251=1),Deudas_fx!$I$24,IF(D251=\"Pg\",0,1)),IF(D251=\"PG\",0,1))","v":1},7,5,2043,"2043-05-07",30,49788.678381909063,0,0,0,0,{"$f":"IF(OR(D251=\"PG\",D251=0),0,E251*((1+$I$8)^-SUMIF(D$35:D251,\"PP\",J$35:J251)))","v":0.19391619569032334},1905.0263739914294,372.78393252831472,358.84310258158735,13.940829946727373,85,0,2277.8103065197442,2362.8103065197442,47883.652007917633,{"$error":"#VALUE!"},2362.8103065197442,"2043-05-07",49788.678381909063,1905.0263739914294,358.84310258158735,13.940829946727373,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL251)","v":0.19391619569061069},741839.78732676071,-4550.3995477342869,5346.6791960383944,207.71514044840629,1003.9947887525137,85,1088.9947887525136,746390.186874495]
[null,"",218,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G252=8,G252=1),Deudas_fx!$I$24,IF(D252=\"Pg\",0,1)),IF(D252=\"PG\",0,1))","v":1},7,6,2043,"2043-06-07",31,47883.652007917633,0,0,0,0,{"$f":"IF(OR(D252=\"PG\",D252=0),0,E252*((1+$I$8)^-SUMIF(D$35:D252,\"PP\",J$35:J252)))","v":0.19242722004762849},1907.2965045068659,370.51380201287839,356.65946536546011,13.85433664741829,85,0,2277.8103065197442,2362.8103065197442,45976.35550341077,{"$error":"#VALUE!"},2362.8103065197442,"2043-06-07",47883.652007917633,1907.2965045068659,356.65946536546011,13.85433664741829,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL252)","v":0.19242722004791496},746390.186874495,-4771.4182035197618,5559.4574315397977,215.95556073247806,1003.9947887525138,85,1088.9947887525138,751161.60507801478]
[null,"",219,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G253=8,G253=1),Deudas_fx!$I$24,IF(D253=\"Pg\",0,1)),IF(D253=\"PG\",0,1))","v":1},7,7,2043,"2043-07-07",30,45976.35550341077,0,0,0,0,{"$f":"IF(OR(D253=\"PG\",D253=0),0,E253*((1+$I$8)^-SUMIF(D$35:D253,\"PP\",J$35:J253)))","v":0.19099716253923274},1933.5704679682372,344.23983855150721,331.36645901074348,12.873379540763715,85,0,2277.8103065197442,2362.8103065197442,44042.785035442532,{"$error":"#VALUE!"},2362.8103065197442,"2043-07-07",45976.35550341077,1933.5704679682372,331.36645901074348,12.873379540763715,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL253)","v":0.19099716253951837},751161.60507801478,-4620.1950111319939,5413.8645504657889,210.32524941871864,1003.9947887525136,85,1088.9947887525136,755781.80008914683]
[null,"",220,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G254=8,G254=1),Deudas_fx!$I$24,IF(D254=\"Pg\",0,1)),IF(D254=\"PG\",0,1))","v":1},7,8,2043,"2043-08-07",31,44042.785035442532,0,0,0,0,{"$f":"IF(OR(D254=\"PG\",D254=0),0,E254*((1+$I$8)^-SUMIF(D$35:D254,\"PP\",J$35:J254)))","v":0.18953060054407625},1937.0163392588629,340.79396726088135,328.05092145748267,12.743045803398674,85,0,2277.8103065197442,2362.8103065197442,42105.768696183666,{"$error":"#VALUE!"},2362.8103065197442,"2043-08-07",44042.785035442532,1937.0163392588629,328.05092145748267,12.743045803398674,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL254)","v":0.18953060054436099},755781.80008914683,-4844.0885653923197,5629.4104866556236,218.67286748921029,1003.9947887525142,85,1088.9947887525141,760625.88865453913]
[null,"",221,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G255=8,G255=1),Deudas_fx!$I$24,IF(D255=\"Pg\",0,1)),IF(D255=\"PG\",0,1))","v":1},7,9,2043,"2043-09-07",31,42105.768696183666,0,0,0,0,{"$f":"IF(OR(D255=\"PG\",D255=0),0,E255*((1+$I$8)^-SUMIF(D$35:D255,\"PP\",J$35:J255)))","v":0.18807529947058502},1952.0045713239776,325.80573519576654,313.62313278651845,12.182602409248103,85,0,2277.8103065197442,2362.8103065197442,40153.764124859692,{"$error":"#VALUE!"},2362.8103065197442,"2043-09-07",42105.768696183666,1952.0045713239776,313.62313278651845,12.182602409248103,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL255)","v":0.18807529947086887},760625.88865453913,-4881.5711214712474,5665.4914864429848,220.0744237807763,1003.9947887525137,85,1088.9947887525136,765507.45977601036]
[null,"",222,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G256=8,G256=1),Deudas_fx!$I$24,IF(D256=\"Pg\",0,1)),IF(D256=\"PG\",0,1))","v":1},7,10,2043,"2043-10-07",30,40153.764124859692,0,0,0,0,{"$f":"IF(OR(D256=\"PG\",D256=0),0,E256*((1+$I$8)^-SUMIF(D$35:D256,\"PP\",J$35:J256)))","v":0.18667758404298015},1977.1660921571774,300.64421436256674,289.40116040777309,11.243053954793639,85,0,2277.8103065197442,2362.8103065197442,38176.598032702517,{"$error":"#VALUE!"},2362.8103065197442,"2043-10-07",40153.764124859692,1977.1660921571774,289.40116040777309,11.243053954793639,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL256)","v":0.18667758404326318},765507.45977601036,-4727.6070635021524,5517.2597635205684,214.34208873409773,1003.9947887525137,85,1088.9947887525136,770235.06683951255]
[null,"",223,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G257=8,G257=1),Deudas_fx!$I$24,IF(D257=\"Pg\",0,1)),IF(D257=\"PG\",0,1))","v":1},7,11,2043,"2043-11-07",31,38176.598032702517,0,0,0,0,{"$f":"IF(OR(D257=\"PG\",D257=0),0,E257*((1+$I$8)^-SUMIF(D$35:D257,\"PP\",J$35:J257)))","v":0.18524418971153903},1982.4076817852088,295.40262473453555,284.35686237057109,11.045762363964453,85,0,2277.8103065197442,2362.8103065197442,36194.190350917306,{"$error":"#VALUE!"},2362.8103065197442,"2043-11-07",38176.598032702517,1982.4076817852088,284.35686237057109,11.045762363964453,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL257)","v":0.18524418971182116},770235.06683951255,-4955.9249561149581,5737.065065531885,222.85467933558729,1003.9947887525142,85,1088.9947887525141,775190.99179562752]
[null,"",224,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G258=8,G258=1),Deudas_fx!$I$24,IF(D258=\"Pg\",0,1)),IF(D258=\"PG\",0,1))","v":1},7,12,2043,"2043-12-07",30,36194.190350917306,0,0,0,0,{"$f":"IF(OR(D258=\"PG\",D258=0),0,E258*((1+$I$8)^-SUMIF(D$35:D258,\"PP\",J$35:J258)))","v":0.1838675141854981},2006.8127011967651,270.99760532297915,260.8632320248729,10.134373298106247,85,0,2277.8103065197442,2362.8103065197442,34187.37764972054,{"$error":"#VALUE!"},2362.8103065197442,"2043-12-07",36194.190350917306,2006.8127011967651,260.8632320248729,10.134373298106247,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL258)","v":0.18386751418577935},775190.99179562752,-4800.1107985751514,5587.0521096281154,217.05347769955023,1003.9947887525143,85,1088.9947887525143,779991.10259420262]
[null,"",225,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G259=8,G259=1),Deudas_fx!$I$24,IF(D259=\"Pg\",0,1)),IF(D259=\"PG\",0,1))","v":1},7,1,2044,"2044-01-07",31,34187.37764972054,0,0,0,0,{"$f":"IF(OR(D259=\"PG\",D259=0),0,E259*((1+$I$8)^-SUMIF(D$35:D259,\"PP\",J$35:J259)))","v":0.18245569683248922},2013.2754445640694,264.53486195567478,254.64331402250261,9.8915479331721503,85,0,2277.8103065197442,2362.8103065197442,32174.102205156472,{"$error":"#VALUE!"},2362.8103065197442,"2044-01-07",34187.37764972054,2013.2754445640694,254.64331402250261,9.8915479331721503,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL259)","v":0.1824556968327696},779991.10259420262,-5031.4151442786788,5809.7325073506236,225.677425680569,1003.9947887525138,85,1088.9947887525138,785022.51773848129]
[null,"",226,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G260=8,G260=1),Deudas_fx!$I$24,IF(D260=\"Pg\",0,1)),IF(D260=\"PG\",0,1))","v":1},7,2,2044,"2044-02-07",31,32174.102205156472,0,0,0,0,{"$f":"IF(OR(D260=\"PG\",D260=0),0,E260*((1+$I$8)^-SUMIF(D$35:D260,\"PP\",J$35:J260)))","v":0.18105472004719608},2028.8537538237988,248.95655269594542,239.64751245805849,9.3090402378869381,85,0,2277.8103065197442,2362.8103065197442,30145.248451332674,{"$error":"#VALUE!"},2362.8103065197442,"2044-02-07",32174.102205156472,2028.8537538237988,239.64751245805849,9.3090402378869381,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL260)","v":0.18105472004747561},785022.51773848129,-5070.3471947059015,5847.2088016627904,227.13318179562532,1003.9947887525142,85,1088.9947887525141,790092.86493318714]
[null,"",227,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G261=8,G261=1),Deudas_fx!$I$24,IF(D261=\"Pg\",0,1)),IF(D261=\"PG\",0,1))","v":1},7,3,2044,"2044-03-07",29,30145.248451332674,0,0,0,0,{"$f":"IF(OR(D261=\"PG\",D261=0),0,E261*((1+$I$8)^-SUMIF(D$35:D261,\"PP\",J$35:J261)))","v":0.17975386915729358},2059.6518251254165,218.15848139432779,209.99916748028832,8.1593139140394619,85,0,2277.8103065197442,2362.8103065197442,28085.596626207258,{"$error":"#VALUE!"},2362.8103065197442,"2044-03-07",30145.248451332674,2059.6518251254165,209.99916748028832,8.1593139140394619,85,0,2362.8103065197442,null,null,29,6.96624437576987E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL261)","v":0.17975386915757224},790092.86493318714,-4713.8369900296093,5503.9799766767183,213.85180210540477,1003.9947887525137,85,1088.9947887525136,794806.70192321669]
[null,"",228,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G262=8,G262=1),Deudas_fx!$I$24,IF(D262=\"Pg\",0,1)),IF(D262=\"PG\",0,1))","v":1},7,4,2044,"2044-04-07",31,28085.596626207258,0,0,0,0,{"$f":"IF(OR(D262=\"PG\",D262=0),0,E262*((1+$I$8)^-SUMIF(D$35:D262,\"PP\",J$35:J262)))","v":0.17837363821834307},2060.4897649274808,217.3205415922632,209.19444230186798,8.1260992903952101,85,0,2277.8103065197442,2362.8103065197442,26025.106861279775,{"$error":"#VALUE!"},2362.8103065197442,"2044-04-07",28085.596626207258,2060.4897649274808,209.19444230186798,8.1260992903952101,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL262)","v":0.17837363821862079},794806.70192321669,-5146.0551896032239,5920.0859059360382,229.96407241970005,1003.9947887525144,85,1088.9947887525145,799952.75711281993]
[null,"",229,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G263=8,G263=1),Deudas_fx!$I$24,IF(D263=\"Pg\",0,1)),IF(D263=\"PG\",0,1))","v":1},7,5,2044,"2044-05-07",30,26025.106861279775,0,0,0,0,{"$f":"IF(OR(D263=\"PG\",D263=0),0,E263*((1+$I$8)^-SUMIF(D$35:D263,\"PP\",J$35:J263)))","v":0.17704802243191287},2082.9519171124311,194.85838940731296,187.57135948626291,7.28702992105005,85,0,2277.8103065197442,2362.8103065197442,23942.154944167345,{"$error":"#VALUE!"},2362.8103065197442,"2044-05-07",26025.106861279775,2082.9519171124311,187.57135948626291,7.28702992105005,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL263)","v":0.1770480224321897},799952.75711281993,-4985.5101413831808,5765.5181581474335,223.9867719882611,1003.9947887525138,85,1088.9947887525138,804938.26725420309]
[null,"",230,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G264=8,G264=1),Deudas_fx!$I$24,IF(D264=\"Pg\",0,1)),IF(D264=\"PG\",0,1))","v":1},7,6,2044,"2044-06-07",31,23942.154944167345,0,0,0,0,{"$f":"IF(OR(D264=\"PG\",D264=0),0,E264*((1+$I$8)^-SUMIF(D$35:D264,\"PP\",J$35:J264)))","v":0.17568856819937728},2092.5508602419613,185.2594462777831,178.33218278070694,6.9272634970761438,85,0,2277.8103065197442,2362.8103065197442,21849.604083925384,{"$error":"#VALUE!"},2362.8103065197442,"2044-06-07",23942.154944167345,2092.5508602419613,178.33218278070694,6.9272634970761438,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL264)","v":0.17568856819965323},804938.26725420309,-5224.4511480089222,5995.5504647726812,232.89547198875522,1003.9947887525141,85,1088.9947887525141,810162.71840221202]
[null,"",231,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G265=8,G265=1),Deudas_fx!$I$24,IF(D265=\"Pg\",0,1)),IF(D265=\"PG\",0,1))","v":1},7,7,2044,"2044-07-07",30,21849.604083925384,0,0,0,0,{"$f":"IF(OR(D265=\"PG\",D265=0),0,E265*((1+$I$8)^-SUMIF(D$35:D265,\"PP\",J$35:J265)))","v":0.17438290699390629},2114.2152564138951,163.59505010584934,157.47716096244113,6.1178891434081946,85,0,2277.8103065197442,2362.8103065197442,19735.388827511488,{"$error":"#VALUE!"},2362.8103065197442,"2044-07-07",21849.604083925384,2114.2152564138951,157.47716096244113,6.1178891434081946,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL265)","v":0.17438290699418138},810162.71840221202,-5061.9554226020609,5839.1046502053268,226.8455611492484,1003.9947887525143,85,1088.9947887525143,815224.67382481403]
[null,"",232,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G266=8,G266=1),Deudas_fx!$I$24,IF(D266=\"Pg\",0,1)),IF(D266=\"PG\",0,1))","v":1},7,8,2044,"2044-08-07",31,19735.388827511488,0,0,0,0,{"$f":"IF(OR(D266=\"PG\",D266=0),0,E266*((1+$I$8)^-SUMIF(D$35:D266,\"PP\",J$35:J266)))","v":0.17304391671466768},2125.1019469427706,152.70835957697366,146.9982537429652,5.7101058340084698,85,0,2277.8103065197442,2362.8103065197442,17610.286880568718,{"$error":"#VALUE!"},2362.8103065197442,"2044-08-07",19735.388827511488,2125.1019469427706,146.9982537429652,5.7101058340084698,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL266)","v":0.17304391671494196},815224.67382481403,-5304.0452359222072,6072.1683523849133,235.87167228980775,1003.9947887525138,85,1088.9947887525138,820528.71906073624]
[null,"",233,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G267=8,G267=1),Deudas_fx!$I$24,IF(D267=\"Pg\",0,1)),IF(D267=\"PG\",0,1))","v":1},7,9,2044,"2044-09-07",31,17610.286880568718,0,0,0,0,{"$f":"IF(OR(D267=\"PG\",D267=0),0,E267*((1+$I$8)^-SUMIF(D$35:D267,\"PP\",J$35:J267)))","v":0.17171520780416435},2141.5455465641307,136.2647599556135,131.169516951578,5.095243004035499,85,0,2277.8103065197442,2362.8103065197442,15468.741334004586,{"$error":"#VALUE!"},2362.8103065197442,"2044-09-07",17610.286880568718,2141.5455465641307,131.169516951578,5.095243004035499,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL267)","v":0.17171520780443766},820528.71906073624,-5345.086841647787,6111.675321022256,237.40630937804511,1003.9947887525141,85,1088.9947887525141,825873.80590238399]
[null,"",234,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G268=8,G268=1),Deudas_fx!$I$24,IF(D268=\"Pg\",0,1)),IF(D268=\"PG\",0,1))","v":1},7,10,2044,"2044-10-07",30,15468.741334004586,0,0,0,0,{"$f":"IF(OR(D268=\"PG\",D268=0),0,E268*((1+$I$8)^-SUMIF(D$35:D268,\"PP\",J$35:J268)))","v":0.17043907534138025},2161.9908388584213,115.8194676613228,111.48822008786588,4.3312475734569205,85,0,2277.8103065197442,2362.8103065197442,13306.750495146165,{"$error":"#VALUE!"},2362.8103065197442,"2044-10-07",15468.741334004586,2161.9908388584213,111.48822008786588,4.3312475734569205,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL268)","v":0.1704390753416527},825873.80590238399,-5179.5894143639043,5952.3395374671873,231.24466564923117,1003.9947887525141,85,1088.9947887525141,831053.39531674795]
[null,"",235,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G269=8,G269=1),Deudas_fx!$I$24,IF(D269=\"Pg\",0,1)),IF(D269=\"PG\",0,1))","v":1},7,11,2044,"2044-11-07",31,13306.750495146165,0,0,0,0,{"$f":"IF(OR(D269=\"PG\",D269=0),0,E269*((1+$I$8)^-SUMIF(D$35:D269,\"PP\",J$35:J269)))","v":0.16913036757283448},2174.8454216029022,102.96488491684217,99.114798440303758,3.8500864765384106,85,0,2277.8103065197442,2362.8103065197442,11131.905073543263,{"$error":"#VALUE!"},2362.8103065197442,"2044-11-07",13306.750495146165,2174.8454216029022,99.114798440303758,3.8500864765384106,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL269)","v":0.16913036757310601},831053.39531674795,-5426.5246111379829,6190.0679508490912,240.45144904140591,1003.9947887525142,85,1088.9947887525141,836479.91992788599]
[null,"",236,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G270=8,G270=1),Deudas_fx!$I$24,IF(D270=\"Pg\",0,1)),IF(D270=\"PG\",0,1))","v":1},7,12,2044,"2044-12-07",30,11131.905073543263,0,0,0,0,{"$f":"IF(OR(D270=\"PG\",D270=0),0,E270*((1+$I$8)^-SUMIF(D$35:D270,\"PP\",J$35:J270)))","v":0.16787344481530886},2194.4621341096245,83.348172410119687,80.231238989573896,3.1169334205457955,85,0,2277.8103065197442,2362.8103065197442,8937.4429394336385,{"$error":"#VALUE!"},2362.8103065197442,"2044-12-07",11131.905073543263,2194.4621341096245,80.231238989573896,3.1169334205457955,85,0,2362.8103065197442,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL270)","v":0.16787344481557948},836479.91992788599,-5259.0008192006107,6028.7812303767969,234.21437757632759,1003.9947887525137,85,1088.9947887525136,841738.92074708664]
[null,"",237,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G271=8,G271=1),Deudas_fx!$I$24,IF(D271=\"Pg\",0,1)),IF(D271=\"PG\",0,1))","v":1},7,1,2045,"2045-01-07",31,8937.4429394336385,0,0,0,0,{"$f":"IF(OR(D271=\"PG\",D271=0),0,E271*((1+$I$8)^-SUMIF(D$35:D271,\"PP\",J$35:J271)))","v":0.16658443711022547},2208.6542203629247,69.156086156819455,66.570185999715079,2.5859001571043723,85,0,2277.8103065197442,2362.8103065197442,6728.7887190707133,{"$error":"#VALUE!"},2362.8103065197442,"2045-01-07",8937.4429394336385,2208.6542203629247,66.570185999715079,2.5859001571043723,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL271)","v":0.1665844371104952},841738.92074708664,-5509.2069982926932,6269.6586593126694,243.54312773253795,1003.9947887525142,85,1088.9947887525141,847248.12774537934]
[null,"",238,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G272=8,G272=1),Deudas_fx!$I$24,IF(D272=\"Pg\",0,1)),IF(D272=\"PG\",0,1))","v":1},7,2,2045,"2045-02-07",31,6728.7887190707133,0,0,0,0,{"$f":"IF(OR(D272=\"PG\",D272=0),0,E272*((1+$I$8)^-SUMIF(D$35:D272,\"PP\",J$35:J272)))","v":0.16530532698522449},2225.7443302063248,52.065976313419377,50.119113444063849,1.9468628693555288,85,0,2277.8103065197442,2362.8103065197442,4503.0443888643886,{"$error":"#VALUE!"},2362.8103065197442,"2045-02-07",6728.7887190707133,2225.7443302063248,50.119113444063849,1.9468628693555288,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL272)","v":0.16530532698549322},847248.12774537934,-5551.8361033299598,6310.6937671251198,245.13712495735362,1003.9947887525137,85,1088.9947887525136,852799.96384870936]
[null,"",239,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G273=8,G273=1),Deudas_fx!$I$24,IF(D273=\"Pg\",0,1)),IF(D273=\"PG\",0,1))","v":1},7,3,2045,"2045-03-07",28,4503.0443888643886,0,0,0,0,{"$f":"IF(OR(D273=\"PG\",D273=0),0,E273*((1+$I$8)^-SUMIF(D$35:D273,\"PP\",J$35:J273)))","v":0.16415844566568411},2246.3495326014604,31.460773918283707,30.2839783180113,1.1767956002724063,85,0,2277.8103065197442,2362.8103065197442,2256.6948562629282,{"$error":"#VALUE!"},2362.8103065197442,"2045-03-07",4503.0443888643886,2246.3495326014604,30.2839783180113,1.1767956002724063,85,0,2362.8103065197442,null,null,28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL273)","v":0.16415844566595206},852799.96384870936,-4954.1403179125209,5735.2700494492174,222.86505721581756,1003.9947887525141,85,1088.9947887525141,857754.10416662192]
[null,"",240,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G274=8,G274=1),Deudas_fx!$I$24,IF(D274=\"Pg\",0,1)),IF(D274=\"PG\",0,1))","v":1},7,4,2045,"2045-04-07",31,2256.6948562629282,0,0,0,0,{"$f":"IF(OR(D274=\"PG\",D274=0),0,E274*((1+$I$8)^-SUMIF(D$35:D274,\"PP\",J$35:J274)))","v":0.16289796339256241},2260.3484681654218,17.461838354322413,16.808901309253375,0.65293704506903782,85,0,2277.8103065197442,2362.8103065197442,-3.6536119024935942,{"$error":"#VALUE!"},2362.8103065197442,"2045-04-07",2256.6948562629282,2260.3484681654218,16.808901309253375,0.65293704506903782,85,0,2362.8103065197442,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$35:AL274)","v":0.16289796339282941},857754.10416662192,-5633.1291773638395,6388.947111981166,248.17685413518797,1003.9947887525145,85,1088.9947887525145,863387.23334398575]
[null,"",241,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G275=8,G275=1),Deudas_fx!$I$24,IF(D275=\"Pg\",0,1)),IF(D275=\"PG\",0,1))","v":1},7,5,2045,"2045-05-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D275=\"PG\",D275=0),0,E275*((1+$I$8)^-SUMIF(D$35:D275,\"PP\",J$35:J275)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2045-05-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",242,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G276=8,G276=1),Deudas_fx!$I$24,IF(D276=\"Pg\",0,1)),IF(D276=\"PG\",0,1))","v":1},7,6,2045,"2045-06-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D276=\"PG\",D276=0),0,E276*((1+$I$8)^-SUMIF(D$35:D276,\"PP\",J$35:J276)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2045-06-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",243,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G277=8,G277=1),Deudas_fx!$I$24,IF(D277=\"Pg\",0,1)),IF(D277=\"PG\",0,1))","v":1},7,7,2045,"2045-07-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D277=\"PG\",D277=0),0,E277*((1+$I$8)^-SUMIF(D$35:D277,\"PP\",J$35:J277)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2045-07-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",244,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G278=8,G278=1),Deudas_fx!$I$24,IF(D278=\"Pg\",0,1)),IF(D278=\"PG\",0,1))","v":1},7,8,2045,"2045-08-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D278=\"PG\",D278=0),0,E278*((1+$I$8)^-SUMIF(D$35:D278,\"PP\",J$35:J278)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2045-08-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",245,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G279=8,G279=1),Deudas_fx!$I$24,IF(D279=\"Pg\",0,1)),IF(D279=\"PG\",0,1))","v":1},7,9,2045,"2045-09-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D279=\"PG\",D279=0),0,E279*((1+$I$8)^-SUMIF(D$35:D279,\"PP\",J$35:J279)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2045-09-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",246,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G280=8,G280=1),Deudas_fx!$I$24,IF(D280=\"Pg\",0,1)),IF(D280=\"PG\",0,1))","v":1},7,10,2045,"2045-10-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D280=\"PG\",D280=0),0,E280*((1+$I$8)^-SUMIF(D$35:D280,\"PP\",J$35:J280)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2045-10-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",247,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G281=8,G281=1),Deudas_fx!$I$24,IF(D281=\"Pg\",0,1)),IF(D281=\"PG\",0,1))","v":1},7,11,2045,"2045-11-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D281=\"PG\",D281=0),0,E281*((1+$I$8)^-SUMIF(D$35:D281,\"PP\",J$35:J281)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2045-11-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",248,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G282=8,G282=1),Deudas_fx!$I$24,IF(D282=\"Pg\",0,1)),IF(D282=\"PG\",0,1))","v":1},7,12,2045,"2045-12-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D282=\"PG\",D282=0),0,E282*((1+$I$8)^-SUMIF(D$35:D282,\"PP\",J$35:J282)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2045-12-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",249,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G283=8,G283=1),Deudas_fx!$I$24,IF(D283=\"Pg\",0,1)),IF(D283=\"PG\",0,1))","v":1},7,1,2046,"2046-01-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D283=\"PG\",D283=0),0,E283*((1+$I$8)^-SUMIF(D$35:D283,\"PP\",J$35:J283)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2046-01-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",250,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G284=8,G284=1),Deudas_fx!$I$24,IF(D284=\"Pg\",0,1)),IF(D284=\"PG\",0,1))","v":1},7,2,2046,"2046-02-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D284=\"PG\",D284=0),0,E284*((1+$I$8)^-SUMIF(D$35:D284,\"PP\",J$35:J284)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2046-02-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",251,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G285=8,G285=1),Deudas_fx!$I$24,IF(D285=\"Pg\",0,1)),IF(D285=\"PG\",0,1))","v":1},7,3,2046,"2046-03-07",28,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D285=\"PG\",D285=0),0,E285*((1+$I$8)^-SUMIF(D$35:D285,\"PP\",J$35:J285)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2046-03-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",252,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G286=8,G286=1),Deudas_fx!$I$24,IF(D286=\"Pg\",0,1)),IF(D286=\"PG\",0,1))","v":1},7,4,2046,"2046-04-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D286=\"PG\",D286=0),0,E286*((1+$I$8)^-SUMIF(D$35:D286,\"PP\",J$35:J286)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2046-04-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",253,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G287=8,G287=1),Deudas_fx!$I$24,IF(D287=\"Pg\",0,1)),IF(D287=\"PG\",0,1))","v":1},7,5,2046,"2046-05-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D287=\"PG\",D287=0),0,E287*((1+$I$8)^-SUMIF(D$35:D287,\"PP\",J$35:J287)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2046-05-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",254,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G288=8,G288=1),Deudas_fx!$I$24,IF(D288=\"Pg\",0,1)),IF(D288=\"PG\",0,1))","v":1},7,6,2046,"2046-06-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D288=\"PG\",D288=0),0,E288*((1+$I$8)^-SUMIF(D$35:D288,\"PP\",J$35:J288)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2046-06-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",255,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G289=8,G289=1),Deudas_fx!$I$24,IF(D289=\"Pg\",0,1)),IF(D289=\"PG\",0,1))","v":1},7,7,2046,"2046-07-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D289=\"PG\",D289=0),0,E289*((1+$I$8)^-SUMIF(D$35:D289,\"PP\",J$35:J289)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2046-07-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",256,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G290=8,G290=1),Deudas_fx!$I$24,IF(D290=\"Pg\",0,1)),IF(D290=\"PG\",0,1))","v":1},7,8,2046,"2046-08-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D290=\"PG\",D290=0),0,E290*((1+$I$8)^-SUMIF(D$35:D290,\"PP\",J$35:J290)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2046-08-07",-3.6536119024935942,0,0,0,0,0,0]
[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$24,IF(D291=\"Pg\",0,1)),IF(D291=\"PG\",0,1))","v":1},7,9,2046,"2046-09-07",31,-3.6536119024935942,{"$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},{"$f":"+K291+N291+O291+M291-Q291","v":-3.6536119024935942},{"$error":"#VALUE!"},{"$f":"+X291","v":0},{"$f":"+I291","v":"2046-09-07"},{"$f":"+K291","v":-3.6536119024935942},{"$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},{"$f":"IF(G291=12,1,G291+1)","v":10},{"$f":"IF(G291=12,H291+1,H291)","v":2046},{"$f":"DATE(H292,G292,F292)","v":"2046-10-07"},{"$f":"+I292-I291","v":30},{"$f":"+Y291","v":-3.6536119024935942},0,0,0,0,{"$f":"IF(OR(D292=\"PG\",D292=0),0,E292*((1+$I$8)^-SUMIF(D$35:D292,\"PP\",J$35:J292)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$f":"YEAR(I292-$Z$34)-1900","v":{"$error":"#VALUE!"}},0,"2046-10-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",259,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G293=8,G293=1),Deudas_fx!$I$24,IF(D293=\"Pg\",0,1)),IF(D293=\"PG\",0,1))","v":1},7,11,2046,"2046-11-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D293=\"PG\",D293=0),0,E293*((1+$I$8)^-SUMIF(D$35:D293,\"PP\",J$35:J293)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2046-11-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",260,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G294=8,G294=1),Deudas_fx!$I$24,IF(D294=\"Pg\",0,1)),IF(D294=\"PG\",0,1))","v":1},7,12,2046,"2046-12-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D294=\"PG\",D294=0),0,E294*((1+$I$8)^-SUMIF(D$35:D294,\"PP\",J$35:J294)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2046-12-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",261,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G295=8,G295=1),Deudas_fx!$I$24,IF(D295=\"Pg\",0,1)),IF(D295=\"PG\",0,1))","v":1},7,1,2047,"2047-01-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D295=\"PG\",D295=0),0,E295*((1+$I$8)^-SUMIF(D$35:D295,\"PP\",J$35:J295)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2047-01-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",262,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G296=8,G296=1),Deudas_fx!$I$24,IF(D296=\"Pg\",0,1)),IF(D296=\"PG\",0,1))","v":1},7,2,2047,"2047-02-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D296=\"PG\",D296=0),0,E296*((1+$I$8)^-SUMIF(D$35:D296,\"PP\",J$35:J296)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2047-02-07",-3.6536119024935942,0,0,0,0,0,0]
[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$24,IF(D297=\"Pg\",0,1)),IF(D297=\"PG\",0,1))","v":1},7,3,2047,"2047-03-07",28,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D297=\"PG\",D297=0),0,E297*((1+$I$8)^-SUMIF(D$35:D297,\"PP\",J$35:J297)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2047-03-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",264,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G298=8,G298=1),Deudas_fx!$I$24,IF(D298=\"Pg\",0,1)),IF(D298=\"PG\",0,1))","v":1},7,4,2047,"2047-04-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D298=\"PG\",D298=0),0,E298*((1+$I$8)^-SUMIF(D$35:D298,\"PP\",J$35:J298)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2047-04-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",265,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G299=8,G299=1),Deudas_fx!$I$24,IF(D299=\"Pg\",0,1)),IF(D299=\"PG\",0,1))","v":1},7,5,2047,"2047-05-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D299=\"PG\",D299=0),0,E299*((1+$I$8)^-SUMIF(D$35:D299,\"PP\",J$35:J299)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2047-05-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",266,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G300=8,G300=1),Deudas_fx!$I$24,IF(D300=\"Pg\",0,1)),IF(D300=\"PG\",0,1))","v":1},7,6,2047,"2047-06-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D300=\"PG\",D300=0),0,E300*((1+$I$8)^-SUMIF(D$35:D300,\"PP\",J$35:J300)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2047-06-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",267,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G301=8,G301=1),Deudas_fx!$I$24,IF(D301=\"Pg\",0,1)),IF(D301=\"PG\",0,1))","v":1},7,7,2047,"2047-07-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D301=\"PG\",D301=0),0,E301*((1+$I$8)^-SUMIF(D$35:D301,\"PP\",J$35:J301)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2047-07-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",268,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G302=8,G302=1),Deudas_fx!$I$24,IF(D302=\"Pg\",0,1)),IF(D302=\"PG\",0,1))","v":1},7,8,2047,"2047-08-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D302=\"PG\",D302=0),0,E302*((1+$I$8)^-SUMIF(D$35:D302,\"PP\",J$35:J302)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2047-08-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",269,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G303=8,G303=1),Deudas_fx!$I$24,IF(D303=\"Pg\",0,1)),IF(D303=\"PG\",0,1))","v":1},7,9,2047,"2047-09-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D303=\"PG\",D303=0),0,E303*((1+$I$8)^-SUMIF(D$35:D303,\"PP\",J$35:J303)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2047-09-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",270,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G304=8,G304=1),Deudas_fx!$I$24,IF(D304=\"Pg\",0,1)),IF(D304=\"PG\",0,1))","v":1},7,10,2047,"2047-10-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D304=\"PG\",D304=0),0,E304*((1+$I$8)^-SUMIF(D$35:D304,\"PP\",J$35:J304)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2047-10-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",271,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G305=8,G305=1),Deudas_fx!$I$24,IF(D305=\"Pg\",0,1)),IF(D305=\"PG\",0,1))","v":1},7,11,2047,"2047-11-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D305=\"PG\",D305=0),0,E305*((1+$I$8)^-SUMIF(D$35:D305,\"PP\",J$35:J305)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2047-11-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",272,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G306=8,G306=1),Deudas_fx!$I$24,IF(D306=\"Pg\",0,1)),IF(D306=\"PG\",0,1))","v":1},7,12,2047,"2047-12-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D306=\"PG\",D306=0),0,E306*((1+$I$8)^-SUMIF(D$35:D306,\"PP\",J$35:J306)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2047-12-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",273,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G307=8,G307=1),Deudas_fx!$I$24,IF(D307=\"Pg\",0,1)),IF(D307=\"PG\",0,1))","v":1},7,1,2048,"2048-01-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D307=\"PG\",D307=0),0,E307*((1+$I$8)^-SUMIF(D$35:D307,\"PP\",J$35:J307)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2048-01-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",274,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G308=8,G308=1),Deudas_fx!$I$24,IF(D308=\"Pg\",0,1)),IF(D308=\"PG\",0,1))","v":1},7,2,2048,"2048-02-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D308=\"PG\",D308=0),0,E308*((1+$I$8)^-SUMIF(D$35:D308,\"PP\",J$35:J308)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2048-02-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",275,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G309=8,G309=1),Deudas_fx!$I$24,IF(D309=\"Pg\",0,1)),IF(D309=\"PG\",0,1))","v":1},7,3,2048,"2048-03-07",29,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D309=\"PG\",D309=0),0,E309*((1+$I$8)^-SUMIF(D$35:D309,\"PP\",J$35:J309)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2048-03-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",276,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G310=8,G310=1),Deudas_fx!$I$24,IF(D310=\"Pg\",0,1)),IF(D310=\"PG\",0,1))","v":1},7,4,2048,"2048-04-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D310=\"PG\",D310=0),0,E310*((1+$I$8)^-SUMIF(D$35:D310,\"PP\",J$35:J310)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2048-04-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",277,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G311=8,G311=1),Deudas_fx!$I$24,IF(D311=\"Pg\",0,1)),IF(D311=\"PG\",0,1))","v":1},7,5,2048,"2048-05-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D311=\"PG\",D311=0),0,E311*((1+$I$8)^-SUMIF(D$35:D311,\"PP\",J$35:J311)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2048-05-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",278,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G312=8,G312=1),Deudas_fx!$I$24,IF(D312=\"Pg\",0,1)),IF(D312=\"PG\",0,1))","v":1},7,6,2048,"2048-06-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D312=\"PG\",D312=0),0,E312*((1+$I$8)^-SUMIF(D$35:D312,\"PP\",J$35:J312)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2048-06-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",279,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G313=8,G313=1),Deudas_fx!$I$24,IF(D313=\"Pg\",0,1)),IF(D313=\"PG\",0,1))","v":1},7,7,2048,"2048-07-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D313=\"PG\",D313=0),0,E313*((1+$I$8)^-SUMIF(D$35:D313,\"PP\",J$35:J313)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2048-07-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",280,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G314=8,G314=1),Deudas_fx!$I$24,IF(D314=\"Pg\",0,1)),IF(D314=\"PG\",0,1))","v":1},7,8,2048,"2048-08-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D314=\"PG\",D314=0),0,E314*((1+$I$8)^-SUMIF(D$35:D314,\"PP\",J$35:J314)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2048-08-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",281,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G315=8,G315=1),Deudas_fx!$I$24,IF(D315=\"Pg\",0,1)),IF(D315=\"PG\",0,1))","v":1},7,9,2048,"2048-09-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D315=\"PG\",D315=0),0,E315*((1+$I$8)^-SUMIF(D$35:D315,\"PP\",J$35:J315)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2048-09-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",282,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G316=8,G316=1),Deudas_fx!$I$24,IF(D316=\"Pg\",0,1)),IF(D316=\"PG\",0,1))","v":1},7,10,2048,"2048-10-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D316=\"PG\",D316=0),0,E316*((1+$I$8)^-SUMIF(D$35:D316,\"PP\",J$35:J316)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2048-10-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",283,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G317=8,G317=1),Deudas_fx!$I$24,IF(D317=\"Pg\",0,1)),IF(D317=\"PG\",0,1))","v":1},7,11,2048,"2048-11-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D317=\"PG\",D317=0),0,E317*((1+$I$8)^-SUMIF(D$35:D317,\"PP\",J$35:J317)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2048-11-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",284,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G318=8,G318=1),Deudas_fx!$I$24,IF(D318=\"Pg\",0,1)),IF(D318=\"PG\",0,1))","v":1},7,12,2048,"2048-12-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D318=\"PG\",D318=0),0,E318*((1+$I$8)^-SUMIF(D$35:D318,\"PP\",J$35:J318)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2048-12-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",285,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G319=8,G319=1),Deudas_fx!$I$24,IF(D319=\"Pg\",0,1)),IF(D319=\"PG\",0,1))","v":1},7,1,2049,"2049-01-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D319=\"PG\",D319=0),0,E319*((1+$I$8)^-SUMIF(D$35:D319,\"PP\",J$35:J319)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2049-01-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",286,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G320=8,G320=1),Deudas_fx!$I$24,IF(D320=\"Pg\",0,1)),IF(D320=\"PG\",0,1))","v":1},7,2,2049,"2049-02-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D320=\"PG\",D320=0),0,E320*((1+$I$8)^-SUMIF(D$35:D320,\"PP\",J$35:J320)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2049-02-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",287,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G321=8,G321=1),Deudas_fx!$I$24,IF(D321=\"Pg\",0,1)),IF(D321=\"PG\",0,1))","v":1},7,3,2049,"2049-03-07",28,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D321=\"PG\",D321=0),0,E321*((1+$I$8)^-SUMIF(D$35:D321,\"PP\",J$35:J321)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2049-03-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",288,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G322=8,G322=1),Deudas_fx!$I$24,IF(D322=\"Pg\",0,1)),IF(D322=\"PG\",0,1))","v":1},7,4,2049,"2049-04-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D322=\"PG\",D322=0),0,E322*((1+$I$8)^-SUMIF(D$35:D322,\"PP\",J$35:J322)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2049-04-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",289,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G323=8,G323=1),Deudas_fx!$I$24,IF(D323=\"Pg\",0,1)),IF(D323=\"PG\",0,1))","v":1},7,5,2049,"2049-05-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D323=\"PG\",D323=0),0,E323*((1+$I$8)^-SUMIF(D$35:D323,\"PP\",J$35:J323)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2049-05-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",290,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G324=8,G324=1),Deudas_fx!$I$24,IF(D324=\"Pg\",0,1)),IF(D324=\"PG\",0,1))","v":1},7,6,2049,"2049-06-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D324=\"PG\",D324=0),0,E324*((1+$I$8)^-SUMIF(D$35:D324,\"PP\",J$35:J324)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2049-06-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",291,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G325=8,G325=1),Deudas_fx!$I$24,IF(D325=\"Pg\",0,1)),IF(D325=\"PG\",0,1))","v":1},7,7,2049,"2049-07-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D325=\"PG\",D325=0),0,E325*((1+$I$8)^-SUMIF(D$35:D325,\"PP\",J$35:J325)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2049-07-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",292,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G326=8,G326=1),Deudas_fx!$I$24,IF(D326=\"Pg\",0,1)),IF(D326=\"PG\",0,1))","v":1},7,8,2049,"2049-08-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D326=\"PG\",D326=0),0,E326*((1+$I$8)^-SUMIF(D$35:D326,\"PP\",J$35:J326)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2049-08-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",293,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G327=8,G327=1),Deudas_fx!$I$24,IF(D327=\"Pg\",0,1)),IF(D327=\"PG\",0,1))","v":1},7,9,2049,"2049-09-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D327=\"PG\",D327=0),0,E327*((1+$I$8)^-SUMIF(D$35:D327,\"PP\",J$35:J327)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2049-09-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",294,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G328=8,G328=1),Deudas_fx!$I$24,IF(D328=\"Pg\",0,1)),IF(D328=\"PG\",0,1))","v":1},7,10,2049,"2049-10-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D328=\"PG\",D328=0),0,E328*((1+$I$8)^-SUMIF(D$35:D328,\"PP\",J$35:J328)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2049-10-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",295,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G329=8,G329=1),Deudas_fx!$I$24,IF(D329=\"Pg\",0,1)),IF(D329=\"PG\",0,1))","v":1},7,11,2049,"2049-11-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D329=\"PG\",D329=0),0,E329*((1+$I$8)^-SUMIF(D$35:D329,\"PP\",J$35:J329)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2049-11-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",296,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G330=8,G330=1),Deudas_fx!$I$24,IF(D330=\"Pg\",0,1)),IF(D330=\"PG\",0,1))","v":1},7,12,2049,"2049-12-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D330=\"PG\",D330=0),0,E330*((1+$I$8)^-SUMIF(D$35:D330,\"PP\",J$35:J330)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2049-12-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",297,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G331=8,G331=1),Deudas_fx!$I$24,IF(D331=\"Pg\",0,1)),IF(D331=\"PG\",0,1))","v":1},7,1,2050,"2050-01-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D331=\"PG\",D331=0),0,E331*((1+$I$8)^-SUMIF(D$35:D331,\"PP\",J$35:J331)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2050-01-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",298,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G332=8,G332=1),Deudas_fx!$I$24,IF(D332=\"Pg\",0,1)),IF(D332=\"PG\",0,1))","v":1},7,2,2050,"2050-02-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D332=\"PG\",D332=0),0,E332*((1+$I$8)^-SUMIF(D$35:D332,\"PP\",J$35:J332)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2050-02-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"",299,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G333=8,G333=1),Deudas_fx!$I$24,IF(D333=\"Pg\",0,1)),IF(D333=\"PG\",0,1))","v":1},7,3,2050,"2050-03-07",28,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D333=\"PG\",D333=0),0,E333*((1+$I$8)^-SUMIF(D$35:D333,\"PP\",J$35:J333)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2050-03-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,300,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G334=8,G334=1),Deudas_fx!$I$24,IF(D334=\"Pg\",0,1)),IF(D334=\"PG\",0,1))","v":1},7,4,2050,"2050-04-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D334=\"PG\",D334=0),0,E334*((1+$I$8)^-SUMIF(D$35:D334,\"PP\",J$35:J334)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2050-04-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,301,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G335=8,G335=1),Deudas_fx!$I$24,IF(D335=\"Pg\",0,1)),IF(D335=\"PG\",0,1))","v":1},7,5,2050,"2050-05-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D335=\"PG\",D335=0),0,E335*((1+$I$8)^-SUMIF(D$35:D335,\"PP\",J$35:J335)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2050-05-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,302,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G336=8,G336=1),Deudas_fx!$I$24,IF(D336=\"Pg\",0,1)),IF(D336=\"PG\",0,1))","v":1},7,6,2050,"2050-06-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D336=\"PG\",D336=0),0,E336*((1+$I$8)^-SUMIF(D$35:D336,\"PP\",J$35:J336)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2050-06-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,303,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G337=8,G337=1),Deudas_fx!$I$24,IF(D337=\"Pg\",0,1)),IF(D337=\"PG\",0,1))","v":1},7,7,2050,"2050-07-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D337=\"PG\",D337=0),0,E337*((1+$I$8)^-SUMIF(D$35:D337,\"PP\",J$35:J337)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2050-07-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,304,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G338=8,G338=1),Deudas_fx!$I$24,IF(D338=\"Pg\",0,1)),IF(D338=\"PG\",0,1))","v":1},7,8,2050,"2050-08-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D338=\"PG\",D338=0),0,E338*((1+$I$8)^-SUMIF(D$35:D338,\"PP\",J$35:J338)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2050-08-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,305,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G339=8,G339=1),Deudas_fx!$I$24,IF(D339=\"Pg\",0,1)),IF(D339=\"PG\",0,1))","v":1},7,9,2050,"2050-09-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D339=\"PG\",D339=0),0,E339*((1+$I$8)^-SUMIF(D$35:D339,\"PP\",J$35:J339)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2050-09-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,306,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G340=8,G340=1),Deudas_fx!$I$24,IF(D340=\"Pg\",0,1)),IF(D340=\"PG\",0,1))","v":1},7,10,2050,"2050-10-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D340=\"PG\",D340=0),0,E340*((1+$I$8)^-SUMIF(D$35:D340,\"PP\",J$35:J340)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2050-10-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,307,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G341=8,G341=1),Deudas_fx!$I$24,IF(D341=\"Pg\",0,1)),IF(D341=\"PG\",0,1))","v":1},7,11,2050,"2050-11-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D341=\"PG\",D341=0),0,E341*((1+$I$8)^-SUMIF(D$35:D341,\"PP\",J$35:J341)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2050-11-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,308,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G342=8,G342=1),Deudas_fx!$I$24,IF(D342=\"Pg\",0,1)),IF(D342=\"PG\",0,1))","v":1},7,12,2050,"2050-12-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D342=\"PG\",D342=0),0,E342*((1+$I$8)^-SUMIF(D$35:D342,\"PP\",J$35:J342)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2050-12-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,309,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G343=8,G343=1),Deudas_fx!$I$24,IF(D343=\"Pg\",0,1)),IF(D343=\"PG\",0,1))","v":1},7,1,2051,"2051-01-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D343=\"PG\",D343=0),0,E343*((1+$I$8)^-SUMIF(D$35:D343,\"PP\",J$35:J343)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2051-01-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,310,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G344=8,G344=1),Deudas_fx!$I$24,IF(D344=\"Pg\",0,1)),IF(D344=\"PG\",0,1))","v":1},7,2,2051,"2051-02-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D344=\"PG\",D344=0),0,E344*((1+$I$8)^-SUMIF(D$35:D344,\"PP\",J$35:J344)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2051-02-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,311,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G345=8,G345=1),Deudas_fx!$I$24,IF(D345=\"Pg\",0,1)),IF(D345=\"PG\",0,1))","v":1},7,3,2051,"2051-03-07",28,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D345=\"PG\",D345=0),0,E345*((1+$I$8)^-SUMIF(D$35:D345,\"PP\",J$35:J345)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2051-03-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,312,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G346=8,G346=1),Deudas_fx!$I$24,IF(D346=\"Pg\",0,1)),IF(D346=\"PG\",0,1))","v":1},7,4,2051,"2051-04-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D346=\"PG\",D346=0),0,E346*((1+$I$8)^-SUMIF(D$35:D346,\"PP\",J$35:J346)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2051-04-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,313,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G347=8,G347=1),Deudas_fx!$I$24,IF(D347=\"Pg\",0,1)),IF(D347=\"PG\",0,1))","v":1},7,5,2051,"2051-05-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D347=\"PG\",D347=0),0,E347*((1+$I$8)^-SUMIF(D$35:D347,\"PP\",J$35:J347)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2051-05-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,314,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G348=8,G348=1),Deudas_fx!$I$24,IF(D348=\"Pg\",0,1)),IF(D348=\"PG\",0,1))","v":1},7,6,2051,"2051-06-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D348=\"PG\",D348=0),0,E348*((1+$I$8)^-SUMIF(D$35:D348,\"PP\",J$35:J348)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2051-06-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,315,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G349=8,G349=1),Deudas_fx!$I$24,IF(D349=\"Pg\",0,1)),IF(D349=\"PG\",0,1))","v":1},7,7,2051,"2051-07-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D349=\"PG\",D349=0),0,E349*((1+$I$8)^-SUMIF(D$35:D349,\"PP\",J$35:J349)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2051-07-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,316,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G350=8,G350=1),Deudas_fx!$I$24,IF(D350=\"Pg\",0,1)),IF(D350=\"PG\",0,1))","v":1},7,8,2051,"2051-08-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D350=\"PG\",D350=0),0,E350*((1+$I$8)^-SUMIF(D$35:D350,\"PP\",J$35:J350)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2051-08-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,317,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G351=8,G351=1),Deudas_fx!$I$24,IF(D351=\"Pg\",0,1)),IF(D351=\"PG\",0,1))","v":1},7,9,2051,"2051-09-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D351=\"PG\",D351=0),0,E351*((1+$I$8)^-SUMIF(D$35:D351,\"PP\",J$35:J351)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2051-09-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,318,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G352=8,G352=1),Deudas_fx!$I$24,IF(D352=\"Pg\",0,1)),IF(D352=\"PG\",0,1))","v":1},7,10,2051,"2051-10-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D352=\"PG\",D352=0),0,E352*((1+$I$8)^-SUMIF(D$35:D352,\"PP\",J$35:J352)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2051-10-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,319,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G353=8,G353=1),Deudas_fx!$I$24,IF(D353=\"Pg\",0,1)),IF(D353=\"PG\",0,1))","v":1},7,11,2051,"2051-11-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D353=\"PG\",D353=0),0,E353*((1+$I$8)^-SUMIF(D$35:D353,\"PP\",J$35:J353)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2051-11-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,320,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G354=8,G354=1),Deudas_fx!$I$24,IF(D354=\"Pg\",0,1)),IF(D354=\"PG\",0,1))","v":1},7,12,2051,"2051-12-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D354=\"PG\",D354=0),0,E354*((1+$I$8)^-SUMIF(D$35:D354,\"PP\",J$35:J354)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2051-12-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,321,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G355=8,G355=1),Deudas_fx!$I$24,IF(D355=\"Pg\",0,1)),IF(D355=\"PG\",0,1))","v":1},7,1,2052,"2052-01-07",31,-3.6536119024935942,{"$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},{"$f":"+K355+N355+O355+M355-Q355","v":-3.6536119024935942},{"$error":"#VALUE!"},{"$f":"+X355","v":0},{"$f":"+I355","v":"2052-01-07"},{"$f":"+K355","v":-3.6536119024935942},{"$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},{"$f":"IF(G355=12,1,G355+1)","v":2},{"$f":"IF(G355=12,H355+1,H355)","v":2052},{"$f":"DATE(H356,G356,F356)","v":"2052-02-07"},{"$f":"+I356-I355","v":31},{"$f":"+Y355","v":-3.6536119024935942},0,0,0,0,{"$f":"IF(OR(D356=\"PG\",D356=0),0,E356*((1+$I$8)^-SUMIF(D$35:D356,\"PP\",J$35:J356)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$f":"YEAR(I356-$Z$34)-1900","v":{"$error":"#VALUE!"}},0,"2052-02-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,323,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G357=8,G357=1),Deudas_fx!$I$24,IF(D357=\"Pg\",0,1)),IF(D357=\"PG\",0,1))","v":1},7,3,2052,"2052-03-07",29,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D357=\"PG\",D357=0),0,E357*((1+$I$8)^-SUMIF(D$35:D357,\"PP\",J$35:J357)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2052-03-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,324,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G358=8,G358=1),Deudas_fx!$I$24,IF(D358=\"Pg\",0,1)),IF(D358=\"PG\",0,1))","v":1},7,4,2052,"2052-04-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D358=\"PG\",D358=0),0,E358*((1+$I$8)^-SUMIF(D$35:D358,\"PP\",J$35:J358)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2052-04-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,325,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G359=8,G359=1),Deudas_fx!$I$24,IF(D359=\"Pg\",0,1)),IF(D359=\"PG\",0,1))","v":1},7,5,2052,"2052-05-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D359=\"PG\",D359=0),0,E359*((1+$I$8)^-SUMIF(D$35:D359,\"PP\",J$35:J359)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2052-05-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,326,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G360=8,G360=1),Deudas_fx!$I$24,IF(D360=\"Pg\",0,1)),IF(D360=\"PG\",0,1))","v":1},7,6,2052,"2052-06-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D360=\"PG\",D360=0),0,E360*((1+$I$8)^-SUMIF(D$35:D360,\"PP\",J$35:J360)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2052-06-07",-3.6536119024935942,0,0,0,0,0,0]
[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$24,IF(D361=\"Pg\",0,1)),IF(D361=\"PG\",0,1))","v":1},7,7,2052,"2052-07-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D361=\"PG\",D361=0),0,E361*((1+$I$8)^-SUMIF(D$35:D361,\"PP\",J$35:J361)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2052-07-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,328,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G362=8,G362=1),Deudas_fx!$I$24,IF(D362=\"Pg\",0,1)),IF(D362=\"PG\",0,1))","v":1},7,8,2052,"2052-08-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D362=\"PG\",D362=0),0,E362*((1+$I$8)^-SUMIF(D$35:D362,\"PP\",J$35:J362)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2052-08-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,329,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G363=8,G363=1),Deudas_fx!$I$24,IF(D363=\"Pg\",0,1)),IF(D363=\"PG\",0,1))","v":1},7,9,2052,"2052-09-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D363=\"PG\",D363=0),0,E363*((1+$I$8)^-SUMIF(D$35:D363,\"PP\",J$35:J363)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2052-09-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,330,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G364=8,G364=1),Deudas_fx!$I$24,IF(D364=\"Pg\",0,1)),IF(D364=\"PG\",0,1))","v":1},7,10,2052,"2052-10-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D364=\"PG\",D364=0),0,E364*((1+$I$8)^-SUMIF(D$35:D364,\"PP\",J$35:J364)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2052-10-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,331,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G365=8,G365=1),Deudas_fx!$I$24,IF(D365=\"Pg\",0,1)),IF(D365=\"PG\",0,1))","v":1},7,11,2052,"2052-11-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D365=\"PG\",D365=0),0,E365*((1+$I$8)^-SUMIF(D$35:D365,\"PP\",J$35:J365)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2052-11-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,332,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G366=8,G366=1),Deudas_fx!$I$24,IF(D366=\"Pg\",0,1)),IF(D366=\"PG\",0,1))","v":1},7,12,2052,"2052-12-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D366=\"PG\",D366=0),0,E366*((1+$I$8)^-SUMIF(D$35:D366,\"PP\",J$35:J366)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2052-12-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,333,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G367=8,G367=1),Deudas_fx!$I$24,IF(D367=\"Pg\",0,1)),IF(D367=\"PG\",0,1))","v":1},7,1,2053,"2053-01-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D367=\"PG\",D367=0),0,E367*((1+$I$8)^-SUMIF(D$35:D367,\"PP\",J$35:J367)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2053-01-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,334,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G368=8,G368=1),Deudas_fx!$I$24,IF(D368=\"Pg\",0,1)),IF(D368=\"PG\",0,1))","v":1},7,2,2053,"2053-02-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D368=\"PG\",D368=0),0,E368*((1+$I$8)^-SUMIF(D$35:D368,\"PP\",J$35:J368)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2053-02-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,335,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G369=8,G369=1),Deudas_fx!$I$24,IF(D369=\"Pg\",0,1)),IF(D369=\"PG\",0,1))","v":1},7,3,2053,"2053-03-07",28,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D369=\"PG\",D369=0),0,E369*((1+$I$8)^-SUMIF(D$35:D369,\"PP\",J$35:J369)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2053-03-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,336,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G370=8,G370=1),Deudas_fx!$I$24,IF(D370=\"Pg\",0,1)),IF(D370=\"PG\",0,1))","v":1},7,4,2053,"2053-04-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D370=\"PG\",D370=0),0,E370*((1+$I$8)^-SUMIF(D$35:D370,\"PP\",J$35:J370)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2053-04-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,337,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G371=8,G371=1),Deudas_fx!$I$24,IF(D371=\"Pg\",0,1)),IF(D371=\"PG\",0,1))","v":1},7,5,2053,"2053-05-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D371=\"PG\",D371=0),0,E371*((1+$I$8)^-SUMIF(D$35:D371,\"PP\",J$35:J371)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2053-05-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,338,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G372=8,G372=1),Deudas_fx!$I$24,IF(D372=\"Pg\",0,1)),IF(D372=\"PG\",0,1))","v":1},7,6,2053,"2053-06-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D372=\"PG\",D372=0),0,E372*((1+$I$8)^-SUMIF(D$35:D372,\"PP\",J$35:J372)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2053-06-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,339,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G373=8,G373=1),Deudas_fx!$I$24,IF(D373=\"Pg\",0,1)),IF(D373=\"PG\",0,1))","v":1},7,7,2053,"2053-07-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D373=\"PG\",D373=0),0,E373*((1+$I$8)^-SUMIF(D$35:D373,\"PP\",J$35:J373)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2053-07-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,340,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G374=8,G374=1),Deudas_fx!$I$24,IF(D374=\"Pg\",0,1)),IF(D374=\"PG\",0,1))","v":1},7,8,2053,"2053-08-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D374=\"PG\",D374=0),0,E374*((1+$I$8)^-SUMIF(D$35:D374,\"PP\",J$35:J374)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2053-08-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,341,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G375=8,G375=1),Deudas_fx!$I$24,IF(D375=\"Pg\",0,1)),IF(D375=\"PG\",0,1))","v":1},7,9,2053,"2053-09-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D375=\"PG\",D375=0),0,E375*((1+$I$8)^-SUMIF(D$35:D375,\"PP\",J$35:J375)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2053-09-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,342,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G376=8,G376=1),Deudas_fx!$I$24,IF(D376=\"Pg\",0,1)),IF(D376=\"PG\",0,1))","v":1},7,10,2053,"2053-10-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D376=\"PG\",D376=0),0,E376*((1+$I$8)^-SUMIF(D$35:D376,\"PP\",J$35:J376)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2053-10-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,343,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G377=8,G377=1),Deudas_fx!$I$24,IF(D377=\"Pg\",0,1)),IF(D377=\"PG\",0,1))","v":1},7,11,2053,"2053-11-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D377=\"PG\",D377=0),0,E377*((1+$I$8)^-SUMIF(D$35:D377,\"PP\",J$35:J377)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2053-11-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,344,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G378=8,G378=1),Deudas_fx!$I$24,IF(D378=\"Pg\",0,1)),IF(D378=\"PG\",0,1))","v":1},7,12,2053,"2053-12-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D378=\"PG\",D378=0),0,E378*((1+$I$8)^-SUMIF(D$35:D378,\"PP\",J$35:J378)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2053-12-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,345,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G379=8,G379=1),Deudas_fx!$I$24,IF(D379=\"Pg\",0,1)),IF(D379=\"PG\",0,1))","v":1},7,1,2054,"2054-01-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D379=\"PG\",D379=0),0,E379*((1+$I$8)^-SUMIF(D$35:D379,\"PP\",J$35:J379)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2054-01-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,346,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G380=8,G380=1),Deudas_fx!$I$24,IF(D380=\"Pg\",0,1)),IF(D380=\"PG\",0,1))","v":1},7,2,2054,"2054-02-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D380=\"PG\",D380=0),0,E380*((1+$I$8)^-SUMIF(D$35:D380,\"PP\",J$35:J380)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2054-02-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,347,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G381=8,G381=1),Deudas_fx!$I$24,IF(D381=\"Pg\",0,1)),IF(D381=\"PG\",0,1))","v":1},7,3,2054,"2054-03-07",28,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D381=\"PG\",D381=0),0,E381*((1+$I$8)^-SUMIF(D$35:D381,\"PP\",J$35:J381)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2054-03-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,348,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G382=8,G382=1),Deudas_fx!$I$24,IF(D382=\"Pg\",0,1)),IF(D382=\"PG\",0,1))","v":1},7,4,2054,"2054-04-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D382=\"PG\",D382=0),0,E382*((1+$I$8)^-SUMIF(D$35:D382,\"PP\",J$35:J382)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2054-04-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,349,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G383=8,G383=1),Deudas_fx!$I$24,IF(D383=\"Pg\",0,1)),IF(D383=\"PG\",0,1))","v":1},7,5,2054,"2054-05-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D383=\"PG\",D383=0),0,E383*((1+$I$8)^-SUMIF(D$35:D383,\"PP\",J$35:J383)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2054-05-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,350,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G384=8,G384=1),Deudas_fx!$I$24,IF(D384=\"Pg\",0,1)),IF(D384=\"PG\",0,1))","v":1},7,6,2054,"2054-06-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D384=\"PG\",D384=0),0,E384*((1+$I$8)^-SUMIF(D$35:D384,\"PP\",J$35:J384)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2054-06-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,351,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G385=8,G385=1),Deudas_fx!$I$24,IF(D385=\"Pg\",0,1)),IF(D385=\"PG\",0,1))","v":1},7,7,2054,"2054-07-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D385=\"PG\",D385=0),0,E385*((1+$I$8)^-SUMIF(D$35:D385,\"PP\",J$35:J385)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2054-07-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,352,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G386=8,G386=1),Deudas_fx!$I$24,IF(D386=\"Pg\",0,1)),IF(D386=\"PG\",0,1))","v":1},7,8,2054,"2054-08-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D386=\"PG\",D386=0),0,E386*((1+$I$8)^-SUMIF(D$35:D386,\"PP\",J$35:J386)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2054-08-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,353,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G387=8,G387=1),Deudas_fx!$I$24,IF(D387=\"Pg\",0,1)),IF(D387=\"PG\",0,1))","v":1},7,9,2054,"2054-09-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D387=\"PG\",D387=0),0,E387*((1+$I$8)^-SUMIF(D$35:D387,\"PP\",J$35:J387)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2054-09-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,354,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G388=8,G388=1),Deudas_fx!$I$24,IF(D388=\"Pg\",0,1)),IF(D388=\"PG\",0,1))","v":1},7,10,2054,"2054-10-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D388=\"PG\",D388=0),0,E388*((1+$I$8)^-SUMIF(D$35:D388,\"PP\",J$35:J388)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2054-10-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,355,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G389=8,G389=1),Deudas_fx!$I$24,IF(D389=\"Pg\",0,1)),IF(D389=\"PG\",0,1))","v":1},7,11,2054,"2054-11-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D389=\"PG\",D389=0),0,E389*((1+$I$8)^-SUMIF(D$35:D389,\"PP\",J$35:J389)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2054-11-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,356,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G390=8,G390=1),Deudas_fx!$I$24,IF(D390=\"Pg\",0,1)),IF(D390=\"PG\",0,1))","v":1},7,12,2054,"2054-12-07",30,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D390=\"PG\",D390=0),0,E390*((1+$I$8)^-SUMIF(D$35:D390,\"PP\",J$35:J390)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2054-12-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,357,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G391=8,G391=1),Deudas_fx!$I$24,IF(D391=\"Pg\",0,1)),IF(D391=\"PG\",0,1))","v":1},7,1,2055,"2055-01-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D391=\"PG\",D391=0),0,E391*((1+$I$8)^-SUMIF(D$35:D391,\"PP\",J$35:J391)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2055-01-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,358,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G392=8,G392=1),Deudas_fx!$I$24,IF(D392=\"Pg\",0,1)),IF(D392=\"PG\",0,1))","v":1},7,2,2055,"2055-02-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D392=\"PG\",D392=0),0,E392*((1+$I$8)^-SUMIF(D$35:D392,\"PP\",J$35:J392)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2055-02-07",-3.6536119024935942,0,0,0,0,0,0]
[null,null,359,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G393=8,G393=1),Deudas_fx!$I$24,IF(D393=\"Pg\",0,1)),IF(D393=\"PG\",0,1))","v":1},7,3,2055,"2055-03-07",28,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D393=\"PG\",D393=0),0,E393*((1+$I$8)^-SUMIF(D$35:D393,\"PP\",J$35:J393)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2055-03-07",-3.6536119024935942,0,0,0,0,0,0]
[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$24,IF(D394=\"Pg\",0,1)),IF(D394=\"PG\",0,1))","v":1},7,4,2055,"2055-04-07",31,-3.6536119024935942,0,0,0,0,{"$f":"IF(OR(D394=\"PG\",D394=0),0,E394*((1+$I$8)^-SUMIF(D$35:D394,\"PP\",J$35:J394)))","v":0},0,0,0,0,0,0,0,0,-3.6536119024935942,{"$error":"#VALUE!"},0,"2055-04-07",-3.6536119024935942,0,0,0,0,0,0]
[null,"TOTALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q35:Q394)","v":251502.64085927626},295171.83270546253,284133.97065804631,11037.862047416271,20400,0,546674.47356473724,567074.47356473724,null,null,null,null,null,251502.64085927626,{"$f":"+S395","v":284133.97065804631},{"$f":"+T395","v":11037.862047416271},{"$f":"+U395","v":20400},0,567074.47356473724]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FACTOR",{"$f":"SUM(P35:P394)","v":110.41261273052973}]

{"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,{"$f":"Resolucion!D27","v":"2025-05-14"},null,null,"Fecha Desembolso",null,{"$f":"Resolucion!D26","v":"2025-04-15"},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$8+1)^O2-1)*I5","v":2612.0277785337844}]
[null,"    Usuario: Tom Davye Agurto Alban",null,null,null,null,"Periodo de Gracia (meses)",null,{"$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":360934.60302200337}]
[null,null,null,null,null,null,"Tasa Interés Capital",null,{"$f":"Deudas_fx!I124","v":2.3941114383307927E-4},null,null,null,null,{"$f":"((1+I6)^30-1)*100000","v":720.73233161371593},null,null,null,{"$f":"+(1+I6)^30-1","v":7.2073233161371597E-3},{"$f":"+(1+R6)^12-1","v":9.0000000000005853E-2},{"$f":"+(1+S6)^(1/360)-1","v":2.3941114383307927E-4},"tit",{"$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":2.4867866351541146E-4},null,null,null,null,{"$f":"Deudas_fx!J131","v":7.4873233161367155E-3},null,null,null,{"$f":"+R6+R7","v":7.4873233161329988E-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":110.24801245841543},null,null,null,{"$f":"+(1+R8)^12-1","v":9.3641757604610909E-2},null,null,null,{"$f":"MAX(V6:V8)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,"Saldo Capitalizado",null,{"$f":"VLOOKUP(J10,D18:K377,8,FALSE)","v":363628.79746720387},"PP",null,null,null,{"$f":"+$I$10/N9","v":3298.2798452204424},null,null,null,{"$f":"+(1+R9)^(0.00277777777777778)-1","v":2.4867866351518941E-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$18-Q378","v":-5.9582262003677897}]
[null,null,null,null,null,null,"Seguro Inmueble",null,{"$f":"Deudas_fx!I128","v":85},null,null,null,null,{"$f":"+N11/(1+N8)^I9","v":-0.99452408086365751},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P30:P377)","v":98.818215000256615},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO13/AO17","v":2665.6118391004816}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX28/Y12","v":3592.4638174298466},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO14/(1+AM18)^240","v":293878.40724662232},1003.9939950945546,1003.9949379459798,1003.9947887525142]
[null,"Simulación de Cronograma de Préstamo Hipotecario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costo Efectivo",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW257","v":1555058.1638576519},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,{"$f":"+(AA16+1)^12-1","v":0.10012121544242092},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ18:AQ257)","v":-1191429.3663904471},{"$f":"SUM(AR18:AR257)","v":1378824.5719144356},{"$f":"SUM(AS18:AS257)","v":53563.543776614497},{"$f":"SUM(AU18:AU257)","v":20400},null,{"$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":7.9833961759367966E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K18/AO17","v":3298.2798452185034}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(V9,$V$6:$W$8,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"-I5","v":-360934.60302200337},"FECHA VCTO.","SALDO","AMORTIZ.","INTERES","SEG.DESG.","SEG.BIEN","COMISION","IMP.CUOTA",null,null,null,null,null,{"$f":"SUM(AO18:AO257)","v":110.24801245848025}]
[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":14},{"$f":"MONTH(I18)","v":5},{"$f":"YEAR(I18)","v":2025},{"$f":"IF(Deudas_fx!O89=\"\",D2,D3)","v":"2025-05-14"},{"$f":"+I18-I2","v":29},{"$f":"IF(O2>=0,+I5+O3+O4,I5)","v":363628.79746720387},{"$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$18:J18)))","v":0.99281515063753434},{"$f":"+IF(D18=\"PG\",0,X18-SUM(R18,U18,V18))","v":666.73058548349763},{"$f":"S18+T18","v":2631.5492597369448},{"$f":"IF(OR(D18=\"PG\",D18=0),0,IF(O2>=0,K18*((1+$I$6)^J18-1),K18*((1+$I$6)^(J18+O2)-1)))","v":2533.1270652239509},{"$f":"IF(OR(D18=\"PG\",D18=0),0,IF(O2>=0,K18*((1+$I$7)^30-1)*J18/30,K18*((1+$I$7)^(30+O2)-1)*J18/30))","v":98.422194512993926},{"$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$10)","v":3298.2798452204424},{"$f":"IF(OR(D18=\"PG\",D18=0),0,W18+U18+V18)","v":3383.2798452204424},{"$f":"+K18+N18+O18+M18-Q18","v":362962.06688172038},{"$f":"YEAR(I18-$Z$17)-1900","v":{"$error":"#VALUE!"}},{"$f":"+X18","v":3383.2798452204424},{"$f":"+I18","v":"2025-05-14"},{"$f":"+K18","v":363628.79746720387},{"$f":"+Q18","v":666.73058548349763},{"$f":"+IF(D18=\"PG\",M18,S18)","v":2533.1270652239509},{"$f":"+IF(D18=\"PG\",N18,T18)","v":98.422194512993926},{"$f":"+IF(D18=\"PG\",O18,U18)","v":85},0,{"$f":"+X18","v":3383.2798452204424},null,null,{"$f":"+J18","v":29},{"$f":"+(1+$S$6)^(AL18/360)-1","v":6.96624437576987E-3},{"$f":"+$R$7*AL18/30","v":2.706666666626445E-4},{"$f":"1/(1+$R$10)^SUM($AL$18:AL18)","v":0.99281515063754067},{"$f":"+K18","v":363628.79746720387},{"$f":"+$AR$13-AR18-AS18","v":-1627.5544709843498},{"$f":"+AP18*AM18","v":2533.12706522387},{"$f":"+AP18*AN18","v":98.42219451299394},{"$f":"+AQ18+AR18+AS18","v":1003.9947887525141},{"$f":"+U18","v":85},{"$f":"+AT18+AU18","v":1088.9947887525141},{"$f":"+AP18-AQ18","v":365256.35193818819}]
[null,"",{"$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":14},{"$f":"IF(G18=12,1,G18+1)","v":6},{"$f":"IF(G18=12,H18+1,H18)","v":2025},{"$f":"DATE(H19,G19,F19)","v":"2025-06-14"},{"$f":"+I19-I18","v":31},{"$f":"+Y18","v":362962.06688172038},0,0,0,0,{"$f":"IF(OR(D19=\"PG\",D19=0),0,E19*((1+$I$8)^-SUMIF(D$18:D19,\"PP\",J$18:J19)))","v":0.98519187001502007},489.75439347415568,2808.5254517462868,2703.5084270634029,105.01702468288384,85,0,3298.2798452204424,3383.2798452204424,362472.31248824624,{"$f":"YEAR(I19-$Z$17)-1900","v":{"$error":"#VALUE!"}},3383.2798452204424,"2025-06-14",362962.06688172038,489.75439347415568,2703.5084270634029,105.01702468288384,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL19)","v":0.98519187001503317},{"$f":"+AW18","v":365256.35193818819},-1822.2833665476426,2720.597317474278,105.68083782587867,1003.9947887525142,85,1088.9947887525141,367078.63530473586]
[null,"",3,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G20=8,G20=1),Resolucion!$D$25,IF(D20=\"Pg\",0,1)),IF(D20=\"PG\",0,1))","v":1},14,7,2025,"2025-07-14",30,362472.31248824624,0,0,0,0,{"$f":"IF(OR(D20=\"PG\",D20=0),0,E20*((1+$I$8)^-SUMIF(D$18:D20,\"PP\",J$18:J20)))","v":0.97787023937161788},584.33244847454989,2713.9473967458925,2612.4551492506916,101.49224749520074,85,0,3298.2798452204424,3383.2798452204424,361887.9800397717,{"$error":"#VALUE!"},3383.2798452204424,"2025-07-14",362472.31248824624,584.33244847454989,2612.4551492506916,101.49224749520074,85,0,3383.2798452204424,null,76929.103336201748,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL20)","v":0.97787023937163742},367078.63530473586,-1744.4416362189168,2645.6544070876321,102.78201788379867,1003.994788752514,85,1088.9947887525141,368823.07694095478]
[null,"",4,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G21=8,G21=1),Resolucion!$D$25,IF(D21=\"Pg\",0,1)),IF(D21=\"PG\",0,1))","v":1},14,8,2025,"2025-08-14",31,361887.9800397717,0,0,0,0,{"$f":"IF(OR(D21=\"PG\",D21=0),0,E21*((1+$I$8)^-SUMIF(D$18:D21,\"PP\",J$18:J21)))","v":0.97036171248990333},498.06545545072731,2800.2143897697151,2695.508134213097,104.70625555661799,85,0,3298.2798452204424,3383.2798452204424,361389.91458432097,{"$error":"#VALUE!"},3383.2798452204424,"2025-08-14",361887.9800397717,498.06545545072731,2695.508134213097,104.70625555661799,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL21)","v":0.97036171248992986},368823.07694095478,-1849.8819474013112,2747.163925893828,106.71281025999714,1003.994788752514,85,1088.9947887525141,370672.95888835611]
[null,"",5,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G22=8,G22=1),Resolucion!$D$25,IF(D22=\"Pg\",0,1)),IF(D22=\"PG\",0,1))","v":1},14,9,2025,"2025-09-14",31,361389.91458432097,0,0,0,0,{"$f":"IF(OR(D22=\"PG\",D22=0),0,E22*((1+$I$8)^-SUMIF(D$18:D22,\"PP\",J$18:J22)))","v":0.96291083944983757},501.91938299827189,2796.3604622221706,2691.7983136039943,104.56214861817638,85,0,3298.2798452204424,3383.2798452204424,360887.99520132272,{"$error":"#VALUE!"},3383.2798452204424,"2025-09-14",361389.91458432097,501.91938299827189,2691.7983136039943,104.56214861817638,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL22)","v":0.96291083944987055},370672.95888835611,-1864.1959515523167,2760.9426975347269,107.24804277010396,1003.9947887525142,85,1088.9947887525141,372537.15483990841]
[null,"",6,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G23=8,G23=1),Resolucion!$D$25,IF(D23=\"Pg\",0,1)),IF(D23=\"PG\",0,1))","v":1},14,10,2025,"2025-10-14",30,360887.99520132272,0,0,0,0,{"$f":"IF(OR(D23=\"PG\",D23=0),0,E23*((1+$I$8)^-SUMIF(D$18:D23,\"PP\",J$18:J23)))","v":0.95575479429401156},596.19474423708516,2702.0851009833573,2601.0364623284886,101.04863865486875,85,0,3298.2798452204424,3383.2798452204424,360291.80045708566,{"$error":"#VALUE!"},3383.2798452204424,"2025-10-14",360887.99520132272,596.19474423708516,2601.0364623284886,101.04863865486875,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL23)","v":0.95575479429405064},372537.15483990841,-1785.3113368061813,2684.9957222050712,104.31040335362428,1003.9947887525141,85,1088.9947887525141,374322.46617671457]
[null,"",7,{"$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$25,IF(D24=\"Pg\",0,1)),IF(D24=\"PG\",0,1))","v":1},14,11,2025,"2025-11-14",31,360291.80045708566,0,0,0,0,{"$f":"IF(OR(D24=\"PG\",D24=0),0,E24*((1+$I$8)^-SUMIF(D$18:D24,\"PP\",J$18:J24)))","v":0.94841607973215369},510.41636314211564,2787.8634820783268,2683.6190544809592,104.2444275973677,85,0,3298.2798452204424,3383.2798452204424,359781.38409394352,{"$error":"#VALUE!"},3383.2798452204424,"2025-11-14",360291.80045708566,510.41636314211564,2683.6190544809592,104.2444275973677,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL24)","v":0.9484160797321991},374322.46617671457,-1892.4350846213615,2788.1259064950223,108.30396687885333,1003.9947887525141,85,1088.9947887525141,376214.90126133594]
[null,"",8,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G25=8,G25=1),Resolucion!$D$25,IF(D25=\"Pg\",0,1)),IF(D25=\"PG\",0,1))","v":1},14,12,2025,"2025-12-14",30,359781.38409394352,0,0,0,0,{"$f":"IF(OR(D25=\"PG\",D25=0),0,E25*((1+$I$8)^-SUMIF(D$18:D25,\"PP\",J$18:J25)))","v":0.94136775499115011},604.48029938325726,2693.7995458371852,2593.0607582923781,100.73878754480718,85,0,3298.2798452204424,3383.2798452204424,359176.90379456023,{"$error":"#VALUE!"},3383.2798452204424,"2025-12-14",359781.38409394352,604.48029938325726,2593.0607582923781,100.73878754480718,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL25)","v":0.94136775499120162},376214.90126133594,-1812.8478133381607,2711.502429739066,105.34017235160869,1003.994788752514,85,1088.9947887525141,378027.7490746741]
[null,"",9,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G26=8,G26=1),Resolucion!$D$25,IF(D26=\"Pg\",0,1)),IF(D26=\"PG\",0,1))","v":1},14,1,2026,"2026-01-14",31,359176.90379456023,0,0,0,0,{"$f":"IF(OR(D26=\"PG\",D26=0),0,E26*((1+$I$8)^-SUMIF(D$18:D26,\"PP\",J$18:J26)))","v":0.93413951057860722},519.04320307519902,2779.2366421452434,2675.3147913155617,103.92185082968179,85,0,3298.2798452204424,3383.2798452204424,358657.86059148505,{"$error":"#VALUE!"},3383.2798452204424,"2026-01-14",359176.90379456023,519.04320307519902,2675.3147913155617,103.92185082968179,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL26)","v":0.93413951057866473},378027.7490746741,-1921.1057978290607,2815.7245578509278,109.37602873064702,1003.9947887525141,85,1088.9947887525141,379948.85487250314]
[null,"",10,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G27=8,G27=1),Resolucion!$D$25,IF(D27=\"Pg\",0,1)),IF(D27=\"PG\",0,1))","v":1},14,2,2026,"2026-02-14",31,358657.86059148505,0,0,0,0,{"$f":"IF(OR(D27=\"PG\",D27=0),0,E27*((1+$I$8)^-SUMIF(D$18:D27,\"PP\",J$18:J27)))","v":0.92696676787303278},523.05945209790343,2775.220393122539,2671.4487187929449,103.77167432959428,85,0,3298.2798452204424,3383.2798452204424,358134.80113938713,{"$error":"#VALUE!"},3383.2798452204424,"2026-02-14",358657.86059148505,523.05945209790343,2671.4487187929449,103.77167432959428,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL27)","v":0.92696676787309629},379948.85487250314,-1935.9709174131917,2830.0338374908952,109.93186867481063,1003.9947887525141,85,1088.9947887525141,381884.82578991633]
[null,"",11,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G28=8,G28=1),Resolucion!$D$25,IF(D28=\"Pg\",0,1)),IF(D28=\"PG\",0,1))","v":1},14,3,2026,"2026-03-14",28,358134.80113938713,0,0,0,0,{"$f":"IF(OR(D28=\"PG\",D28=0),0,E28*((1+$I$8)^-SUMIF(D$18:D28,\"PP\",J$18:J28)))","v":0.92053551190991856},796.15083250662428,2502.1290127138182,2408.5364513507825,93.592561363035699,85,0,3298.2798452204424,3383.2798452204424,357338.65030688047,{"$error":"#VALUE!"},3383.2798452204424,"2026-03-14",358134.80113938713,796.15083250662428,2408.5364513507825,93.592561363035699,85,0,3383.2798452204424,null,{"$f":"SUM(AK33:AK137)","v":72.15517305954171},28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL28)","v":0.92053551190998728},381884.82578991633,-1664.0651123912128,2568.2606666721117,99.799234471615094,1003.9947887525141,85,1088.9947887525141,383548.89090230752,{"$f":"K33","v":355000.86189142521},{"$f":"AX28/AK28","v":4919.9641112146201}]
[null,"",12,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G29=8,G29=1),Resolucion!$D$25,IF(D29=\"Pg\",0,1)),IF(D29=\"PG\",0,1))","v":1},14,4,2026,"2026-04-14",31,357338.65030688047,0,0,0,0,{"$f":"IF(OR(D29=\"PG\",D29=0),0,E29*((1+$I$8)^-SUMIF(D$18:D29,\"PP\",J$18:J29)))","v":0.91346722681598858},533.26722860840255,2765.0126166120399,2661.6226337914522,103.38998282058768,85,0,3298.2798452204424,3383.2798452204424,356805.38307827205,{"$error":"#VALUE!"},3383.2798452204424,"2026-04-14",357338.65030688047,533.26722860840255,2661.6226337914522,103.38998282058768,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL29)","v":0.9134672268160634},383548.89090230752,-1963.8272521089166,2856.8485617620122,110.97347909941855,1003.9947887525142,85,1088.9947887525141,385512.71815441642]
[null,"",13,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G30=8,G30=1),Resolucion!$D$25,IF(D30=\"Pg\",0,1)),IF(D30=\"PG\",0,1))","v":1},14,5,2026,"2026-05-14",30,356805.38307827205,0,0,0,0,{"$f":"IF(OR(D30=\"PG\",D30=0),0,E30*((1+$I$8)^-SUMIF(D$18:D30,\"PP\",J$18:J30)))","v":0.90667863076363009},626.76258117672978,2671.5172640437127,2571.6117567832812,99.905507260431548,85,0,3298.2798452204424,3383.2798452204424,356178.62049709534,{"$error":"#VALUE!"},3383.2798452204424,"2026-05-14",356805.38307827205,626.76258117672978,2571.6117567832812,99.905507260431548,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL30)","v":0.90667863076371036},385512.71815441642,-1882.4635745508569,2778.5148022217386,107.94356108163252,1003.9947887525142,85,1088.9947887525141,387395.18172896729]
[null,"",14,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G31=8,G31=1),Resolucion!$D$25,IF(D31=\"Pg\",0,1)),IF(D31=\"PG\",0,1))","v":1},14,6,2026,"2026-06-14",31,356178.62049709534,0,0,0,0,{"$f":"IF(OR(D31=\"PG\",D31=0),0,E31*((1+$I$8)^-SUMIF(D$18:D31,\"PP\",J$18:J31)))","v":0.89971674502658239},542.2432995062677,2756.0365457141747,2652.9821981852133,103.0543475289615,85,0,3298.2798452204424,3383.2798452204424,355636.37719758908,{"$error":"#VALUE!"},3383.2798452204424,"2026-06-14",356178.62049709534,542.2432995062677,2652.9821981852133,103.0543475289615,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL31)","v":0.89971674502666832},387395.18172896729,-1993.589055523521,2885.4975050307862,112.08633924524891,1003.9947887525142,85,1088.9947887525141,389388.7707844908]
[null,"",15,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G32=8,G32=1),Resolucion!$D$25,IF(D32=\"Pg\",0,1)),IF(D32=\"PG\",0,1))","v":1},14,7,2026,"2026-07-14",30,355636.37719758908,0,0,0,0,{"$f":"IF(OR(D32=\"PG\",D32=0),0,E32*((1+$I$8)^-SUMIF(D$18:D32,\"PP\",J$18:J32)))","v":0.89303033815370758},635.5153061638639,2662.7645390565785,2563.1863534427334,99.578185613845193,85,0,3298.2798452204424,3383.2798452204424,355000.86189142521,{"$error":"#VALUE!"},3383.2798452204424,"2026-07-14",355636.37719758908,635.5153061638639,2563.1863534427334,99.578185613845193,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL32)","v":0.89303033815379895},389388.7707844908,-1911.484833782572,2806.4507667170487,109.02885581803723,1003.994788752514,85,1088.9947887525141,391300.2556182734]
[null,"",16,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G33=8,G33=1),Resolucion!$D$25,IF(D33=\"Pg\",0,1)),IF(D33=\"PG\",0,1))","v":1},14,8,2026,"2026-08-14",31,355000.86189142521,0,0,0,0,{"$f":"IF(OR(D33=\"PG\",D33=0),0,E33*((1+$I$8)^-SUMIF(D$18:D33,\"PP\",J$18:J33)))","v":0.88617325013707848},551.35655216226951,2746.9232930581729,2644.209710352447,102.71358270572601,85,0,3298.2798452204424,3383.2798452204424,354449.50533926295,{"$error":"#VALUE!"},3383.2798452204424,"2026-08-14",355000.86189142521,551.35655216226951,2644.209710352447,102.71358270572601,85,0,3383.2798452204424,null,{"$f":"IF(OR(D33=\"PG\",D33=0),0,E33*((1+$I$8)^-SUMIF(D$33:D33,\"PP\",J$33:J33)))","v":0.99232155087720064},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL33)","v":0.88617325013717552},391300.2556182734,-2023.8057101268246,2914.5842915888006,113.21620729053802,1003.9947887525141,85,1088.9947887525141,393324.06132840022]
[null,"",17,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G34=8,G34=1),Resolucion!$D$25,IF(D34=\"Pg\",0,1)),IF(D34=\"PG\",0,1))","v":1},14,9,2026,"2026-09-14",31,354449.50533926295,0,0,0,0,{"$f":"IF(OR(D34=\"PG\",D34=0),0,E34*((1+$I$8)^-SUMIF(D$18:D34,\"PP\",J$18:J34)))","v":0.87936881392191535},555.6228352012613,2742.6570100191811,2640.1029531425452,102.5540568766361,85,0,3298.2798452204424,3383.2798452204424,353893.88250406168,{"$error":"#VALUE!"},3383.2798452204424,"2026-09-14",354449.50533926295,555.6228352012613,2640.1029531425452,102.5540568766361,85,0,3383.2798452204424,null,{"$f":"IF(OR(D34=\"PG\",D34=0),0,E34*((1+$I$8)^-SUMIF(D$33:D34,\"PP\",J$33:J34)))","v":0.98470206033533336},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL34)","v":0.87936881392201738},393324.06132840022,-2039.4655004049446,2929.6585274147992,113.80176174265934,1003.994788752514,85,1088.9947887525141,395363.52682880516]
[null,"",18,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G35=8,G35=1),Resolucion!$D$25,IF(D35=\"Pg\",0,1)),IF(D35=\"PG\",0,1))","v":1},14,10,2026,"2026-10-14",30,353893.88250406168,0,0,0,0,{"$f":"IF(OR(D35=\"PG\",D35=0),0,E35*((1+$I$8)^-SUMIF(D$18:D35,\"PP\",J$18:J35)))","v":0.87283362636016171},648.56192731094961,2649.7179179094928,2550.6276308098281,99.090287099664764,85,0,3298.2798452204424,3383.2798452204424,353245.32057675073,{"$error":"#VALUE!"},3383.2798452204424,"2026-10-14",353893.88250406168,648.56192731094961,2550.6276308098281,99.090287099664764,85,0,3383.2798452204424,null,{"$f":"IF(OR(D35=\"PG\",D35=0),0,E35*((1+$I$8)^-SUMIF(D$33:D35,\"PP\",J$33:J35)))","v":0.97738406980069514},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL35)","v":0.87283362636026895},395363.52682880516,-1956.2197640213733,2849.5127652634669,110.70178751042039,1003.9947887525141,85,1088.9947887525141,397319.74659282656]
[null,"",19,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G36=8,G36=1),Resolucion!$D$25,IF(D36=\"Pg\",0,1)),IF(D36=\"PG\",0,1))","v":1},14,11,2026,"2026-11-14",31,353245.32057675073,0,0,0,0,{"$f":"IF(OR(D36=\"PG\",D36=0),0,E36*((1+$I$8)^-SUMIF(D$18:D36,\"PP\",J$18:J36)))","v":0.86613161776748704},564.94056799680038,2733.3392772236421,2631.1336311382875,102.2056460853544,85,0,3298.2798452204424,3383.2798452204424,352680.38000875391,{"$error":"#VALUE!"},3383.2798452204424,"2026-11-14",353245.32057675073,564.94056799680038,2631.1336311382875,102.2056460853544,85,0,3383.2798452204424,null,{"$f":"IF(OR(D36=\"PG\",D36=0),0,E36*((1+$I$8)^-SUMIF(D$33:D36,\"PP\",J$33:J36)))","v":0.96987927594729606},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL36)","v":0.8661316177675995},397319.74659282656,-2070.3832871001746,2959.4202291735392,114.95784667914951,1003.9947887525141,85,1088.9947887525141,399390.12987992674]
[null,"",20,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G37=8,G37=1),Resolucion!$D$25,IF(D37=\"Pg\",0,1)),IF(D37=\"PG\",0,1))","v":1},14,12,2026,"2026-12-14",30,352680.38000875391,0,0,0,0,{"$f":"IF(OR(D37=\"PG\",D37=0),0,E37*((1+$I$8)^-SUMIF(D$18:D37,\"PP\",J$18:J37)))","v":0.85969480481066729},657.64781283825278,2640.6320323821897,2541.8815259812059,98.750506400983639,85,0,3298.2798452204424,3383.2798452204424,352022.73219591565,{"$error":"#VALUE!"},3383.2798452204424,"2026-12-14",352680.38000875391,657.64781283825278,2541.8815259812059,98.750506400983639,85,0,3383.2798452204424,null,{"$f":"IF(OR(D37=\"PG\",D37=0),0,E37*((1+$I$8)^-SUMIF(D$33:D37,\"PP\",J$33:J37)))","v":0.96267144360183832},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL37)","v":0.85969480481078486},399390.12987992674,-1986.3682429308481,2878.5337953186445,111.82923636471767,1003.9947887525141,85,1088.9947887525141,401376.49812285759]
[null,"",21,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G38=8,G38=1),Resolucion!$D$25,IF(D38=\"Pg\",0,1)),IF(D38=\"PG\",0,1))","v":1},14,1,2027,"2027-01-14",31,352022.73219591565,0,0,0,0,{"$f":"IF(OR(D38=\"PG\",D38=0),0,E38*((1+$I$8)^-SUMIF(D$18:D38,\"PP\",J$18:J38)))","v":0.85309368199079372},574.40070418701998,2723.8791410334225,2622.0272305195845,101.85191051383805,85,0,3298.2798452204424,3383.2798452204424,351448.33149172866,{"$error":"#VALUE!"},3383.2798452204424,"2027-01-14",352022.73219591565,574.40070418701998,2622.0272305195845,101.85191051383805,85,0,3383.2798452204424,null,{"$f":"IF(OR(D38=\"PG\",D38=0),0,E38*((1+$I$8)^-SUMIF(D$33:D38,\"PP\",J$33:J38)))","v":0.95527961990016996},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL38)","v":0.8530936819909164},401376.49812285759,-2101.7735919366733,2989.6367805673663,116.13160012182105,1003.9947887525141,85,1088.9947887525141,403478.27171479427]
[null,"",22,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G39=8,G39=1),Resolucion!$D$25,IF(D39=\"Pg\",0,1)),IF(D39=\"PG\",0,1))","v":1},14,2,2027,"2027-02-14",31,351448.33149172866,0,0,0,0,{"$f":"IF(OR(D39=\"PG\",D39=0),0,E39*((1+$I$8)^-SUMIF(D$18:D39,\"PP\",J$18:J39)))","v":0.84654324555664651},578.8452981113096,2719.4345471091328,2617.7488298657036,101.68571724342908,85,0,3298.2798452204424,3383.2798452204424,350869.48619361734,{"$error":"#VALUE!"},3383.2798452204424,"2027-02-14",351448.33149172866,578.8452981113096,2617.7488298657036,101.68571724342908,85,0,3383.2798452204424,null,{"$f":"IF(OR(D39=\"PG\",D39=0),0,E39*((1+$I$8)^-SUMIF(D$33:D39,\"PP\",J$33:J39)))","v":0.94794455394071953},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL39)","v":0.84654324555677396},403478.27171479427,-2118.036681568808,3005.2917570402433,116.73971328107903,1003.9947887525143,85,1088.9947887525143,405596.30839636311]
[null,"",23,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G40=8,G40=1),Resolucion!$D$25,IF(D40=\"Pg\",0,1)),IF(D40=\"PG\",0,1))","v":1},14,3,2027,"2027-03-14",28,350869.48619361734,0,0,0,0,{"$f":"IF(OR(D40=\"PG\",D40=0),0,E40*((1+$I$8)^-SUMIF(D$18:D40,\"PP\",J$18:J40)))","v":0.84066996456674359},846.91036566140019,2451.3694795590422,2359.6755871684727,91.693892390569403,85,0,3298.2798452204424,3383.2798452204424,350022.57582795597,{"$error":"#VALUE!"},3383.2798452204424,"2027-03-14",350869.48619361734,846.91036566140019,2359.6755871684727,91.693892390569403,85,0,3383.2798452204424,null,{"$f":"IF(OR(D40=\"PG\",D40=0),0,E40*((1+$I$8)^-SUMIF(D$33:D40,\"PP\",J$33:J40)))","v":0.94136775499115011},28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL40)","v":0.84066996456687537},405596.30839636311,-1829.7267246536767,2727.7256781468495,105.99583525934111,1003.994788752514,85,1088.9947887525141,407426.03512101679]
[null,"",24,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G41=8,G41=1),Resolucion!$D$25,IF(D41=\"Pg\",0,1)),IF(D41=\"PG\",0,1))","v":1},14,4,2027,"2027-04-14",31,350022.57582795597,0,0,0,0,{"$f":"IF(OR(D41=\"PG\",D41=0),0,E41*((1+$I$8)^-SUMIF(D$18:D41,\"PP\",J$18:J41)))","v":0.83421492301475264},589.87750074360838,2708.4023444768341,2607.1291458721171,101.27319860471698,85,0,3298.2798452204424,3383.2798452204424,349432.69832721236,{"$error":"#VALUE!"},3383.2798452204424,"2027-04-14",350022.57582795597,589.87750074360838,2607.1291458721171,101.27319860471698,85,0,3383.2798452204424,null,{"$f":"IF(OR(D41=\"PG\",D41=0),0,E41*((1+$I$8)^-SUMIF(D$33:D41,\"PP\",J$33:J41)))","v":0.93413951057860722},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL41)","v":0.8342149230148892},407426.03512101679,-2148.5836588303791,3034.6965147562973,117.88193282659577,1003.994788752514,85,1088.9947887525141,409574.61877984717]
[null,"",25,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G42=8,G42=1),Resolucion!$D$25,IF(D42=\"Pg\",0,1)),IF(D42=\"PG\",0,1))","v":1},14,5,2027,"2027-05-14",30,349432.69832721236,0,0,0,0,{"$f":"IF(OR(D42=\"PG\",D42=0),0,E42*((1+$I$8)^-SUMIF(D$18:D42,\"PP\",J$18:J42)))","v":0.82801530471762308},681.96425561583692,2616.3155896046055,2518.4744340744401,97.841155530165523,85,0,3298.2798452204424,3383.2798452204424,348750.73407159653,{"$error":"#VALUE!"},3383.2798452204424,"2027-05-14",349432.69832721236,681.96425561583692,2518.4744340744401,97.841155530165523,85,0,3383.2798452204424,null,{"$f":"IF(OR(D42=\"PG\",D42=0),0,E42*((1+$I$8)^-SUMIF(D$33:D42,\"PP\",J$33:J42)))","v":0.92719728472999074},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL42)","v":0.82801530471776441},409574.61877984717,-2062.6228041341201,2951.9366996299809,114.68089325665302,1003.9947887525138,85,1088.9947887525138,411637.24158398126]
[null,"",26,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G43=8,G43=1),Resolucion!$D$25,IF(D43=\"Pg\",0,1)),IF(D43=\"PG\",0,1))","v":1},14,6,2027,"2027-06-14",31,348750.73407159653,0,0,0,0,{"$f":"IF(OR(D43=\"PG\",D43=0),0,E43*((1+$I$8)^-SUMIF(D$18:D43,\"PP\",J$18:J43)))","v":0.82165743132745017},599.71874937329858,2698.5610958471439,2597.6558834572616,100.90521238988246,85,0,3298.2798452204424,3383.2798452204424,348151.01532222325,{"$error":"#VALUE!"},3383.2798452204424,"2027-06-14",348750.73407159653,599.71874937329858,2597.6558834572616,100.90521238988246,85,0,3383.2798452204424,null,{"$f":"IF(OR(D43=\"PG\",D43=0),0,E43*((1+$I$8)^-SUMIF(D$33:D43,\"PP\",J$33:J43)))","v":0.92007784755239386},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL43)","v":0.82165743132759583},411637.24158398126,-2181.169104013135,3066.063517535787,119.10037522986205,1003.9947887525141,85,1088.9947887525141,413818.41068799439]
[null,"",27,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G44=8,G44=1),Resolucion!$D$25,IF(D44=\"Pg\",0,1)),IF(D44=\"PG\",0,1))","v":1},14,7,2027,"2027-07-14",30,348151.01532222325,0,0,0,0,{"$f":"IF(OR(D44=\"PG\",D44=0),0,E44*((1+$I$8)^-SUMIF(D$18:D44,\"PP\",J$18:J44)))","v":0.81555113628921094},691.56063066298339,2606.7192145574591,2509.2369302686852,97.482284288773897,85,0,3298.2798452204424,3383.2798452204424,347459.45469156024,{"$error":"#VALUE!"},3383.2798452204424,"2027-07-14",348151.01532222325,691.56063066298339,2509.2369302686852,97.482284288773897,85,0,3383.2798452204424,null,{"$f":"IF(OR(D44=\"PG\",D44=0),0,E44*((1+$I$8)^-SUMIF(D$33:D44,\"PP\",J$33:J44)))","v":0.91324012348261219},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL44)","v":0.81555113628936116},413818.41068799439,-2094.3974462368074,2982.5230799984047,115.86915499091658,1003.994788752514,85,1088.9947887525141,415912.80813423119]
[null,"",28,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G45=8,G45=1),Resolucion!$D$25,IF(D45=\"Pg\",0,1)),IF(D45=\"PG\",0,1))","v":1},14,8,2027,"2027-08-14",31,347459.45469156024,0,0,0,0,{"$f":"IF(OR(D45=\"PG\",D45=0),0,E45*((1+$I$8)^-SUMIF(D$18:D45,\"PP\",J$18:J45)))","v":0.80928896838217323},609.71040231737561,2688.5694429030668,2588.0378406804693,100.5316022225975,85,0,3298.2798452204424,3383.2798452204424,346849.74428924284,{"$error":"#VALUE!"},3383.2798452204424,"2027-08-14",347459.45469156024,609.71040231737561,2588.0378406804693,100.5316022225975,85,0,3383.2798452204424,null,{"$f":"IF(OR(D45=\"PG\",D45=0),0,E45*((1+$I$8)^-SUMIF(D$33:D45,\"PP\",J$33:J45)))","v":0.90622785565755237},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL45)","v":0.80928896838232778},415912.80813423119,-2214.2525542485146,3097.9099038493127,120.33743915171598,1003.9947887525142,85,1088.9947887525141,418127.06068847969]
[null,"",29,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G46=8,G46=1),Resolucion!$D$25,IF(D46=\"Pg\",0,1)),IF(D46=\"PG\",0,1))","v":1},14,9,2027,"2027-09-14",31,346849.74428924284,0,0,0,0,{"$f":"IF(OR(D46=\"PG\",D46=0),0,E46*((1+$I$8)^-SUMIF(D$18:D46,\"PP\",J$18:J46)))","v":0.80307488421280804},614.42821538752469,2683.8516298329178,2583.4964371533883,100.35519267952962,85,0,3298.2798452204424,3383.2798452204424,346235.31607385533,{"$error":"#VALUE!"},3383.2798452204424,"2027-09-14",346849.74428924284,614.42821538752469,2583.4964371533883,100.35519267952962,85,0,3383.2798452204424,null,{"$f":"IF(OR(D46=\"PG\",D46=0),0,E46*((1+$I$8)^-SUMIF(D$33:D46,\"PP\",J$33:J46)))","v":0.89926943117422209},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL46)","v":0.80307488421296724},418127.06068847969,-2231.3859828423838,3114.402675370829,120.97809622406902,1003.9947887525143,85,1088.9947887525143,420358.44667132205]
[null,"",30,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G47=8,G47=1),Resolucion!$D$25,IF(D47=\"Pg\",0,1)),IF(D47=\"PG\",0,1))","v":1},14,10,2027,"2027-10-14",30,346235.31607385533,0,0,0,0,{"$f":"IF(OR(D47=\"PG\",D47=0),0,E47*((1+$I$8)^-SUMIF(D$18:D47,\"PP\",J$18:J47)))","v":0.79710668871693047},705.90409031198715,2592.3757549084553,2495.4298664092166,96.945888499238848,85,0,3298.2798452204424,3383.2798452204424,345529.41198354337,{"$error":"#VALUE!"},3383.2798452204424,"2027-10-14",346235.31607385533,705.90409031198715,2495.4298664092166,96.945888499238848,85,0,3383.2798452204424,null,{"$f":"IF(OR(D47=\"PG\",D47=0),0,E47*((1+$I$8)^-SUMIF(D$33:D47,\"PP\",J$33:J47)))","v":0.89258634859472497},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL47)","v":0.79710668871709378},420358.44667132205,-2143.3648101431249,3029.6592338294181,117.70036506622112,1003.9947887525143,85,1088.9947887525143,422501.81148146518]
[null,"",31,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G48=8,G48=1),Resolucion!$D$25,IF(D48=\"Pg\",0,1)),IF(D48=\"PG\",0,1))","v":1},14,11,2027,"2027-11-14",31,345529.41198354337,0,0,0,0,{"$f":"IF(OR(D48=\"PG\",D48=0),0,E48*((1+$I$8)^-SUMIF(D$18:D48,\"PP\",J$18:J48)))","v":0.79098614556217417},624.6446738653417,2673.6351713551007,2573.6619948226812,99.973176532419586,85,0,3298.2798452204424,3383.2798452204424,344904.76730967802,{"$error":"#VALUE!"},3383.2798452204424,"2027-11-14",345529.41198354337,624.6446738653417,2573.6619948226812,99.973176532419586,85,0,3383.2798452204424,null,{"$f":"IF(OR(D48=\"PG\",D48=0),0,E48*((1+$I$8)^-SUMIF(D$33:D48,\"PP\",J$33:J48)))","v":0.88573266972933529},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL48)","v":0.79098614556234204},422501.81148146518,-2265.2369002473447,3146.9878315463716,122.24385745348735,1003.9947887525143,85,1088.9947887525143,424767.04838171252]
[null,"",32,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G49=8,G49=1),Resolucion!$D$25,IF(D49=\"Pg\",0,1)),IF(D49=\"PG\",0,1))","v":1},14,12,2027,"2027-12-14",30,344904.76730967802,0,0,0,0,{"$f":"IF(OR(D49=\"PG\",D49=0),0,E49*((1+$I$8)^-SUMIF(D$18:D49,\"PP\",J$18:J49)))","v":0.78510778970265416},715.86633909726379,2582.4135061231786,2485.8401712779041,96.573334845274744,85,0,3298.2798452204424,3383.2798452204424,344188.90097058075,{"$error":"#VALUE!"},3383.2798452204424,"2027-12-14",344904.76730967802,715.86633909726379,2485.8401712779041,96.573334845274744,85,0,3383.2798452204424,null,{"$f":"IF(OR(D49=\"PG\",D49=0),0,E49*((1+$I$8)^-SUMIF(D$33:D49,\"PP\",J$33:J49)))","v":0.87915018802812739},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL49)","v":0.78510778970282569},424767.04838171252,-2176.3734365208757,3061.4334517282778,118.93477354511211,1003.9947887525142,85,1088.9947887525141,426943.42181823339]
[null,"",33,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G50=8,G50=1),Resolucion!$D$25,IF(D50=\"Pg\",0,1)),IF(D50=\"PG\",0,1))","v":1},14,1,2028,"2028-01-14",31,344188.90097058075,0,0,0,0,{"$f":"IF(OR(D50=\"PG\",D50=0),0,E50*((1+$I$8)^-SUMIF(D$18:D50,\"PP\",J$18:J50)))","v":0.77907937948350914},635.01727100916014,2663.2625742112823,2563.6772521986077,99.585322012674837,85,0,3298.2798452204424,3383.2798452204424,343553.8836995716,{"$error":"#VALUE!"},3383.2798452204424,"2028-01-14",344188.90097058075,635.01727100916014,2563.6772521986077,99.585322012674837,85,0,3383.2798452204424,null,{"$f":"IF(OR(D50=\"PG\",D50=0),0,E50*((1+$I$8)^-SUMIF(D$33:D50,\"PP\",J$33:J50)))","v":0.87239967803805407},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL50)","v":0.779079379483685},426943.42181823339,-2299.6051629826848,3180.0709883576255,123.52896337757319,1003.994788752514,85,1088.9947887525141,429243.0269812161]
[null,"",34,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G51=8,G51=1),Resolucion!$D$25,IF(D51=\"Pg\",0,1)),IF(D51=\"PG\",0,1))","v":1},14,2,2028,"2028-02-14",31,343553.8836995716,0,0,0,0,{"$f":"IF(OR(D51=\"PG\",D51=0),0,E51*((1+$I$8)^-SUMIF(D$18:D51,\"PP\",J$18:J51)))","v":0.7730972581055231},639.93090339848868,2658.3489418219538,2558.9473514730216,99.40159034893226,85,0,3298.2798452204424,3383.2798452204424,342913.95279617311,{"$error":"#VALUE!"},3383.2798452204424,"2028-02-14",343553.8836995716,639.93090339848868,2558.9473514730216,99.40159034893226,85,0,3383.2798452204424,null,{"$f":"IF(OR(D51=\"PG\",D51=0),0,E51*((1+$I$8)^-SUMIF(D$33:D51,\"PP\",J$33:J51)))","v":0.86570100149549256},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL51)","v":0.77309725810570284},429243.0269812161,-2317.3990324211368,3197.1995053689311,124.19431580471964,1003.994788752514,85,1088.9947887525141,431560.42601363722]
[null,"",35,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G52=8,G52=1),Resolucion!$D$25,IF(D52=\"Pg\",0,1)),IF(D52=\"PG\",0,1))","v":1},14,3,2028,"2028-03-14",29,342913.95279617311,0,0,0,0,{"$f":"IF(OR(D52=\"PG\",D52=0),0,E52*((1+$I$8)^-SUMIF(D$18:D52,\"PP\",J$18:J52)))","v":0.76754267076349969},816.64207362555908,2481.6377715948834,2388.8223950394317,92.815376555451607,85,0,3298.2798452204424,3383.2798452204424,342097.31072254753,{"$error":"#VALUE!"},3383.2798452204424,"2028-03-14",342913.95279617311,816.64207362555908,2388.8223950394317,92.815376555451607,85,0,3383.2798452204424,null,{"$f":"IF(OR(D52=\"PG\",D52=0),0,E52*((1+$I$8)^-SUMIF(D$33:D52,\"PP\",J$33:J52)))","v":0.85948107020681175},29,6.96624437576987E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL52)","v":0.76754267076368321},431560.42601363722,-2119.1696237424571,3006.3553905223494,116.80902197262199,1003.9947887525142,85,1088.9947887525141,433679.59563737968]
[null,"",36,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G53=8,G53=1),Resolucion!$D$25,IF(D53=\"Pg\",0,1)),IF(D53=\"PG\",0,1))","v":1},14,4,2028,"2028-04-14",31,342097.31072254753,0,0,0,0,{"$f":"IF(OR(D53=\"PG\",D53=0),0,E53*((1+$I$8)^-SUMIF(D$18:D53,\"PP\",J$18:J53)))","v":0.76164913341646479},651.20156403099782,2647.0782811894446,2548.0981259551918,98.980155234252891,85,0,3298.2798452204424,3383.2798452204424,341446.10915851651,{"$error":"#VALUE!"},3383.2798452204424,"2028-04-14",342097.31072254753,651.20156403099782,2548.0981259551918,98.980155234252891,85,0,3383.2798452204424,null,{"$f":"IF(OR(D53=\"PG\",D53=0),0,E53*((1+$I$8)^-SUMIF(D$33:D53,\"PP\",J$33:J53)))","v":0.85288158853721985},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL53)","v":0.76164913341665197},433679.59563737968,-2351.7282836740387,3230.2451094240023,125.47796300255055,1003.9947887525141,85,1088.9947887525141,436031.32392105373]
[null,"",37,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G54=8,G54=1),Resolucion!$D$25,IF(D54=\"Pg\",0,1)),IF(D54=\"PG\",0,1))","v":1},14,5,2028,"2028-05-14",30,341446.10915851651,0,0,0,0,{"$f":"IF(OR(D54=\"PG\",D54=0),0,E54*((1+$I$8)^-SUMIF(D$18:D54,\"PP\",J$18:J54)))","v":0.75598880084118925},741.76243091498873,2556.5174143054537,2460.9125037424897,95.604910562963909,85,0,3298.2798452204424,3383.2798452204424,340704.34672760154,{"$error":"#VALUE!"},3383.2798452204424,"2028-05-14",341446.10915851651,741.76243091498873,2460.9125037424897,95.604910562963909,85,0,3383.2798452204424,null,{"$f":"IF(OR(D54=\"PG\",D54=0),0,E54*((1+$I$8)^-SUMIF(D$33:D54,\"PP\",J$33:J54)))","v":0.84654324555664651},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL54)","v":0.75598880084138032},436031.32392105373,-2260.7127094059315,3142.6187274623649,122.08877069608077,1003.9947887525142,85,1088.9947887525141,438292.03663045965]
[null,"",38,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G55=8,G55=1),Resolucion!$D$25,IF(D55=\"Pg\",0,1)),IF(D55=\"PG\",0,1))","v":1},14,6,2028,"2028-06-14",31,340704.34672760154,0,0,0,0,{"$f":"IF(OR(D55=\"PG\",D55=0),0,E55*((1+$I$8)^-SUMIF(D$18:D55,\"PP\",J$18:J55)))","v":0.75018397929652425},661.98003150773002,2636.2998137127124,2537.7226893943248,98.577124318387831,85,0,3298.2798452204424,3383.2798452204424,340042.36669609381,{"$error":"#VALUE!"},3383.2798452204424,"2028-06-14",340704.34672760154,661.98003150773002,2537.7226893943248,98.577124318387831,85,0,3383.2798452204424,null,{"$f":"IF(OR(D55=\"PG\",D55=0),0,E55*((1+$I$8)^-SUMIF(D$33:D55,\"PP\",J$33:J55)))","v":0.84004310631539048},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL55)","v":0.75018397929671909},438292.03663045965,-2387.4183987183874,3264.6006915410394,126.81249592986187,1003.9947887525138,85,1088.9947887525138,440679.45502917806]
[null,"",39,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G56=8,G56=1),Resolucion!$D$25,IF(D56=\"Pg\",0,1)),IF(D56=\"PG\",0,1))","v":1},14,7,2028,"2028-07-14",30,340042.36669609381,0,0,0,0,{"$f":"IF(OR(D56=\"PG\",D56=0),0,E56*((1+$I$8)^-SUMIF(D$18:D56,\"PP\",J$18:J56)))","v":0.74460885207696759},752.27270458373232,2546.0071406367101,2450.7952779632187,95.211862673491396,85,0,3298.2798452204424,3383.2798452204424,339290.0939915101,{"$error":"#VALUE!"},3383.2798452204424,"2028-07-14",340042.36669609381,752.27270458373232,2450.7952779632187,95.211862673491396,85,0,3383.2798452204424,null,{"$f":"IF(OR(D56=\"PG\",D56=0),0,E56*((1+$I$8)^-SUMIF(D$33:D56,\"PP\",J$33:J56)))","v":0.83380017482542212},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL56)","v":0.74460885207716587},440679.45502917806,-2295.514769828234,3176.1193111744119,123.39024740633624,1003.9947887525142,85,1088.9947887525141,442974.9697990063]
[null,"",40,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G57=8,G57=1),Resolucion!$D$25,IF(D57=\"Pg\",0,1)),IF(D57=\"PG\",0,1))","v":1},14,8,2028,"2028-08-14",31,339290.0939915101,0,0,0,0,{"$f":"IF(OR(D57=\"PG\",D57=0),0,E57*((1+$I$8)^-SUMIF(D$18:D57,\"PP\",J$18:J57)))","v":0.73889141088990862},672.92322686320722,2625.3566183572352,2527.1886844971505,98.167933860084787,85,0,3298.2798452204424,3383.2798452204424,338617.1707646469,{"$error":"#VALUE!"},3383.2798452204424,"2028-08-14",339290.0939915101,672.92322686320722,2527.1886844971505,98.167933860084787,85,0,3383.2798452204424,null,{"$f":"IF(OR(D57=\"PG\",D57=0),0,E57*((1+$I$8)^-SUMIF(D$33:D57,\"PP\",J$33:J57)))","v":0.82739788260444425},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL57)","v":0.73889141089011068},442974.9697990063,-2423.6539676462444,3299.4813318054839,128.16742459327455,1003.9947887525141,85,1088.9947887525141,445398.62376665254]
[null,"",41,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G58=8,G58=1),Resolucion!$D$25,IF(D58=\"Pg\",0,1)),IF(D58=\"PG\",0,1))","v":1},14,9,2028,"2028-09-14",31,338617.1707646469,0,0,0,0,{"$f":"IF(OR(D58=\"PG\",D58=0),0,E58*((1+$I$8)^-SUMIF(D$18:D58,\"PP\",J$18:J58)))","v":0.73321787078411715},678.13016770403192,2620.1496775164105,2522.1764427766284,97.97323473978193,85,0,3298.2798452204424,3383.2798452204424,337939.04059694288,{"$error":"#VALUE!"},3383.2798452204424,"2028-09-14",338617.1707646469,678.13016770403192,2522.1764427766284,97.97323473978193,85,0,3383.2798452204424,null,{"$f":"IF(OR(D58=\"PG\",D58=0),0,E58*((1+$I$8)^-SUMIF(D$33:D58,\"PP\",J$33:J58)))","v":0.8210447500585546},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL58)","v":0.73321787078432277},445398.62376665254,-2442.4077010951414,3317.5338213730856,128.86866847456977,1003.994788752514,85,1088.9947887525141,447841.0314677477]
[null,"",42,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G59=8,G59=1),Resolucion!$D$25,IF(D59=\"Pg\",0,1)),IF(D59=\"PG\",0,1))","v":1},14,10,2028,"2028-10-14",30,337939.04059694288,0,0,0,0,{"$f":"IF(OR(D59=\"PG\",D59=0),0,E59*((1+$I$8)^-SUMIF(D$18:D59,\"PP\",J$18:J59)))","v":0.7277688302526103},768.02098712733596,2530.2588580931065,2435.6359267273688,94.622931365737884,85,0,3298.2798452204424,3383.2798452204424,337171.01960981556,{"$error":"#VALUE!"},3383.2798452204424,"2028-10-14",337939.04059694288,768.02098712733596,2435.6359267273688,94.622931365737884,85,0,3383.2798452204424,null,{"$f":"IF(OR(D59=\"PG\",D59=0),0,E59*((1+$I$8)^-SUMIF(D$33:D59,\"PP\",J$33:J59)))","v":0.8149430082714022},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL59)","v":0.72776883025281913},447841.0314677477,-2349.1358080770055,3227.7351080204135,125.39548880910596,1003.9947887525138,85,1088.9947887525138,450190.1672758247]
[null,"",43,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G60=8,G60=1),Resolucion!$D$25,IF(D60=\"Pg\",0,1)),IF(D60=\"PG\",0,1))","v":1},14,11,2028,"2028-11-14",31,337171.01960981556,0,0,0,0,{"$f":"IF(OR(D60=\"PG\",D60=0),0,E60*((1+$I$8)^-SUMIF(D$18:D60,\"PP\",J$18:J60)))","v":0.72218069431635667},689.32018643053334,2608.9596587899091,2511.4048437842521,97.554815005656948,85,0,3298.2798452204424,3383.2798452204424,336481.69942338503,{"$error":"#VALUE!"},3383.2798452204424,"2028-11-14",337171.01960981556,689.32018643053334,2511.4048437842521,97.554815005656948,85,0,3383.2798452204424,null,{"$f":"IF(OR(D60=\"PG\",D60=0),0,E60*((1+$I$8)^-SUMIF(D$33:D60,\"PP\",J$33:J60)))","v":0.80868550984440968},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL60)","v":0.72218069431656884},450190.1672758247,-2479.4836743897422,3353.2234414123864,130.25502172986967,1003.9947887525138,85,1088.9947887525138,452669.65095021442]
[null,"",44,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G61=8,G61=1),Resolucion!$D$25,IF(D61=\"Pg\",0,1)),IF(D61=\"PG\",0,1))","v":1},14,12,2028,"2028-12-14",30,336481.69942338503,0,0,0,0,{"$f":"IF(OR(D61=\"PG\",D61=0),0,E61*((1+$I$8)^-SUMIF(D$18:D61,\"PP\",J$18:J61)))","v":0.71681367854764189},778.93257167567617,2519.3472735447663,2425.1323977076186,94.214875837147758,85,0,3298.2798452204424,3383.2798452204424,335702.76685170934,{"$error":"#VALUE!"},3383.2798452204424,"2028-12-14",336481.69942338503,778.93257167567617,2425.1323977076186,94.214875837147758,85,0,3383.2798452204424,null,{"$f":"IF(OR(D61=\"PG\",D61=0),0,E61*((1+$I$8)^-SUMIF(D$33:D61,\"PP\",J$33:J61)))","v":0.80267561797465437},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL61)","v":0.71681367854785738},452669.65095021442,-2385.2892433128122,3262.5365298011498,126.74750226417653,1003.9947887525141,85,1088.9947887525141,455054.9401935272]
[null,"",45,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G62=8,G62=1),Resolucion!$D$25,IF(D62=\"Pg\",0,1)),IF(D62=\"PG\",0,1))","v":1},14,1,2029,"2029-01-14",31,335702.76685170934,0,0,0,0,{"$f":"IF(OR(D62=\"PG\",D62=0),0,E62*((1+$I$8)^-SUMIF(D$18:D62,\"PP\",J$18:J62)))","v":0.7113096611863875},700.68122279492536,2597.5986224255171,2500.4686218845327,97.13000054098454,85,0,3298.2798452204424,3383.2798452204424,335002.08562891441,{"$error":"#VALUE!"},3383.2798452204424,"2029-01-14",335702.76685170934,700.68122279492536,2500.4686218845327,97.13000054098454,85,0,3383.2798452204424,null,{"$f":"IF(OR(D62=\"PG\",D62=0),0,E62*((1+$I$8)^-SUMIF(D$33:D62,\"PP\",J$33:J62)))","v":0.79651231407992462},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL62)","v":0.71130966118660621},455054.9401935272,-2517.1262817115307,3389.4585077700076,131.66256269403732,1003.9947887525142,85,1088.9947887525141,457572.06647523871]
[null,"",46,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G63=8,G63=1),Resolucion!$D$25,IF(D63=\"Pg\",0,1)),IF(D63=\"PG\",0,1))","v":1},14,2,2029,"2029-02-14",31,335002.08562891441,0,0,0,0,{"$f":"IF(OR(D63=\"PG\",D63=0),0,E63*((1+$I$8)^-SUMIF(D$18:D63,\"PP\",J$18:J63)))","v":0.70584790614241222},706.1029492708808,2592.1768959495616,2495.2496258423694,96.927270107192214,85,0,3298.2798452204424,3383.2798452204424,334295.98267964355,{"$error":"#VALUE!"},3383.2798452204424,"2029-02-14",335002.08562891441,706.1029492708808,2495.2496258423694,96.927270107192214,85,0,3383.2798452204424,null,{"$f":"IF(OR(D63=\"PG\",D63=0),0,E63*((1+$I$8)^-SUMIF(D$33:D63,\"PP\",J$33:J63)))","v":0.79039633480057891},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL63)","v":0.70584790614263437},457572.06647523871,-2536.6032846065746,3408.2072221275535,132.39085123153504,1003.994788752514,85,1088.9947887525141,460108.6697598453]
[null,"",47,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G64=8,G64=1),Resolucion!$D$25,IF(D64=\"Pg\",0,1)),IF(D64=\"PG\",0,1))","v":1},14,3,2029,"2029-03-14",28,334295.98267964355,0,0,0,0,{"$f":"IF(OR(D64=\"PG\",D64=0),0,E64*((1+$I$8)^-SUMIF(D$18:D64,\"PP\",J$18:J64)))","v":0.70095076342623241},962.70208389904883,2335.5777613213936,2248.2150778490782,87.362683472315283,85,0,3298.2798452204424,3383.2798452204424,333333.28059574449,{"$error":"#VALUE!"},3383.2798452204424,"2029-03-14",334295.98267964355,962.70208389904883,2248.2150778490782,87.362683472315283,85,0,3383.2798452204424,null,{"$f":"IF(OR(D64=\"PG\",D64=0),0,E64*((1+$I$8)^-SUMIF(D$33:D64,\"PP\",J$33:J64)))","v":0.78491259868663654},28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL64)","v":0.70095076342645746},460108.6697598453,-2210.5804157363764,3094.3334721267711,120.24173236211942,1003.9947887525141,85,1088.9947887525141,462319.25017558166]
[null,"",48,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G65=8,G65=1),Resolucion!$D$25,IF(D65=\"Pg\",0,1)),IF(D65=\"PG\",0,1))","v":1},14,4,2029,"2029-04-14",31,333333.28059574449,0,0,0,0,{"$f":"IF(OR(D65=\"PG\",D65=0),0,E65*((1+$I$8)^-SUMIF(D$18:D65,\"PP\",J$18:J65)))","v":0.69556854865167694},719.01581768692768,2579.2640275335148,2482.819598349246,96.444429184268898,85,0,3298.2798452204424,3383.2798452204424,332614.26477805758,{"$error":"#VALUE!"},3383.2798452204424,"2029-04-14",333333.28059574449,719.01581768692768,2482.819598349246,96.444429184268898,85,0,3383.2798452204424,null,{"$f":"IF(OR(D65=\"PG\",D65=0),0,E65*((1+$I$8)^-SUMIF(D$33:D65,\"PP\",J$33:J65)))","v":0.7788856872317772},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL65)","v":0.69556854865190521},462319.25017558166,-2573.3360108693246,3443.5664299063583,133.76436971548051,1003.9947887525142,85,1088.9947887525141,464892.58618645096]
[null,"",49,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G66=8,G66=1),Resolucion!$D$25,IF(D66=\"Pg\",0,1)),IF(D66=\"PG\",0,1))","v":1},14,5,2029,"2029-05-14",30,332614.26477805758,0,0,0,0,{"$f":"IF(OR(D66=\"PG\",D66=0),0,E66*((1+$I$8)^-SUMIF(D$18:D66,\"PP\",J$18:J66)))","v":0.69039930583167985},807.88930526925697,2490.3905399511855,2397.2585458147132,93.131994136472159,85,0,3298.2798452204424,3383.2798452204424,331806.37547278835,{"$error":"#VALUE!"},3383.2798452204424,"2029-05-14",332614.26477805758,807.88930526925697,2397.2585458147132,93.131994136472159,85,0,3383.2798452204424,null,{"$f":"IF(OR(D66=\"PG\",D66=0),0,E66*((1+$I$8)^-SUMIF(D$33:D66,\"PP\",J$33:J66)))","v":0.7730972581055231},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL66)","v":0.69039930583191067},464892.58618645096,-2476.8063112986697,3350.631175920912,130.16992413027191,1003.9947887525143,85,1088.9947887525143,467369.39249774965]
[null,"",50,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G67=8,G67=1),Resolucion!$D$25,IF(D67=\"Pg\",0,1)),IF(D67=\"PG\",0,1))","v":1},14,6,2029,"2029-06-14",31,331806.37547278835,0,0,0,0,{"$f":"IF(OR(D67=\"PG\",D67=0),0,E67*((1+$I$8)^-SUMIF(D$18:D67,\"PP\",J$18:J67)))","v":0.68509810988743525},730.83069392748394,2567.4491512929585,2471.4465066575917,96.002644635366806,85,0,3298.2798452204424,3383.2798452204424,331075.54477886087,{"$error":"#VALUE!"},3383.2798452204424,"2029-06-14",331806.37547278835,730.83069392748394,2471.4465066575917,96.002644635366806,85,0,3383.2798452204424,null,{"$f":"IF(OR(D67=\"PG\",D67=0),0,E67*((1+$I$8)^-SUMIF(D$33:D67,\"PP\",J$33:J67)))","v":0.76716107014218438},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL67)","v":0.68509810988766928},467369.39249774965,-2612.4129683282758,3481.1822128534504,135.22554422733941,1003.9947887525141,85,1088.9947887525141,469981.80546607793]
[null,"",51,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G68=8,G68=1),Resolucion!$D$25,IF(D68=\"Pg\",0,1)),IF(D68=\"PG\",0,1))","v":1},14,7,2029,"2029-07-14",30,331075.54477886087,0,0,0,0,{"$f":"IF(OR(D68=\"PG\",D68=0),0,E68*((1+$I$8)^-SUMIF(D$18:D68,\"PP\",J$18:J68)))","v":0.68000668001701592},819.41019939624266,2478.8696458241998,2386.1684932874964,92.701152536703503,85,0,3298.2798452204424,3383.2798452204424,330256.13457946462,{"$error":"#VALUE!"},3383.2798452204424,"2029-07-14",331075.54477886087,819.41019939624266,2386.1684932874964,92.701152536703503,85,0,3383.2798452204424,null,{"$f":"IF(OR(D68=\"PG\",D68=0),0,E68*((1+$I$8)^-SUMIF(D$33:D68,\"PP\",J$33:J68)))","v":0.76145977461739245},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL68)","v":0.68000668001725273},469981.80546607793,-2514.9109414719346,3387.3108246959023,131.59490552854629,1003.994788752514,85,1088.9947887525141,472496.71640754986]
[null,"",52,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G69=8,G69=1),Resolucion!$D$25,IF(D69=\"Pg\",0,1)),IF(D69=\"PG\",0,1))","v":1},14,8,2029,"2029-08-14",31,330256.13457946462,0,0,0,0,{"$f":"IF(OR(D69=\"PG\",D69=0),0,E69*((1+$I$8)^-SUMIF(D$18:D69,\"PP\",J$18:J69)))","v":0.67478528332134169},742.82613753580063,2555.4537076846418,2459.8995994144034,95.554108270238473,85,0,3298.2798452204424,3383.2798452204424,329513.30844192882,{"$error":"#VALUE!"},3383.2798452204424,"2029-08-14",330256.13457946462,742.82613753580063,2459.8995994144034,95.554108270238473,85,0,3383.2798452204424,null,{"$f":"IF(OR(D69=\"PG\",D69=0),0,E69*((1+$I$8)^-SUMIF(D$33:D69,\"PP\",J$33:J69)))","v":0.75561294447893446},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL69)","v":0.67478528332158161},472496.71640754986,-2652.087140959417,3519.3728797667113,136.70904994521956,1003.994788752514,85,1088.9947887525141,475148.80354850926]
[null,"",53,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G70=8,G70=1),Resolucion!$D$25,IF(D70=\"Pg\",0,1)),IF(D70=\"PG\",0,1))","v":1},14,9,2029,"2029-09-14",31,329513.30844192882,0,0,0,0,{"$f":"IF(OR(D70=\"PG\",D70=0),0,E70*((1+$I$8)^-SUMIF(D$18:D70,\"PP\",J$18:J70)))","v":0.66960397885454526},748.5739726509546,2549.7058725694878,2454.3666886617066,95.339183907781305,85,0,3298.2798452204424,3383.2798452204424,328764.73446927784,{"$error":"#VALUE!"},3383.2798452204424,"2029-09-14",329513.30844192882,748.5739726509546,2454.3666886617066,95.339183907781305,85,0,3383.2798452204424,null,{"$f":"IF(OR(D70=\"PG\",D70=0),0,E70*((1+$I$8)^-SUMIF(D$33:D70,\"PP\",J$33:J70)))","v":0.74981100892822483},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL70)","v":0.66960397885478773},475148.80354850926,-2672.6084430878313,3539.1268446823528,137.47638715799241,1003.9947887525138,85,1088.9947887525138,477821.4119915971]
[null,"",54,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G71=8,G71=1),Resolucion!$D$25,IF(D71=\"Pg\",0,1)),IF(D71=\"PG\",0,1))","v":1},14,10,2029,"2029-10-14",30,328764.73446927784,0,0,0,0,{"$f":"IF(OR(D71=\"PG\",D71=0),0,E71*((1+$I$8)^-SUMIF(D$18:D71,\"PP\",J$18:J71)))","v":0.66462769640668984},836.71198330634434,2461.5678619140981,2369.5137362640685,92.054125650029846,85,0,3298.2798452204424,3383.2798452204424,327928.02248597151,{"$error":"#VALUE!"},3383.2798452204424,"2029-10-14",328764.73446927784,836.71198330634434,2369.5137362640685,92.054125650029846,85,0,3383.2798452204424,null,{"$f":"IF(OR(D71=\"PG\",D71=0),0,E71*((1+$I$8)^-SUMIF(D$33:D71,\"PP\",J$33:J71)))","v":0.74423865350506702},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL71)","v":0.6646276964069352},477821.4119915971,-2573.6086101997626,3443.8134035966177,133.78999535565904,1003.9947887525142,85,1088.9947887525141,480395.02060179686]
[null,"",55,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G72=8,G72=1),Resolucion!$D$25,IF(D72=\"Pg\",0,1)),IF(D72=\"PG\",0,1))","v":1},14,11,2029,"2029-11-14",31,327928.02248597151,0,0,0,0,{"$f":"IF(OR(D72=\"PG\",D72=0),0,E72*((1+$I$8)^-SUMIF(D$18:D72,\"PP\",J$18:J72)))","v":0.65952438645422817},760.8405877103537,2537.4392575100887,2442.5587496722242,94.880507837864485,85,0,3298.2798452204424,3383.2798452204424,327167.18189826113,{"$error":"#VALUE!"},3383.2798452204424,"2029-11-14",327928.02248597151,760.8405877103537,2442.5587496722242,94.880507837864485,85,0,3383.2798452204424,null,{"$f":"IF(OR(D72=\"PG\",D72=0),0,E72*((1+$I$8)^-SUMIF(D$33:D72,\"PP\",J$33:J72)))","v":0.73852405486890749},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL72)","v":0.65952438645447609},480395.02060179686,-2713.2025862888759,3578.203082416002,138.99429262538774,1003.9947887525138,85,1088.9947887525138,483108.22318808571]
[null,"",56,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G73=8,G73=1),Resolucion!$D$25,IF(D73=\"Pg\",0,1)),IF(D73=\"PG\",0,1))","v":1},14,12,2029,"2029-12-14",30,327167.18189826113,0,0,0,0,{"$f":"IF(OR(D73=\"PG\",D73=0),0,E73*((1+$I$8)^-SUMIF(D$18:D73,\"PP\",J$18:J73)))","v":0.65462301231087405},848.67337592006606,2449.6064693003764,2357.9996583702246,91.606810930151823,85,0,3298.2798452204424,3383.2798452204424,326318.50852234109,{"$error":"#VALUE!"},3383.2798452204424,"2029-12-14",327167.18189826113,848.67337592006606,2357.9996583702246,91.606810930151823,85,0,3383.2798452204424,null,{"$f":"IF(OR(D73=\"PG\",D73=0),0,E73*((1+$I$8)^-SUMIF(D$33:D73,\"PP\",J$33:J73)))","v":0.73303558047565531},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL73)","v":0.65462301231112452},483108.22318808571,-2613.1926749392246,3481.917161201085,135.27030249065385,1003.9947887525143,85,1088.9947887525143,485721.41586302494]
[null,"",57,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G74=8,G74=1),Resolucion!$D$25,IF(D74=\"Pg\",0,1)),IF(D74=\"PG\",0,1))","v":1},14,1,2030,"2030-01-14",31,326318.50852234109,0,0,0,0,{"$f":"IF(OR(D74=\"PG\",D74=0),0,E74*((1+$I$8)^-SUMIF(D$18:D74,\"PP\",J$18:J74)))","v":0.64959652281623137},773.29467408536402,2524.9851711350784,2430.5703493373508,94.414821797727669,85,0,3298.2798452204424,3383.2798452204424,325545.21384825575,{"$error":"#VALUE!"},3383.2798452204424,"2030-01-14",326318.50852234109,773.29467408536402,2430.5703493373508,94.414821797727669,85,0,3383.2798452204424,null,{"$f":"IF(OR(D74=\"PG\",D74=0),0,E74*((1+$I$8)^-SUMIF(D$33:D74,\"PP\",J$33:J74)))","v":0.72740700406577175},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL74)","v":0.6495965228164845},485721.41586302494,-2754.4171318906747,3617.8765243222419,140.53539632094683,1003.9947887525141,85,1088.9947887525141,488475.8329949156]
[null,"",58,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G75=8,G75=1),Resolucion!$D$25,IF(D75=\"Pg\",0,1)),IF(D75=\"PG\",0,1))","v":1},14,2,2030,"2030-02-14",31,325545.21384825575,0,0,0,0,{"$f":"IF(OR(D75=\"PG\",D75=0),0,E75*((1+$I$8)^-SUMIF(D$18:D75,\"PP\",J$18:J75)))","v":0.64460862896543991},779.2782684386998,2519.0015767817426,2424.8104949097137,94.19108187202896,85,0,3298.2798452204424,3383.2798452204424,324765.93557981704,{"$error":"#VALUE!"},3383.2798452204424,"2030-02-14",325545.21384825575,779.2782684386998,2424.8104949097137,94.19108187202896,85,0,3383.2798452204424,null,{"$f":"IF(OR(D75=\"PG\",D75=0),0,E75*((1+$I$8)^-SUMIF(D$33:D75,\"PP\",J$33:J75)))","v":0.72182164639348478},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL75)","v":0.64460862896569571},488475.8329949156,-2775.7302423380033,3638.3926900794222,141.33234101109534,1003.9947887525142,85,1088.9947887525141,491251.56323725363]
[null,"",59,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G76=8,G76=1),Resolucion!$D$25,IF(D76=\"Pg\",0,1)),IF(D76=\"PG\",0,1))","v":1},14,3,2030,"2030-03-14",28,324765.93557981704,0,0,0,0,{"$f":"IF(OR(D76=\"PG\",D76=0),0,E76*((1+$I$8)^-SUMIF(D$18:D76,\"PP\",J$18:J76)))","v":0.64013636174660393},1029.2842961418751,2268.9955490785674,2184.1233845816364,84.872164496930964,85,0,3298.2798452204424,3383.2798452204424,323736.65128367516,{"$error":"#VALUE!"},3383.2798452204424,"2030-03-14",324765.93557981704,1029.2842961418751,2184.1233845816364,84.872164496930964,85,0,3383.2798452204424,null,{"$f":"IF(OR(D76=\"PG\",D76=0),0,E76*((1+$I$8)^-SUMIF(D$33:D76,\"PP\",J$33:J76)))","v":0.71681367854764189},28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL76)","v":0.64013636174686184},491251.56323725363,-2428.1619997147195,3303.7763799431391,128.38040852409452,1003.9947887525141,85,1088.9947887525141,493679.72523696837]
[null,"",60,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G77=8,G77=1),Resolucion!$D$25,IF(D77=\"Pg\",0,1)),IF(D77=\"PG\",0,1))","v":1},14,4,2030,"2030-04-14",31,323736.65128367516,0,0,0,0,{"$f":"IF(OR(D77=\"PG\",D77=0),0,E77*((1+$I$8)^-SUMIF(D$18:D77,\"PP\",J$18:J77)))","v":0.63522110726127889},793.27255174587299,2505.0072934745695,2411.3394890378845,93.667804436684762,85,0,3298.2798452204424,3383.2798452204424,322943.37873192929,{"$error":"#VALUE!"},3383.2798452204424,"2030-04-14",323736.65128367516,793.27255174587299,2411.3394890378845,93.667804436684762,85,0,3383.2798452204424,null,{"$f":"IF(OR(D77=\"PG\",D77=0),0,E77*((1+$I$8)^-SUMIF(D$33:D77,\"PP\",J$33:J77)))","v":0.7113096611863875},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL77)","v":0.63522110726153913},493679.72523696837,-2815.9968848979624,3677.1536731507031,142.83800049977359,1003.9947887525142,85,1088.9947887525141,496495.7221218663]
[null,"",61,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G78=8,G78=1),Resolucion!$D$25,IF(D78=\"Pg\",0,1)),IF(D78=\"PG\",0,1))","v":1},14,5,2030,"2030-05-14",30,322943.37873192929,0,0,0,0,{"$f":"IF(OR(D78=\"PG\",D78=0),0,E78*((1+$I$8)^-SUMIF(D$18:D78,\"PP\",J$18:J78)))","v":0.63050034731003257},880.29835585009869,2417.9814893703438,2327.5573433267473,90.42414604359648,85,0,3298.2798452204424,3383.2798452204424,322063.08037607919,{"$error":"#VALUE!"},3383.2798452204424,"2030-05-14",322943.37873192929,880.29835585009869,2327.5573433267473,90.42414604359648,85,0,3383.2798452204424,null,{"$f":"IF(OR(D78=\"PG\",D78=0),0,E78*((1+$I$8)^-SUMIF(D$33:D78,\"PP\",J$33:J78)))","v":0.70602343545635682},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL78)","v":0.63050034731029536},496495.7221218663,-2713.4292078508256,3578.405194411283,139.01880219205671,1003.9947887525141,85,1088.9947887525141,499209.15132971713]
[null,"",62,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G79=8,G79=1),Resolucion!$D$25,IF(D79=\"Pg\",0,1)),IF(D79=\"PG\",0,1))","v":1},14,6,2030,"2030-06-14",31,322063.08037607919,0,0,0,0,{"$f":"IF(OR(D79=\"PG\",D79=0),0,E79*((1+$I$8)^-SUMIF(D$18:D79,\"PP\",J$18:J79)))","v":0.62565908247130564},806.22229751315535,2492.0575477072871,2398.8739631198596,93.183584587427518,85,0,3298.2798452204424,3383.2798452204424,321256.85807856603,{"$error":"#VALUE!"},3383.2798452204424,"2030-06-14",322063.08037607919,806.22229751315535,2398.8739631198596,93.183584587427518,85,0,3383.2798452204424,null,{"$f":"IF(OR(D79=\"PG\",D79=0),0,E79*((1+$I$8)^-SUMIF(D$33:D79,\"PP\",J$33:J79)))","v":0.7006022704277014},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL79)","v":0.62565908247157065},499209.15132971713,-2858.7824411089805,3718.3393820789092,144.43784778258512,1003.9947887525138,85,1088.9947887525138,502067.93377082609]
[null,"",63,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G80=8,G80=1),Resolucion!$D$25,IF(D80=\"Pg\",0,1)),IF(D80=\"PG\",0,1))","v":1},14,7,2030,"2030-07-14",30,321256.85807856603,0,0,0,0,{"$f":"IF(OR(D80=\"PG\",D80=0),0,E80*((1+$I$8)^-SUMIF(D$18:D80,\"PP\",J$18:J80)))","v":0.6210093844277409},892.92588126116561,2405.3539639592768,2315.4020436986152,89.95192026066178,85,0,3298.2798452204424,3383.2798452204424,320363.93219730485,{"$error":"#VALUE!"},3383.2798452204424,"2030-07-14",321256.85807856603,892.92588126116561,2315.4020436986152,89.95192026066178,85,0,3383.2798452204424,null,{"$f":"IF(OR(D80=\"PG\",D80=0),0,E80*((1+$I$8)^-SUMIF(D$33:D80,\"PP\",J$33:J80)))","v":0.69539561859862931},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL80)","v":0.6210093844280079},502067.93377082609,-2755.1501580525105,3618.5659253512822,140.57902145374226,1003.994788752514,85,1088.9947887525141,504823.08392887859]
[null,"",64,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G81=8,G81=1),Resolucion!$D$25,IF(D81=\"Pg\",0,1)),IF(D81=\"PG\",0,1))","v":1},14,8,2030,"2030-08-14",31,320363.93219730485,0,0,0,0,{"$f":"IF(OR(D81=\"PG\",D81=0),0,E81*((1+$I$8)^-SUMIF(D$18:D81,\"PP\",J$18:J81)))","v":0.61624099546463151},819.36995491816742,2478.909890302275,2386.2179259212321,92.691964381042766,85,0,3298.2798452204424,3383.2798452204424,319544.56224238669,{"$error":"#VALUE!"},3383.2798452204424,"2030-08-14",320363.93219730485,819.36995491816742,2386.2179259212321,92.691964381042766,85,0,3383.2798452204424,null,{"$f":"IF(OR(D81=\"PG\",D81=0),0,E81*((1+$I$8)^-SUMIF(D$33:D81,\"PP\",J$33:J81)))","v":0.6900560587210024},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL81)","v":0.61624099546490108},504823.08392887859,-2902.2218911997006,3760.1545343376297,146.06214561458503,1003.9947887525141,85,1088.9947887525141,507725.3058200783]
[null,{"$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$25,IF(D82=\"Pg\",0,1)),IF(D82=\"PG\",0,1))","v":1},14,9,2030,"2030-09-14",31,319544.56224238669,{"$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$18:J82)))","v":0.61150922033357324},{"$f":"+IF(D82=\"PG\",0,X82-SUM(R82,U82,V82))","v":825.71007027114138},{"$f":"S82+T82","v":2472.5697749493011},{"$f":"IF(OR(D82=\"PG\",D82=0),0,IF(O66>=0,K82*((1+$I$6)^J82-1),K82*((1+$I$6)^(J82+O66)-1)))","v":2380.1148816085442},{"$f":"IF(OR(D82=\"PG\",D82=0),0,IF(O66>=0,K82*((1+$I$7)^30-1)*J82/30,K82*((1+$I$7)^(30+O66)-1)*J82/30))","v":92.454893340756641},{"$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$10)","v":3298.2798452204424},{"$f":"IF(OR(D82=\"PG\",D82=0),0,W82+U82+V82)","v":3383.2798452204424},{"$f":"+K82+N82+O82+M82-Q82","v":318718.85217211553},{"$error":"#VALUE!"},{"$f":"+X82","v":3383.2798452204424},{"$f":"+I82","v":"2030-09-14"},{"$f":"+K82","v":319544.56224238669},{"$f":"+Q82","v":825.71007027114138},{"$f":"+IF(D82=\"PG\",M82,S82)","v":2380.1148816085442},{"$f":"+IF(D82=\"PG\",N82,T82)","v":92.454893340756641},{"$f":"+IF(D82=\"PG\",O82,U82)","v":85},0,{"$f":"+X82","v":3383.2798452204424},null,{"$f":"IF(OR(D82=\"PG\",D82=0),0,E82*((1+$I$8)^-SUMIF(D$33:D82,\"PP\",J$33:J82)))","v":0.68475749838223388},{"$f":"+J82","v":31},{"$f":"+(1+$S$6)^(AL82/360)-1","v":7.4484599734891965E-3},{"$f":"+$R$7*AL82/30","v":2.8933333332903377E-4},{"$f":"1/(1+$R$10)^SUM($AL$18:AL82)","v":0.61150922033384492},507725.3058200783,{"$f":"+$AR$13-AR82-AS82","v":-2924.6786843243272},{"$f":"+AP82*AM82","v":3781.7716179284148},{"$f":"+AP82*AN82","v":146.90185514842634},{"$f":"+AQ82+AR82+AS82","v":1003.994788752514},{"$f":"+U82","v":85},{"$f":"+AT82+AU82","v":1088.9947887525141},{"$f":"+AP82-AQ82","v":510649.98450440262}]
[null,"",{"$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":14},{"$f":"IF(G82=12,1,G82+1)","v":10},{"$f":"IF(G82=12,H82+1,H82)","v":2030},{"$f":"DATE(H83,G83,F83)","v":"2030-10-14"},{"$f":"+I83-I82","v":30},{"$f":"+Y82","v":318718.85217211553},0,0,0,0,{"$f":"IF(OR(D83=\"PG\",D83=0),0,E83*((1+$I$8)^-SUMIF(D$18:D83,\"PP\",J$18:J83)))","v":0.60696467953640976},911.92875206101553,2386.3510931594269,2297.1098145525607,89.241278606866203,85,0,3298.2798452204424,3383.2798452204424,317806.92342005449,{"$f":"YEAR(I83-$Z$17)-1900","v":{"$error":"#VALUE!"}},3383.2798452204424,"2030-10-14",318718.85217211553,911.92875206101553,2297.1098145525607,89.241278606866203,85,0,3383.2798452204424,null,{"$f":"IF(OR(D83=\"PG\",D83=0),0,E83*((1+$I$8)^-SUMIF(D$33:D83,\"PP\",J$33:J83)))","v":0.67966859982750027},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL83)","v":0.60696467953668332},{"$f":"+AW82","v":510649.98450440262},-2819.4067466102542,3680.4195397036601,142.98199565910798,1003.9947887525138,85,1088.9947887525138,513469.39125101286]
[null,"",67,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G84=8,G84=1),Resolucion!$D$25,IF(D84=\"Pg\",0,1)),IF(D84=\"PG\",0,1))","v":1},14,11,2030,"2030-11-14",31,317806.92342005449,0,0,0,0,{"$f":"IF(OR(D84=\"PG\",D84=0),0,E84*((1+$I$8)^-SUMIF(D$18:D84,\"PP\",J$18:J84)))","v":0.60230413212525313},839.15556032025097,2459.1242849001915,2367.1721483920223,91.952136508169346,85,0,3298.2798452204424,3383.2798452204424,316967.76785973425,{"$error":"#VALUE!"},3383.2798452204424,"2030-11-14",317806.92342005449,839.15556032025097,2367.1721483920223,91.952136508169346,85,0,3383.2798452204424,null,{"$f":"IF(OR(D84=\"PG\",D84=0),0,E84*((1+$I$8)^-SUMIF(D$33:D84,\"PP\",J$33:J84)))","v":0.67444979906336067},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL84)","v":0.60230413212552913},513469.39125101286,-2969.1252301256045,3824.5562083450332,148.56381053308536,1003.9947887525141,85,1088.9947887525141,516438.51648113847]
[null,"",68,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G85=8,G85=1),Resolucion!$D$25,IF(D85=\"Pg\",0,1)),IF(D85=\"PG\",0,1))","v":1},14,12,2030,"2030-12-14",30,316967.76785973425,0,0,0,0,{"$f":"IF(OR(D85=\"PG\",D85=0),0,E85*((1+$I$8)^-SUMIF(D$18:D85,\"PP\",J$18:J85)))","v":0.5978280005973422},925.0396864616223,2373.2401587588201,2284.4891837594132,88.750974999406722,85,0,3298.2798452204424,3383.2798452204424,316042.72817327263,{"$error":"#VALUE!"},3383.2798452204424,"2030-12-14",316967.76785973425,925.0396864616223,2284.4891837594132,88.750974999406722,85,0,3383.2798452204424,null,{"$f":"IF(OR(D85=\"PG\",D85=0),0,E85*((1+$I$8)^-SUMIF(D$33:D85,\"PP\",J$33:J85)))","v":0.66943750403073587},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL85)","v":0.59782800059761998},516438.51648113847,-2862.7473570458501,3722.1393611857943,144.60278461256993,1003.9947887525142,85,1088.9947887525141,519301.2638381843]
[null,"",69,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G86=8,G86=1),Resolucion!$D$25,IF(D86=\"Pg\",0,1)),IF(D86=\"PG\",0,1))","v":1},14,1,2031,"2031-01-14",31,316042.72817327263,0,0,0,0,{"$f":"IF(OR(D86=\"PG\",D86=0),0,E86*((1+$I$8)^-SUMIF(D$18:D86,\"PP\",J$18:J86)))","v":0.59323760871057074},852.80653849272039,2445.473306727722,2354.0316107109475,91.441696016774713,85,0,3298.2798452204424,3383.2798452204424,315189.92163477989,{"$error":"#VALUE!"},3383.2798452204424,"2031-01-14",316042.72817327263,852.80653849272039,2354.0316107109475,91.441696016774713,85,0,3383.2798452204424,null,{"$f":"IF(OR(D86=\"PG\",D86=0),0,E86*((1+$I$8)^-SUMIF(D$33:D86,\"PP\",J$33:J86)))","v":0.66429726221514229},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL86)","v":0.59323760871085063},519301.2638381843,-3014.2510547968363,3867.9946778810686,150.25116566828189,1003.9947887525141,85,1088.9947887525141,522315.51489298115]
[null,"",70,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G87=8,G87=1),Resolucion!$D$25,IF(D87=\"Pg\",0,1)),IF(D87=\"PG\",0,1))","v":1},14,2,2031,"2031-02-14",31,315189.92163477989,0,0,0,0,{"$f":"IF(OR(D87=\"PG\",D87=0),0,E87*((1+$I$8)^-SUMIF(D$18:D87,\"PP\",J$18:J87)))","v":0.58868246391435564},859.4053792182799,2438.8744660021625,2347.6795153438547,91.194950658307803,85,0,3298.2798452204424,3383.2798452204424,314330.51625556161,{"$error":"#VALUE!"},3383.2798452204424,"2031-02-14",315189.92163477989,859.4053792182799,2347.6795153438547,91.194950658307803,85,0,3383.2798452204424,null,{"$f":"IF(OR(D87=\"PG\",D87=0),0,E87*((1+$I$8)^-SUMIF(D$33:D87,\"PP\",J$33:J87)))","v":0.6591964894848088},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL87)","v":0.5886824639146373},522315.51489298115,-3037.5747064337133,3890.4462062127704,151.12328897345682,1003.994788752514,85,1088.9947887525141,525353.08959941484]
[null,"",71,{"$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$25,IF(D88=\"Pg\",0,1)),IF(D88=\"PG\",0,1))","v":1},14,3,2031,"2031-03-14",28,314330.51625556161,0,0,0,0,{"$f":"IF(OR(D88=\"PG\",D88=0),0,E88*((1+$I$8)^-SUMIF(D$18:D88,\"PP\",J$18:J88)))","v":0.58459821004717838},1102.1919425587662,2196.0879026616763,2113.9428610814434,82.145041580232743,85,0,3298.2798452204424,3383.2798452204424,313228.32431300287,{"$error":"#VALUE!"},3383.2798452204424,"2031-03-14",314330.51625556161,1102.1919425587662,2113.9428610814434,82.145041580232743,85,0,3383.2798452204424,null,{"$f":"IF(OR(D88=\"PG\",D88=0),0,E88*((1+$I$8)^-SUMIF(D$33:D88,\"PP\",J$33:J88)))","v":0.65462301231087405},28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL88)","v":0.58459821004746204},525353.08959941484,-2666.4142394220157,3533.1167540945894,137.29227407994023,1003.9947887525138,85,1088.9947887525138,528019.50383883691]
[null,"",72,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G89=8,G89=1),Resolucion!$D$25,IF(D89=\"Pg\",0,1)),IF(D89=\"PG\",0,1))","v":1},14,4,2031,"2031-04-14",31,313228.32431300287,0,0,0,0,{"$f":"IF(OR(D89=\"PG\",D89=0),0,E89*((1+$I$8)^-SUMIF(D$18:D89,\"PP\",J$18:J89)))","v":0.58010940243405196},874.58381384539871,2423.6960313750437,2333.0686362084948,90.627395166548737,85,0,3298.2798452204424,3383.2798452204424,312353.74049915746,{"$error":"#VALUE!"},3383.2798452204424,"2031-04-14",313228.32431300287,874.58381384539871,2333.0686362084948,90.627395166548737,85,0,3383.2798452204424,null,{"$f":"IF(OR(D89=\"PG\",D89=0),0,E89*((1+$I$8)^-SUMIF(D$33:D89,\"PP\",J$33:J89)))","v":0.64959652281623137},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL89)","v":0.58010940243433728},528019.50383883691,-3081.7109939211209,3932.9321395652019,152.77364310843322,1003.9947887525142,85,1088.9947887525141,531101.21483275807]
[null,"",73,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G90=8,G90=1),Resolucion!$D$25,IF(D90=\"Pg\",0,1)),IF(D90=\"PG\",0,1))","v":1},14,5,2031,"2031-05-14",30,312353.74049915746,0,0,0,0,{"$f":"IF(OR(D90=\"PG\",D90=0),0,E90*((1+$I$8)^-SUMIF(D$18:D90,\"PP\",J$18:J90)))","v":0.57579821503324435},959.58640109974431,2338.6934441206981,2251.2343967822335,87.45904733846443,85,0,3298.2798452204424,3383.2798452204424,311394.15409805771,{"$error":"#VALUE!"},3383.2798452204424,"2031-05-14",312353.74049915746,959.58640109974431,2251.2343967822335,87.45904733846443,85,0,3383.2798452204424,null,{"$f":"IF(OR(D90=\"PG\",D90=0),0,E90*((1+$I$8)^-SUMIF(D$33:D90,\"PP\",J$33:J90)))","v":0.6447689293777813},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL90)","v":0.57579821503353157},531101.21483275807,-2972.5317202913566,3827.818168892908,148.70834015096241,1003.9947887525138,85,1088.9947887525138,534073.74655304942]
[null,"",74,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G91=8,G91=1),Resolucion!$D$25,IF(D91=\"Pg\",0,1)),IF(D91=\"PG\",0,1))","v":1},14,6,2031,"2031-06-14",31,311394.15409805771,0,0,0,0,{"$f":"IF(OR(D91=\"PG\",D91=0),0,E91*((1+$I$8)^-SUMIF(D$18:D91,\"PP\",J$18:J91)))","v":0.57137697773411289},888.77624385816671,2409.5036013622757,2319.4068927779099,90.096708584365842,85,0,3298.2798452204424,3383.2798452204424,310505.37785419956,{"$error":"#VALUE!"},3383.2798452204424,"2031-06-14",311394.15409805771,888.77624385816671,2319.4068927779099,90.096708584365842,85,0,3383.2798452204424,null,{"$f":"IF(OR(D91=\"PG\",D91=0),0,E91*((1+$I$8)^-SUMIF(D$33:D91,\"PP\",J$33:J91)))","v":0.63981810395759264},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL91)","v":0.57137697773440199},534073.74655304942,-3128.5574726730074,3978.0269240918024,154.52533733371934,1003.9947887525143,85,1088.9947887525143,537202.30402572243]
[null,"",75,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G92=8,G92=1),Resolucion!$D$25,IF(D92=\"Pg\",0,1)),IF(D92=\"PG\",0,1))","v":1},14,7,2031,"2031-07-14",30,310505.37785419956,0,0,0,0,{"$f":"IF(OR(D92=\"PG\",D92=0),0,E92*((1+$I$8)^-SUMIF(D$18:D92,\"PP\",J$18:J92)))","v":0.56713068691865109},973.42568982800731,2324.8541553924351,2237.9126495945511,86.941505797883892,85,0,3298.2798452204424,3383.2798452204424,309531.95216437156,{"$error":"#VALUE!"},3383.2798452204424,"2031-07-14",310505.37785419956,973.42568982800731,2237.9126495945511,86.941505797883892,85,0,3383.2798452204424,null,{"$f":"IF(OR(D92=\"PG\",D92=0),0,E92*((1+$I$8)^-SUMIF(D$33:D92,\"PP\",J$33:J92)))","v":0.63506318059827993},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL92)","v":0.56713068691894153},537202.30402572243,-3018.2125476596457,3871.7906912871927,150.41664512496706,1003.9947887525141,85,1088.9947887525141,540220.51657338208]
[null,"",76,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G93=8,G93=1),Resolucion!$D$25,IF(D93=\"Pg\",0,1)),IF(D93=\"PG\",0,1))","v":1},14,8,2031,"2031-08-14",31,309531.95216437156,0,0,0,0,{"$f":"IF(OR(D93=\"PG\",D93=0),0,E93*((1+$I$8)^-SUMIF(D$18:D93,\"PP\",J$18:J93)))","v":0.56277600279316808},903.18557751658727,2395.0942677038552,2305.5363562122943,89.55791149156066,85,0,3298.2798452204424,3383.2798452204424,308628.766586855,{"$error":"#VALUE!"},3383.2798452204424,"2031-08-14",309531.95216437156,903.18557751658727,2305.5363562122943,89.55791149156066,85,0,3383.2798452204424,null,{"$f":"IF(OR(D93=\"PG\",D93=0),0,E93*((1+$I$8)^-SUMIF(D$33:D93,\"PP\",J$33:J93)))","v":0.63018688027629299},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL93)","v":0.56277600279346041},540220.51657338208,-3176.1199085948888,4023.8108945544936,156.30380279290918,1003.9947887525141,85,1088.9947887525141,543396.63648197695]
[null,"",77,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G94=8,G94=1),Resolucion!$D$25,IF(D94=\"Pg\",0,1)),IF(D94=\"PG\",0,1))","v":1},14,9,2031,"2031-09-14",31,308628.766586855,0,0,0,0,{"$f":"IF(OR(D94=\"PG\",D94=0),0,E94*((1+$I$8)^-SUMIF(D$18:D94,\"PP\",J$18:J94)))","v":0.55845475588818827},910.17424083311016,2388.1056043873323,2298.8090145895294,89.29658979780308,85,0,3298.2798452204424,3383.2798452204424,307718.59234602191,{"$error":"#VALUE!"},3383.2798452204424,"2031-09-14",308628.766586855,910.17424083311016,2298.8090145895294,89.29658979780308,85,0,3383.2798452204424,null,{"$f":"IF(OR(D94=\"PG\",D94=0),0,E94*((1+$I$8)^-SUMIF(D$33:D94,\"PP\",J$33:J94)))","v":0.62534802237823583},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL94)","v":0.55845475588848237},543396.63648197695,-3200.6960679652661,4047.4680965646644,157.22276015311564,1003.9947887525138,85,1088.9947887525138,546597.33254994219]
[null,"",78,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G95=8,G95=1),Resolucion!$D$25,IF(D95=\"Pg\",0,1)),IF(D95=\"PG\",0,1))","v":1},14,10,2031,"2031-10-14",30,307718.59234602191,0,0,0,0,{"$f":"IF(OR(D95=\"PG\",D95=0),0,E95*((1+$I$8)^-SUMIF(D$18:D95,\"PP\",J$18:J95)))","v":0.55430449888941491},994.2912539404474,2303.988591279995,2217.8273854243894,86.161205855605758,85,0,3298.2798452204424,3383.2798452204424,306724.30109208147,{"$error":"#VALUE!"},3383.2798452204424,"2031-10-14",307718.59234602191,994.2912539404474,2217.8273854243894,86.161205855605758,85,0,3383.2798452204424,null,{"$f":"IF(OR(D95=\"PG\",D95=0),0,E95*((1+$I$8)^-SUMIF(D$33:D95,\"PP\",J$33:J95)))","v":0.62070063603372072},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL95)","v":0.55430449888971045},546597.33254994219,-3088.5561637847704,3939.5036994255752,153.04725311170949,1003.9947887525143,85,1088.9947887525143,549685.88871372701]
[null,"",79,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G96=8,G96=1),Resolucion!$D$25,IF(D96=\"Pg\",0,1)),IF(D96=\"PG\",0,1))","v":1},14,11,2031,"2031-11-14",31,306724.30109208147,0,0,0,0,{"$f":"IF(OR(D96=\"PG\",D96=0),0,E96*((1+$I$8)^-SUMIF(D$18:D96,\"PP\",J$18:J96)))","v":0.5500482999961539},924.91060119163467,2373.3692440288078,2284.6236795808177,88.745564447990134,85,0,3298.2798452204424,3383.2798452204424,305799.39049088984,{"$error":"#VALUE!"},3383.2798452204424,"2031-11-14",306724.30109208147,924.91060119163467,2284.6236795808177,88.745564447990134,85,0,3383.2798452204424,null,{"$f":"IF(OR(D96=\"PG\",D96=0),0,E96*((1+$I$8)^-SUMIF(D$33:D96,\"PP\",J$33:J96)))","v":0.61593461777944658},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL96)","v":0.550048299996451},549685.88871372701,-3249.3610017889932,4094.3133400760325,159.04245046547493,1003.9947887525143,85,1088.9947887525143,552935.24971551599]
[null,"",80,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G97=8,G97=1),Resolucion!$D$25,IF(D97=\"Pg\",0,1)),IF(D97=\"PG\",0,1))","v":1},14,12,2031,"2031-12-14",30,305799.39049088984,0,0,0,0,{"$f":"IF(OR(D97=\"PG\",D97=0),0,E97*((1+$I$8)^-SUMIF(D$18:D97,\"PP\",J$18:J97)))","v":0.54596051708687998},1008.6609387387434,2289.618906481699,2203.9950771455224,85.623829336176769,85,0,3298.2798452204424,3383.2798452204424,304790.72955215111,{"$error":"#VALUE!"},3383.2798452204424,"2031-12-14",305799.39049088984,1008.6609387387434,2203.9950771455224,85.623829336176769,85,0,3383.2798452204424,null,{"$f":"IF(OR(D97=\"PG\",D97=0),0,E97*((1+$I$8)^-SUMIF(D$33:D97,\"PP\",J$33:J97)))","v":0.61135718884492107},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL97)","v":0.54596051708717841},552935.24971551599,-3136.0101987542912,3985.1831175887614,154.8218699180438,1003.9947887525141,85,1088.9947887525141,556071.25991427025]
[null,"",81,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G98=8,G98=1),Resolucion!$D$25,IF(D98=\"Pg\",0,1)),IF(D98=\"PG\",0,1))","v":1},14,1,2032,"2032-01-14",31,304790.72955215111,0,0,0,0,{"$f":"IF(OR(D98=\"PG\",D98=0),0,E98*((1+$I$8)^-SUMIF(D$18:D98,\"PP\",J$18:J98)))","v":0.54176838703337116},939.87217811156233,2358.4076671088801,2270.2215493597682,88.186117749111915,85,0,3298.2798452204424,3383.2798452204424,303850.85737403954,{"$error":"#VALUE!"},3383.2798452204424,"2032-01-14",304790.72955215111,939.87217811156233,2270.2215493597682,88.186117749111915,85,0,3383.2798452204424,null,{"$f":"IF(OR(D98=\"PG\",D98=0),0,E98*((1+$I$8)^-SUMIF(D$33:D98,\"PP\",J$33:J98)))","v":0.60666291377451786},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL98)","v":0.54176838703367125},556071.25991427025,-3298.7696843261065,4141.8745218791491,160.88995119947134,1003.9947887525141,85,1088.9947887525141,559370.02959859639]
[null,"",82,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G99=8,G99=1),Resolucion!$D$25,IF(D99=\"Pg\",0,1)),IF(D99=\"PG\",0,1))","v":1},14,2,2032,"2032-02-14",31,303850.85737403954,0,0,0,0,{"$f":"IF(OR(D99=\"PG\",D99=0),0,E99*((1+$I$8)^-SUMIF(D$18:D99,\"PP\",J$18:J99)))","v":0.53760844603719449},947.14471476061863,2351.1351304598238,2263.220949060908,87.914181398915687,85,0,3298.2798452204424,3383.2798452204424,302903.71265927894,{"$error":"#VALUE!"},3383.2798452204424,"2032-02-14",303850.85737403954,947.14471476061863,2263.220949060908,87.914181398915687,85,0,3383.2798452204424,null,{"$f":"IF(OR(D99=\"PG\",D99=0),0,E99*((1+$I$8)^-SUMIF(D$33:D99,\"PP\",J$33:J99)))","v":0.602004683456411},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL99)","v":0.53760844603749613},559370.02959859639,-3324.2948823102206,4166.4452758346124,161.84439522812218,1003.994788752514,85,1088.9947887525141,562694.32448090659]
[null,"",83,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G100=8,G100=1),Resolucion!$D$25,IF(D100=\"Pg\",0,1)),IF(D100=\"PG\",0,1))","v":1},14,3,2032,"2032-03-14",29,302903.71265927894,0,0,0,0,{"$f":"IF(OR(D100=\"PG\",D100=0),0,E100*((1+$I$8)^-SUMIF(D$18:D100,\"PP\",J$18:J100)))","v":0.53374581033642821},1106.1926222826337,2192.0872229378087,2110.1012847125821,81.985938225226519,85,0,3298.2798452204424,3383.2798452204424,301797.52003699628,{"$error":"#VALUE!"},3383.2798452204424,"2032-03-14",302903.71265927894,1106.1926222826337,2110.1012847125821,81.985938225226519,85,0,3383.2798452204424,null,{"$f":"IF(OR(D100=\"PG\",D100=0),0,E100*((1+$I$8)^-SUMIF(D$33:D100,\"PP\",J$33:J100)))","v":0.59767937049027797},29,6.96624437576987E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL100)","v":0.53374581033673085},562694.32448090659,-3068.1739815974634,3919.8661731927418,152.30259715723545,1003.994788752514,85,1088.9947887525141,565762.49846250401]
[null,"",84,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G101=8,G101=1),Resolucion!$D$25,IF(D101=\"Pg\",0,1)),IF(D101=\"PG\",0,1))","v":1},14,4,2032,"2032-04-14",31,301797.52003699628,0,0,0,0,{"$f":"IF(OR(D101=\"PG\",D101=0),0,E101*((1+$I$8)^-SUMIF(D$18:D101,\"PP\",J$18:J101)))","v":0.52964747028725268},963.03301466383164,2335.2468305566108,2247.9267480938706,87.32008246273999,85,0,3298.2798452204424,3383.2798452204424,300834.48702233244,{"$error":"#VALUE!"},3383.2798452204424,"2032-04-14",301797.52003699628,963.03301466383164,2247.9267480938706,87.32008246273999,85,0,3383.2798452204424,null,{"$f":"IF(OR(D101=\"PG\",D101=0),0,E101*((1+$I$8)^-SUMIF(D$33:D101,\"PP\",J$33:J101)))","v":0.59309011985222171},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL101)","v":0.52964747028755665},565762.49846250401,-3373.758485099409,4214.0593242992045,163.69394955271864,1003.9947887525142,85,1088.9947887525141,569136.25694760343]
[null,"",85,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G102=8,G102=1),Resolucion!$D$25,IF(D102=\"Pg\",0,1)),IF(D102=\"PG\",0,1))","v":1},14,5,2032,"2032-05-14",30,300834.48702233244,0,0,0,0,{"$f":"IF(OR(D102=\"PG\",D102=0),0,E102*((1+$I$8)^-SUMIF(D$18:D102,\"PP\",J$18:J102)))","v":0.52571129981459497},1045.8347762412227,2252.4450689792197,2168.2114126142183,84.233656365001352,85,0,3298.2798452204424,3383.2798452204424,299788.65224609122,{"$error":"#VALUE!"},3383.2798452204424,"2032-05-14",300834.48702233244,1045.8347762412227,2168.2114126142183,84.233656365001352,85,0,3383.2798452204424,null,{"$f":"IF(OR(D102=\"PG\",D102=0),0,E102*((1+$I$8)^-SUMIF(D$33:D102,\"PP\",J$33:J102)))","v":0.58868246391435564},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL102)","v":0.52571129981490017},569136.25694760343,-3257.3123779479383,4101.9490147574916,159.35815194296086,1003.9947887525141,85,1088.9947887525141,572393.56932555139]
[null,"",86,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G103=8,G103=1),Resolucion!$D$25,IF(D103=\"Pg\",0,1)),IF(D103=\"PG\",0,1))","v":1},14,6,2032,"2032-06-14",31,299788.65224609122,0,0,0,0,{"$f":"IF(OR(D103=\"PG\",D103=0),0,E103*((1+$I$8)^-SUMIF(D$18:D103,\"PP\",J$18:J103)))","v":0.52167465234568799},978.57721841057992,2319.7026268098625,2232.9637767612826,86.738850048580105,85,0,3298.2798452204424,3383.2798452204424,298810.07502768066,{"$error":"#VALUE!"},3383.2798452204424,"2032-06-14",299788.65224609122,978.57721841057992,2232.9637767612826,86.738850048580105,85,0,3383.2798452204424,null,{"$f":"IF(OR(D103=\"PG\",D103=0),0,E103*((1+$I$8)^-SUMIF(D$33:D103,\"PP\",J$33:J103)))","v":0.5841622955657052},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL103)","v":0.52167465234599475},572393.56932555139,-3425.0683408405339,4263.4505902039828,165.61253938906515,1003.9947887525141,85,1088.9947887525141,575818.63766639191]
[null,"",87,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G104=8,G104=1),Resolucion!$D$25,IF(D104=\"Pg\",0,1)),IF(D104=\"PG\",0,1))","v":1},14,7,2032,"2032-07-14",30,298810.07502768066,0,0,0,0,{"$f":"IF(OR(D104=\"PG\",D104=0),0,E104*((1+$I$8)^-SUMIF(D$18:D104,\"PP\",J$18:J104)))","v":0.51779773330407808},1060.9922033702383,2237.2876418502042,2153.6208208436969,83.666821006507277,85,0,3298.2798452204424,3383.2798452204424,297749.0828243104,{"$error":"#VALUE!"},3383.2798452204424,"2032-07-14",298810.07502768066,1060.9922033702383,2153.6208208436969,83.666821006507277,85,0,3383.2798452204424,null,{"$f":"IF(OR(D104=\"PG\",D104=0),0,E104*((1+$I$8)^-SUMIF(D$33:D104,\"PP\",J$33:J104)))","v":0.57982098836036999},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL104)","v":0.51779773330438594},575818.63766639191,-3307.3455229110014,4150.1110931193216,161.22921854419383,1003.9947887525141,85,1088.9947887525141,579125.98318930296]
[null,"",88,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G105=8,G105=1),Resolucion!$D$25,IF(D105=\"Pg\",0,1)),IF(D105=\"PG\",0,1))","v":1},14,8,2032,"2032-08-14",31,297749.0828243104,0,0,0,0,{"$f":"IF(OR(D105=\"PG\",D105=0),0,E105*((1+$I$8)^-SUMIF(D$18:D105,\"PP\",J$18:J105)))","v":0.51382184975300216},994.35898503122644,2303.920860189216,2217.7721255599959,86.148734629220286,85,0,3298.2798452204424,3383.2798452204424,296754.72383927921,{"$error":"#VALUE!"},3383.2798452204424,"2032-08-14",297749.0828243104,994.35898503122644,2217.7721255599959,86.148734629220286,85,0,3383.2798452204424,null,{"$f":"IF(OR(D105=\"PG\",D105=0),0,E105*((1+$I$8)^-SUMIF(D$33:D105,\"PP\",J$33:J105)))","v":0.57536886240091356},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL105)","v":0.51382184975331113},579125.98318930296,-3477.1623677742018,4313.5967053931008,167.560451133615,1003.9947887525141,85,1088.9947887525141,582603.14555707714]
[null,"",89,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G106=8,G106=1),Resolucion!$D$25,IF(D106=\"Pg\",0,1)),IF(D106=\"PG\",0,1))","v":1},14,9,2032,"2032-09-14",31,296754.72383927921,0,0,0,0,{"$f":"IF(OR(D106=\"PG\",D106=0),0,E106*((1+$I$8)^-SUMIF(D$18:D106,\"PP\",J$18:J106)))","v":0.50987649482149111},1002.0531293301756,2296.2267158902669,2210.3656824607115,85.861033429555533,85,0,3298.2798452204424,3383.2798452204424,295752.67070994904,{"$error":"#VALUE!"},3383.2798452204424,"2032-09-14",296754.72383927921,1002.0531293301756,2210.3656824607115,85.861033429555533,85,0,3383.2798452204424,null,{"$f":"IF(OR(D106=\"PG\",D106=0),0,E106*((1+$I$8)^-SUMIF(D$33:D106,\"PP\",J$33:J106)))","v":0.57095092186412555},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL106)","v":0.50987649482180153},582603.14555707714,-3504.0679314702847,4339.4962101107894,168.56651011200938,1003.9947887525141,85,1088.9947887525141,586107.21348854736]
[null,"",90,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G107=8,G107=1),Resolucion!$D$25,IF(D107=\"Pg\",0,1)),IF(D107=\"PG\",0,1))","v":1},14,10,2032,"2032-10-14",30,295752.67070994904,0,0,0,0,{"$f":"IF(OR(D107=\"PG\",D107=0),0,E107*((1+$I$8)^-SUMIF(D$18:D107,\"PP\",J$18:J107)))","v":0.50608725591031478},1083.8839780052363,2214.3958672152062,2131.5851194176512,82.810747797555152,85,0,3298.2798452204424,3383.2798452204424,294668.78673194384,{"$error":"#VALUE!"},3383.2798452204424,"2032-10-14",295752.67070994904,1083.8839780052363,2131.5851194176512,82.810747797555152,85,0,3383.2798452204424,null,{"$f":"IF(OR(D107=\"PG\",D107=0),0,E107*((1+$I$8)^-SUMIF(D$33:D107,\"PP\",J$33:J107)))","v":0.56670779735951982},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL107)","v":0.50608725591062609},586107.21348854736,-3384.3794165540276,4224.2641855321872,164.11001977435456,1003.9947887525142,85,1088.9947887525141,589491.59290510137]
[null,"",91,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G108=8,G108=1),Resolucion!$D$25,IF(D108=\"Pg\",0,1)),IF(D108=\"PG\",0,1))","v":1},14,11,2032,"2032-11-14",31,294668.78673194384,0,0,0,0,{"$f":"IF(OR(D108=\"PG\",D108=0),0,E108*((1+$I$8)^-SUMIF(D$18:D108,\"PP\",J$18:J108)))","v":0.50220129066411057},1018.1936795177589,2280.0861657026835,2194.828663409508,85.257502293175477,85,0,3298.2798452204424,3383.2798452204424,293650.59305242606,{"$error":"#VALUE!"},3383.2798452204424,"2032-11-14",294668.78673194384,1018.1936795177589,2194.828663409508,85.257502293175477,85,0,3383.2798452204424,null,{"$f":"IF(OR(D108=\"PG\",D108=0),0,E108*((1+$I$8)^-SUMIF(D$33:D108,\"PP\",J$33:J108)))","v":0.56235636037000114},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL108)","v":0.50220129066442287},589491.59290510137,-3557.3693132541966,4390.8045344620359,170.55956754467476,1003.9947887525141,85,1088.9947887525141,593048.96221835562]
[null,"",92,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G109=8,G109=1),Resolucion!$D$25,IF(D109=\"Pg\",0,1)),IF(D109=\"PG\",0,1))","v":1},14,12,2032,"2032-12-14",30,293650.59305242606,0,0,0,0,{"$f":"IF(OR(D109=\"PG\",D109=0),0,E109*((1+$I$8)^-SUMIF(D$18:D109,\"PP\",J$18:J109)))","v":0.49846909141359663},1099.6229130627303,2198.6569321577122,2116.4347661042548,82.222166053457457,85,0,3298.2798452204424,3383.2798452204424,292550.97013936331,{"$error":"#VALUE!"},3383.2798452204424,"2032-12-14",293650.59305242606,1099.6229130627303,2116.4347661042548,82.222166053457457,85,0,3383.2798452204424,null,{"$f":"IF(OR(D109=\"PG\",D109=0),0,E109*((1+$I$8)^-SUMIF(D$33:D109,\"PP\",J$33:J109)))","v":0.558177107895522},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL109)","v":0.49846909141390999},593048.96221835562,-3436.3545336734578,4274.2956130072998,166.05370941867199,1003.9947887525141,85,1088.9947887525141,596485.31675202912]
[null,"",93,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G110=8,G110=1),Resolucion!$D$25,IF(D110=\"Pg\",0,1)),IF(D110=\"PG\",0,1))","v":1},14,1,2033,"2033-01-14",31,292550.97013936331,0,0,0,0,{"$f":"IF(OR(D110=\"PG\",D110=0),0,E110*((1+$I$8)^-SUMIF(D$18:D110,\"PP\",J$18:J110)))","v":0.49464162185588928},1034.5809065728968,2263.6989386475457,2179.054191288481,84.64474735906461,85,0,3298.2798452204424,3383.2798452204424,291516.38923279045,{"$error":"#VALUE!"},3383.2798452204424,"2033-01-14",292550.97013936331,1034.5809065728968,2179.054191288481,84.64474735906461,85,0,3383.2798452204424,null,{"$f":"IF(OR(D110=\"PG\",D110=0),0,E110*((1+$I$8)^-SUMIF(D$33:D110,\"PP\",J$33:J110)))","v":0.55389117337103511},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL110)","v":0.49464162185620386},596485.31675202912,-3611.4853028266884,4442.8970066015136,172.58308497768914,1003.9947887525143,85,1088.9947887525143,600096.80205485586]
[null,"",94,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G111=8,G111=1),Resolucion!$D$25,IF(D111=\"Pg\",0,1)),IF(D111=\"PG\",0,1))","v":1},14,2,2033,"2033-02-14",31,291516.38923279045,0,0,0,0,{"$f":"IF(OR(D111=\"PG\",D111=0),0,E111*((1+$I$8)^-SUMIF(D$18:D111,\"PP\",J$18:J111)))","v":0.49084354132845015},1042.5862797871387,2255.6935654333038,2171.3481568165366,84.345408616767315,85,0,3298.2798452204424,3383.2798452204424,290473.80295300332,{"$error":"#VALUE!"},3383.2798452204424,"2033-02-14",291516.38923279045,1042.5862797871387,2171.3481568165366,84.345408616767315,85,0,3383.2798452204424,null,{"$f":"IF(OR(D111=\"PG\",D111=0),0,E111*((1+$I$8)^-SUMIF(D$33:D111,\"PP\",J$33:J111)))","v":0.54963814817673795},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL111)","v":0.49084354132876573},600096.80205485586,-3639.4302296305741,4469.7970103244634,173.6280080586248,1003.9947887525141,85,1088.9947887525141,603736.23228448641]
[null,"",95,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G112=8,G112=1),Resolucion!$D$25,IF(D112=\"Pg\",0,1)),IF(D112=\"PG\",0,1))","v":1},14,3,2033,"2033-03-14",28,290473.80295300332,0,0,0,0,{"$f":"IF(OR(D112=\"PG\",D112=0),0,E112*((1+$I$8)^-SUMIF(D$18:D112,\"PP\",J$18:J112)))","v":0.48743808973996655},1268.8682172810718,2029.4116279393706,1953.5011407687805,75.910487170590159,85,0,3298.2798452204424,3383.2798452204424,289204.93473572226,{"$error":"#VALUE!"},3383.2798452204424,"2033-03-14",290473.80295300332,1268.8682172810718,1953.5011407687805,75.910487170590159,85,0,3383.2798452204424,null,{"$f":"IF(OR(D112=\"PG\",D112=0),0,E112*((1+$I$8)^-SUMIF(D$33:D112,\"PP\",J$33:J112)))","v":0.54582478210955132},28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL112)","v":0.48743808974028285},603736.23228448641,-3214.0424922364236,4060.2608789542701,157.77640203466785,1003.9947887525143,85,1088.9947887525143,606950.27477672289]
[null,"",96,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G113=8,G113=1),Resolucion!$D$25,IF(D113=\"Pg\",0,1)),IF(D113=\"PG\",0,1))","v":1},14,4,2033,"2033-04-14",31,289204.93473572226,0,0,0,0,{"$f":"IF(OR(D113=\"PG\",D113=0),0,E113*((1+$I$8)^-SUMIF(D$18:D113,\"PP\",J$18:J113)))","v":0.48369532116738384},1060.4718369235675,2237.808008296875,2154.1313805145828,83.676627782292186,85,0,3298.2798452204424,3383.2798452204424,288144.46289879869,{"$error":"#VALUE!"},3383.2798452204424,"2033-04-14",289204.93473572226,1060.4718369235675,2154.1313805145828,83.676627782292186,85,0,3383.2798452204424,null,{"$f":"IF(OR(D113=\"PG\",D113=0),0,E113*((1+$I$8)^-SUMIF(D$33:D113,\"PP\",J$33:J113)))","v":0.54163369429016028},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL113)","v":0.48369532116770109},606950.27477672289,-3692.4609849862977,4520.8448275726896,175.6109461661222,1003.9947887525141,85,1088.9947887525141,610642.73576170916]
[null,"",97,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G114=8,G114=1),Resolucion!$D$25,IF(D114=\"Pg\",0,1)),IF(D114=\"PG\",0,1))","v":1},14,5,2033,"2033-05-14",30,288144.46289879869,0,0,0,0,{"$f":"IF(OR(D114=\"PG\",D114=0),0,E114*((1+$I$8)^-SUMIF(D$18:D114,\"PP\",J$18:J114)))","v":0.4801006523588851},1140.8490897436473,2157.4307554767952,2076.7503058663306,80.680449610464706,85,0,3298.2798452204424,3383.2798452204424,287003.61380905507,{"$error":"#VALUE!"},3383.2798452204424,"2033-05-14",288144.46289879869,1140.8490897436473,2076.7503058663306,80.680449610464706,85,0,3383.2798452204424,null,{"$f":"IF(OR(D114=\"PG\",D114=0),0,E114*((1+$I$8)^-SUMIF(D$33:D114,\"PP\",J$33:J114)))","v":0.53760844603719449},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL114)","v":0.48010065235920346},610642.73576170916,-3568.0848045433727,4401.0996272851489,170.97996601073777,1003.9947887525141,85,1088.9947887525141,614210.82056625257]
[null,"",98,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G115=8,G115=1),Resolucion!$D$25,IF(D115=\"Pg\",0,1)),IF(D115=\"PG\",0,1))","v":1},14,6,2033,"2033-06-14",31,287003.61380905507,0,0,0,0,{"$f":"IF(OR(D115=\"PG\",D115=0),0,E115*((1+$I$8)^-SUMIF(D$18:D115,\"PP\",J$18:J115)))","v":0.47641422392592497},1077.505203256092,2220.7746419643504,2137.734929703498,83.03971226085261,85,0,3298.2798452204424,3383.2798452204424,285926.10860579897,{"$error":"#VALUE!"},3383.2798452204424,"2033-06-14",287003.61380905507,1077.505203256092,2137.734929703498,83.03971226085261,85,0,3383.2798452204424,null,{"$f":"IF(OR(D115=\"PG\",D115=0),0,E115*((1+$I$8)^-SUMIF(D$33:D115,\"PP\",J$33:J115)))","v":0.53348044693631069},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL115)","v":0.47641422392624405},614210.82056625257,-3748.641587600368,4574.924712271687,177.7116640811949,1003.9947887525138,85,1088.9947887525138,617959.46215385292]
[null,"",99,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G116=8,G116=1),Resolucion!$D$25,IF(D116=\"Pg\",0,1)),IF(D116=\"PG\",0,1))","v":1},14,7,2033,"2033-07-14",30,285926.10860579897,0,0,0,0,{"$f":"IF(OR(D116=\"PG\",D116=0),0,E116*((1+$I$8)^-SUMIF(D$18:D116,\"PP\",J$18:J116)))","v":0.4728736659016331},1157.4586255650675,2140.821219655375,2060.7619092469408,80.059310408434015,85,0,3298.2798452204424,3383.2798452204424,284768.64998023392,{"$error":"#VALUE!"},3383.2798452204424,"2033-07-14",285926.10860579897,1157.4586255650675,2060.7619092469408,80.059310408434015,85,0,3383.2798452204424,null,{"$f":"IF(OR(D116=\"PG\",D116=0),0,E116*((1+$I$8)^-SUMIF(D$33:D116,\"PP\",J$33:J116)))","v":0.52951579100803448},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL116)","v":0.47287366590195301},617959.46215385292,-3622.8675006570365,4453.8336400090429,173.02864940050756,1003.994788752514,85,1088.9947887525141,621582.3296545099]
[null,"",100,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G117=8,G117=1),Resolucion!$D$25,IF(D117=\"Pg\",0,1)),IF(D117=\"PG\",0,1))","v":1},14,8,2033,"2033-08-14",31,284768.64998023392,0,0,0,0,{"$f":"IF(OR(D117=\"PG\",D117=0),0,E117*((1+$I$8)^-SUMIF(D$18:D117,\"PP\",J$18:J117)))","v":0.46924272951649582},1094.798891411725,2203.4809538087175,2121.0878910823276,82.393062726389971,85,0,3298.2798452204424,3383.2798452204424,283673.85108882218,{"$error":"#VALUE!"},3383.2798452204424,"2033-08-14",284768.64998023392,1094.798891411725,2121.0878910823276,82.393062726389971,85,0,3383.2798452204424,null,{"$f":"IF(OR(D117=\"PG\",D117=0),0,E117*((1+$I$8)^-SUMIF(D$33:D117,\"PP\",J$33:J117)))","v":0.52544993094706072},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL117)","v":0.46924272951681661},621582.3296545099,-3805.6808012846354,4629.8311026597839,179.84448737736565,1003.9947887525142,85,1088.9947887525141,625388.01045579452]
[null,"",101,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G118=8,G118=1),Resolucion!$D$25,IF(D118=\"Pg\",0,1)),IF(D118=\"PG\",0,1))","v":1},14,9,2033,"2033-09-14",31,283673.85108882218,0,0,0,0,{"$f":"IF(OR(D118=\"PG\",D118=0),0,E118*((1+$I$8)^-SUMIF(D$18:D118,\"PP\",J$18:J118)))","v":0.4656396730916601},1103.2702189460028,2195.0096262744396,2112.9333253606269,82.076300913812872,85,0,3298.2798452204424,3383.2798452204424,282570.5808698762,{"$error":"#VALUE!"},3383.2798452204424,"2033-09-14",283673.85108882218,1103.2702189460028,2112.9333253606269,82.076300913812872,85,0,3383.2798452204424,null,{"$f":"IF(OR(D118=\"PG\",D118=0),0,E118*((1+$I$8)^-SUMIF(D$33:D118,\"PP\",J$33:J118)))","v":0.52141529038570533},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL118)","v":0.46563967309198162},625388.01045579452,-3835.128372716702,4658.1775637800283,180.94559768918765,1003.9947887525141,85,1088.9947887525141,629223.13882851123]
[null,"",102,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G119=8,G119=1),Resolucion!$D$25,IF(D119=\"Pg\",0,1)),IF(D119=\"PG\",0,1))","v":1},14,10,2033,"2033-10-14",30,282570.5808698762,0,0,0,0,{"$f":"IF(OR(D119=\"PG\",D119=0),0,E119*((1+$I$8)^-SUMIF(D$18:D119,\"PP\",J$18:J119)))","v":0.46217918808051234},1182.5825466201732,2115.6972986002693,2036.5775359578795,79.119762642389603,85,0,3298.2798452204424,3383.2798452204424,281387.99832325603,{"$error":"#VALUE!"},3383.2798452204424,"2033-10-14",282570.5808698762,1182.5825466201732,2036.5775359578795,79.119762642389603,85,0,3383.2798452204424,null,{"$f":"IF(OR(D119=\"PG\",D119=0),0,E119*((1+$I$8)^-SUMIF(D$33:D119,\"PP\",J$33:J119)))","v":0.51754029883916697},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL119)","v":0.46217918808083447},629223.13882851123,-3707.2022896485892,4535.014599531738,176.18247886936504,1003.9947887525138,85,1088.9947887525138,632930.34111815982]
[null,"",103,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G120=8,G120=1),Resolucion!$D$25,IF(D120=\"Pg\",0,1)),IF(D120=\"PG\",0,1))","v":1},14,11,2033,"2033-11-14",31,281387.99832325603,0,0,0,0,{"$f":"IF(OR(D120=\"PG\",D120=0),0,E120*((1+$I$8)^-SUMIF(D$18:D120,\"PP\",J$18:J120)))","v":0.4586303686992193},1120.9576751757722,2177.3221700446702,2095.9072425310178,81.414927513652231,85,0,3298.2798452204424,3383.2798452204424,280267.04064808023,{"$error":"#VALUE!"},3383.2798452204424,"2033-11-14",281387.99832325603,1120.9576751757722,2095.9072425310178,81.414927513652231,85,0,3383.2798452204424,null,{"$f":"IF(OR(D120=\"PG\",D120=0),0,E120*((1+$I$8)^-SUMIF(D$33:D120,\"PP\",J$33:J120)))","v":0.51356639198553222},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL120)","v":0.45863036869954232},632930.34111815982,-3893.4893684337626,4714.356311825477,183.1278453607996,1003.994788752514,85,1088.9947887525141,636823.83048659354]
[null,"",104,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G121=8,G121=1),Resolucion!$D$25,IF(D121=\"Pg\",0,1)),IF(D121=\"PG\",0,1))","v":1},14,12,2033,"2033-12-14",30,280267.04064808023,0,0,0,0,{"$f":"IF(OR(D121=\"PG\",D121=0),0,E121*((1+$I$8)^-SUMIF(D$18:D121,\"PP\",J$18:J121)))","v":0.45522197459481845},1199.8298970324763,2098.4499481879661,2019.9751768076699,78.474771380296318,85,0,3298.2798452204424,3383.2798452204424,279067.21075104777,{"$error":"#VALUE!"},3383.2798452204424,"2033-12-14",280267.04064808023,1199.8298970324763,2019.9751768076699,78.474771380296318,85,0,3383.2798452204424,null,{"$f":"IF(OR(D121=\"PG\",D121=0),0,E121*((1+$I$8)^-SUMIF(D$33:D121,\"PP\",J$33:J121)))","v":0.50974973093967391},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL121)","v":0.45522197459514202},636823.83048659354,-3764.1111255188862,4589.7952417378037,178.31067253359646,1003.9947887525141,85,1088.9947887525141,640587.94161211245]
[null,"",105,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G122=8,G122=1),Resolucion!$D$25,IF(D122=\"Pg\",0,1)),IF(D122=\"PG\",0,1))","v":1},14,1,2034,"2034-01-14",31,279067.21075104777,0,0,0,0,{"$f":"IF(OR(D122=\"PG\",D122=0),0,E122*((1+$I$8)^-SUMIF(D$18:D122,\"PP\",J$18:J122)))","v":0.45172657582331205},1138.9154497185527,2159.3643955018897,2078.6209491924533,80.743446309436621,85,0,3298.2798452204424,3383.2798452204424,277928.29530132923,{"$error":"#VALUE!"},3383.2798452204424,"2034-01-14",279067.21075104777,1138.9154497185527,2078.6209491924533,80.743446309436621,85,0,3383.2798452204424,null,{"$f":"IF(OR(D122=\"PG\",D122=0),0,E122*((1+$I$8)^-SUMIF(D$33:D122,\"PP\",J$33:J122)))","v":0.50583564356529287},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL122)","v":0.45172657582363623},640587.94161211245,-3952.7422982821572,4771.3936425976544,185.34344443701696,1003.9947887525142,85,1088.9947887525141,644540.68391039455]
[null,"",106,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G123=8,G123=1),Resolucion!$D$25,IF(D123=\"Pg\",0,1)),IF(D123=\"PG\",0,1))","v":1},14,2,2034,"2034-02-14",31,277928.29530132923,0,0,0,0,{"$f":"IF(OR(D123=\"PG\",D123=0),0,E123*((1+$I$8)^-SUMIF(D$18:D123,\"PP\",J$18:J123)))","v":0.44825801629343648},1147.7281420624163,2150.5517031580262,2070.1377830520364,80.413920105989618,85,0,3298.2798452204424,3383.2798452204424,276780.56715926679,{"$error":"#VALUE!"},3383.2798452204424,"2034-02-14",277928.29530132923,1147.7281420624163,2070.1377830520364,80.413920105989618,85,0,3383.2798452204424,null,{"$f":"IF(OR(D123=\"PG\",D123=0),0,E123*((1+$I$8)^-SUMIF(D$33:D123,\"PP\",J$33:J123)))","v":0.50195161031167856},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL123)","v":0.44825801629376133},644540.68391039455,-3983.3278011813818,4800.8354853919263,186.48710454196959,1003.9947887525141,85,1088.9947887525141,648524.01171157591]
[null,"",107,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G124=8,G124=1),Resolucion!$D$25,IF(D124=\"Pg\",0,1)),IF(D124=\"PG\",0,1))","v":1},14,3,2034,"2034-03-14",28,276780.56715926679,0,0,0,0,{"$f":"IF(OR(D124=\"PG\",D124=0),0,E124*((1+$I$8)^-SUMIF(D$18:D124,\"PP\",J$18:J124)))","v":0.44514802126425557},1364.5367824370853,1933.7430627833571,1861.4110745668102,72.331988216546861,85,0,3298.2798452204424,3383.2798452204424,275416.03037682973,{"$error":"#VALUE!"},3383.2798452204424,"2034-03-14",276780.56715926679,1364.5367824370853,1861.4110745668102,72.331988216546861,85,0,3383.2798452204424,null,{"$f":"IF(OR(D124=\"PG\",D124=0),0,E124*((1+$I$8)^-SUMIF(D$33:D124,\"PP\",J$33:J124)))","v":0.49846909141359663},28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL124)","v":0.44514802126458097},648524.01171157591,-3526.9548424548775,4361.4686894826182,169.48094172477332,1003.994788752514,85,1088.9947887525141,652050.96655403078]
[null,"",108,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G125=8,G125=1),Resolucion!$D$25,IF(D125=\"Pg\",0,1)),IF(D125=\"PG\",0,1))","v":1},14,4,2034,"2034-04-14",31,275416.03037682973,0,0,0,0,{"$f":"IF(OR(D125=\"PG\",D125=0),0,E125*((1+$I$8)^-SUMIF(D$18:D125,\"PP\",J$18:J125)))","v":0.44172997483086335},1167.1675287801631,2131.1123164402793,2051.4252783191009,79.687038121178574,85,0,3298.2798452204424,3383.2798452204424,274248.86284804955,{"$error":"#VALUE!"},3383.2798452204424,"2034-04-14",275416.03037682973,1167.1675287801631,2051.4252783191009,79.687038121178574,85,0,3383.2798452204424,null,{"$f":"IF(OR(D125=\"PG\",D125=0),0,E125*((1+$I$8)^-SUMIF(D$33:D125,\"PP\",J$33:J125)))","v":0.49464162185588928},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL125)","v":0.44172997483118925},652050.96655403078,-4041.4408159536224,4856.7755250526407,188.66007965349604,1003.9947887525143,85,1088.9947887525143,656092.40736998443]
[null,"",109,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G126=8,G126=1),Resolucion!$D$25,IF(D126=\"Pg\",0,1)),IF(D126=\"PG\",0,1))","v":1},14,5,2034,"2034-05-14",30,274248.86284804955,0,0,0,0,{"$f":"IF(OR(D126=\"PG\",D126=0),0,E126*((1+$I$8)^-SUMIF(D$18:D126,\"PP\",J$18:J126)))","v":0.43844717904431102},1244.8899399952802,2053.3899052251622,1976.6002236288496,76.789681596312761,85,0,3298.2798452204424,3383.2798452204424,273003.97290805425,{"$error":"#VALUE!"},3383.2798452204424,"2034-05-14",274248.86284804955,1244.8899399952802,1976.6002236288496,76.789681596312761,85,0,3383.2798452204424,null,{"$f":"IF(OR(D126=\"PG\",D126=0),0,E126*((1+$I$8)^-SUMIF(D$33:D126,\"PP\",J$33:J126)))","v":0.49096560364430292},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL126)","v":0.43844717904463765},656092.40736998443,-3908.3811904866002,4728.6701051782484,183.70587406086574,1003.994788752514,85,1088.9947887525141,660000.78856047103]
[null,"",110,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G127=8,G127=1),Resolucion!$D$25,IF(D127=\"Pg\",0,1)),IF(D127=\"PG\",0,1))","v":1},14,6,2034,"2034-06-14",31,273003.97290805425,0,0,0,0,{"$f":"IF(OR(D127=\"PG\",D127=0),0,E127*((1+$I$8)^-SUMIF(D$18:D127,\"PP\",J$18:J127)))","v":0.43508058468698441},1185.8315309177151,2112.4483143027273,2033.4591648091709,78.989149493556567,85,0,3298.2798452204424,3383.2798452204424,271818.14137713652,{"$error":"#VALUE!"},3383.2798452204424,"2034-06-14",273003.97290805425,1185.8315309177151,2033.4591648091709,78.989149493556567,85,0,3383.2798452204424,null,{"$f":"IF(OR(D127=\"PG\",D127=0),0,E127*((1+$I$8)^-SUMIF(D$33:D127,\"PP\",J$33:J127)))","v":0.48719574923567588},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL127)","v":0.43508058468731148},660000.78856047103,-4102.9548954654529,4915.989456063975,190.96022815399189,1003.9947887525141,85,1088.9947887525141,664103.74345593643]
[null,"",111,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G128=8,G128=1),Resolucion!$D$25,IF(D128=\"Pg\",0,1)),IF(D128=\"PG\",0,1))","v":1},14,7,2034,"2034-07-14",30,271818.14137713652,0,0,0,0,{"$f":"IF(OR(D128=\"PG\",D128=0),0,E128*((1+$I$8)^-SUMIF(D$18:D128,\"PP\",J$18:J128)))","v":0.43184720503968282},1263.0895375394721,2035.1903076809701,1959.0812280965029,76.109079584467224,85,0,3298.2798452204424,3383.2798452204424,270555.05183959706,{"$error":"#VALUE!"},3383.2798452204424,"2034-07-14",271818.14137713652,1263.0895375394721,1959.0812280965029,76.109079584467224,85,0,3383.2798452204424,null,{"$f":"IF(OR(D128=\"PG\",D128=0),0,E128*((1+$I$8)^-SUMIF(D$33:D128,\"PP\",J$33:J128)))","v":0.48357506636617054},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL128)","v":0.43184720504001034},664103.74345593643,-3968.364653956326,4786.410394543941,185.94904816489895,1003.994788752514,85,1088.9947887525141,668072.10810989281]
[null,"",112,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G129=8,G129=1),Resolucion!$D$25,IF(D129=\"Pg\",0,1)),IF(D129=\"PG\",0,1))","v":1},14,8,2034,"2034-08-14",31,270555.05183959706,0,0,0,0,{"$f":"IF(OR(D129=\"PG\",D129=0),0,E129*((1+$I$8)^-SUMIF(D$18:D129,\"PP\",J$18:J129)))","v":0.42853128824696274},1204.7807759701491,2093.4990692502934,2015.2184742525333,78.280594997760133,85,0,3298.2798452204424,3383.2798452204424,269350.27106362692,{"$error":"#VALUE!"},3383.2798452204424,"2034-08-14",270555.05183959706,1204.7807759701491,2015.2184742525333,78.280594997760133,85,0,3383.2798452204424,null,{"$f":"IF(OR(D129=\"PG\",D129=0),0,E129*((1+$I$8)^-SUMIF(D$33:D129,\"PP\",J$33:J129)))","v":0.47986195982202373},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL129)","v":0.42853128824729075},668072.10810989281,-4165.4090978521599,4976.1083566610841,193.29552994358991,1003.9947887525142,85,1088.9947887525141,672237.517207745]
[null,"",113,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G130=8,G130=1),Resolucion!$D$25,IF(D130=\"Pg\",0,1)),IF(D130=\"PG\",0,1))","v":1},14,9,2034,"2034-09-14",31,269350.27106362692,0,0,0,0,{"$f":"IF(OR(D130=\"PG\",D130=0),0,E130*((1+$I$8)^-SUMIF(D$18:D130,\"PP\",J$18:J130)))","v":0.42524083255263068},1214.1031205946338,2084.1767246258087,2006.2447128658905,77.932011759917955,85,0,3298.2798452204424,3383.2798452204424,268136.16794303228,{"$error":"#VALUE!"},3383.2798452204424,"2034-09-14",269350.27106362692,1214.1031205946338,2006.2447128658905,77.932011759917955,85,0,3383.2798452204424,null,{"$f":"IF(OR(D130=\"PG\",D130=0),0,E130*((1+$I$8)^-SUMIF(D$33:D130,\"PP\",J$33:J130)))","v":0.47617736417756351},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL130)","v":0.42524083255295925},672237.517207745,-4197.6401724896796,5007.1342395996435,194.50072164255056,1003.9947887525145,85,1088.9947887525145,676435.15738023468]
[null,"",114,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G131=8,G131=1),Resolucion!$D$25,IF(D131=\"Pg\",0,1)),IF(D131=\"PG\",0,1))","v":1},14,10,2034,"2034-10-14",30,268136.16794303228,0,0,0,0,{"$f":"IF(OR(D131=\"PG\",D131=0),0,E131*((1+$I$8)^-SUMIF(D$18:D131,\"PP\",J$18:J131)))","v":0.4220805787937405},1290.6576630820232,2007.6221821384192,1932.5440551154859,75.078127022933359,85,0,3298.2798452204424,3383.2798452204424,266845.51027995028,{"$error":"#VALUE!"},3383.2798452204424,"2034-10-14",268136.16794303228,1290.6576630820232,1932.5440551154859,75.078127022933359,85,0,3383.2798452204424,null,{"$f":"IF(OR(D131=\"PG\",D131=0),0,E131*((1+$I$8)^-SUMIF(D$33:D131,\"PP\",J$33:J131)))","v":0.47263856641910906},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL131)","v":0.42208057879406935},676435.15738023468,-4060.6939369526117,4875.2868816414748,189.40184406365117,1003.9947887525143,85,1088.9947887525143,680495.85131718731]
[null,"",115,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G132=8,G132=1),Resolucion!$D$25,IF(D132=\"Pg\",0,1)),IF(D132=\"PG\",0,1))","v":1},14,11,2034,"2034-11-14",31,266845.51027995028,0,0,0,0,{"$f":"IF(OR(D132=\"PG\",D132=0),0,E132*((1+$I$8)^-SUMIF(D$18:D132,\"PP\",J$18:J132)))","v":0.41883965454375122},1233.4844418217481,2064.7954033986944,1987.5881024255095,77.207300973184957,85,0,3298.2798452204424,3383.2798452204424,265612.02583812852,{"$error":"#VALUE!"},3383.2798452204424,"2034-11-14",266845.51027995028,1233.4844418217481,1987.5881024255095,77.207300973184957,85,0,3383.2798452204424,null,{"$f":"IF(OR(D132=\"PG\",D132=0),0,E132*((1+$I$8)^-SUMIF(D$33:D132,\"PP\",J$33:J132)))","v":0.46900943523338706},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL132)","v":0.41883965454408056},680495.85131718731,-4261.5414548871913,5068.6461106615252,196.89013297818036,1003.9947887525143,85,1088.9947887525143,684757.39277207444]
[null,"",116,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G133=8,G133=1),Resolucion!$D$25,IF(D133=\"Pg\",0,1)),IF(D133=\"PG\",0,1))","v":1},14,12,2034,"2034-12-14",30,265612.02583812852,0,0,0,0,{"$f":"IF(OR(D133=\"PG\",D133=0),0,E133*((1+$I$8)^-SUMIF(D$18:D133,\"PP\",J$18:J133)))","v":0.41572697229097061},1309.5567311173022,1988.7231141031402,1914.3517468695695,74.371367233570808,85,0,3298.2798452204424,3383.2798452204424,264302.46910701122,{"$error":"#VALUE!"},3383.2798452204424,"2034-12-14",265612.02583812852,1309.5567311173022,1914.3517468695695,74.371367233570808,85,0,3383.2798452204424,null,{"$f":"IF(OR(D133=\"PG\",D133=0),0,E133*((1+$I$8)^-SUMIF(D$33:D133,\"PP\",J$33:J133)))","v":0.46552390722857601},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL133)","v":0.41572697229130035},684757.39277207444,-4123.0052040442806,4935.2679228234629,191.73206997333165,1003.9947887525138,85,1088.9947887525138,688880.39797611872]
[null,"",117,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G134=8,G134=1),Resolucion!$D$25,IF(D134=\"Pg\",0,1)),IF(D134=\"PG\",0,1))","v":1},14,1,2035,"2035-01-14",31,264302.46910701122,0,0,0,0,{"$f":"IF(OR(D134=\"PG\",D134=0),0,E134*((1+$I$8)^-SUMIF(D$18:D134,\"PP\",J$18:J134)))","v":0.41253483388525902},1253.1619687886787,2045.1178764317635,1968.6463620379379,76.47151439382553,85,0,3298.2798452204424,3383.2798452204424,263049.30713822256,{"$error":"#VALUE!"},3383.2798452204424,"2035-01-14",264302.46910701122,1253.1619687886787,1968.6463620379379,76.47151439382553,85,0,3383.2798452204424,null,{"$f":"IF(OR(D134=\"PG\",D134=0),0,E134*((1+$I$8)^-SUMIF(D$33:D134,\"PP\",J$33:J134)))","v":0.46194940559147479},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL134)","v":0.41253483388558904},688880.39797611872,-4326.4193439053761,5131.0980708464285,199.31606181146179,1003.9947887525143,85,1088.9947887525143,693206.81732002413]
[null,"",118,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G135=8,G135=1),Resolucion!$D$25,IF(D135=\"Pg\",0,1)),IF(D135=\"PG\",0,1))","v":1},14,2,2035,"2035-02-14",31,263049.30713822256,0,0,0,0,{"$f":"IF(OR(D135=\"PG\",D135=0),0,E135*((1+$I$8)^-SUMIF(D$18:D135,\"PP\",J$18:J135)))","v":0.40936720615188871},1262.8586770831307,2035.4211681373115,1959.3122352731168,76.108932864194728,85,0,3298.2798452204424,3383.2798452204424,261786.44846113943,{"$error":"#VALUE!"},3383.2798452204424,"2035-02-14",263049.30713822256,1262.8586770831307,1959.3122352731168,76.108932864194728,85,0,3383.2798452204424,null,{"$f":"IF(OR(D135=\"PG\",D135=0),0,E135*((1+$I$8)^-SUMIF(D$33:D135,\"PP\",J$33:J135)))","v":0.4584023505833334},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL135)","v":0.409367206152219},693206.81732002413,-4359.8962825471363,5163.3232321580372,200.56783914161315,1003.9947887525141,85,1088.9947887525141,697566.71360257128]
[null,"",119,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G136=8,G136=1),Resolucion!$D$25,IF(D136=\"Pg\",0,1)),IF(D136=\"PG\",0,1))","v":1},14,3,2035,"2035-03-14",28,261786.44846113943,0,0,0,0,{"$f":"IF(OR(D136=\"PG\",D136=0),0,E136*((1+$I$8)^-SUMIF(D$18:D136,\"PP\",J$18:J136)))","v":0.4065270339074093},1469.2940394679581,1828.9858057524843,1760.5722805556566,68.413525196827791,85,0,3298.2798452204424,3383.2798452204424,260317.15442167147,{"$error":"#VALUE!"},3383.2798452204424,"2035-03-14",261786.44846113943,1469.2940394679581,1760.5722805556566,68.413525196827791,85,0,3383.2798452204424,null,{"$f":"IF(OR(D136=\"PG\",D136=0),0,E136*((1+$I$8)^-SUMIF(D$33:D136,\"PP\",J$33:J136)))","v":0.45522197459481845},28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL136)","v":0.40652703390773987},697566.71360257128,-3869.5944487509746,4691.291803018059,182.29743448542965,1003.9947887525141,85,1088.9947887525141,701436.30805132224]
[null,"",120,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G137=8,G137=1),Resolucion!$D$25,IF(D137=\"Pg\",0,1)),IF(D137=\"PG\",0,1))","v":1},14,4,2035,"2035-04-14",31,260317.15442167147,0,0,0,0,{"$f":"IF(OR(D137=\"PG\",D137=0),0,E137*((1+$I$8)^-SUMIF(D$18:D137,\"PP\",J$18:J137)))","v":0.40340553676050872},1283.9995100864653,2014.2803351339771,1938.9619051224261,75.31843001155103,85,0,3298.2798452204424,3383.2798452204424,259033.15491158501,{"$error":"#VALUE!"},3383.2798452204424,"2035-04-14",260317.15442167147,1283.9995100864653,1938.9619051224261,75.31843001155103,85,0,3383.2798452204424,null,{"$f":"IF(OR(D137=\"PG\",D137=0),0,E137*((1+$I$8)^-SUMIF(D$33:D137,\"PP\",J$33:J137)))","v":0.45172657582331205},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL137)","v":0.40340553676083951},701436.30805132224,-4423.5743808462976,5224.6202644723116,202.94890512650002,1003.9947887525141,85,1088.9947887525141,705859.88243216858]
[null,"",121,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G138=8,G138=1),Resolucion!$D$25,IF(D138=\"Pg\",0,1)),IF(D138=\"PG\",0,1))","v":1},14,5,2035,"2035-05-14",30,259033.15491158501,0,0,0,0,{"$f":"IF(OR(D138=\"PG\",D138=0),0,E138*((1+$I$8)^-SUMIF(D$18:D138,\"PP\",J$18:J138)))","v":0.40040755593102956},1358.814864799441,1939.4649804210014,1866.9356970468355,72.529283374165999,85,0,3298.2798452204424,3383.2798452204424,257674.34004678557,{"$error":"#VALUE!"},3383.2798452204424,"2035-05-14",259033.15491158501,1358.814864799441,1866.9356970468355,72.529283374165999,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL138)","v":0.40040755593136057},705859.88243216858,-4281.0063669047586,5087.3603885792027,197.64076707807021,1003.9947887525143,85,1088.9947887525143,710140.88879907329]
[null,"",122,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G139=8,G139=1),Resolucion!$D$25,IF(D139=\"Pg\",0,1)),IF(D139=\"PG\",0,1))","v":1},14,6,2035,"2035-06-14",31,257674.34004678557,0,0,0,0,{"$f":"IF(OR(D139=\"PG\",D139=0),0,E139*((1+$I$8)^-SUMIF(D$18:D139,\"PP\",J$18:J139)))","v":0.39733304688442883},1304.4490614676206,1993.8307837528221,1919.2770080337266,74.553775719095412,85,0,3298.2798452204424,3383.2798452204424,256369.89098531794,{"$error":"#VALUE!"},3383.2798452204424,"2035-06-14",257674.34004678557,1304.4490614676206,1919.2770080337266,74.553775719095412,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL139)","v":0.39733304688476012},710140.88879907329,-4490.9286274949045,5289.4559857579397,205.46743048947857,1003.9947887525138,85,1088.9947887525138,714631.81742656825]
[null,"",123,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G140=8,G140=1),Resolucion!$D$25,IF(D140=\"Pg\",0,1)),IF(D140=\"PG\",0,1))","v":1},14,7,2035,"2035-07-14",30,256369.89098531794,0,0,0,0,{"$f":"IF(OR(D140=\"PG\",D140=0),0,E140*((1+$I$8)^-SUMIF(D$18:D140,\"PP\",J$18:J140)))","v":0.39438019485606091},1378.7555828915963,1919.5242623288461,1847.7406928540238,71.783569474822301,85,0,3298.2798452204424,3383.2798452204424,254991.13540242633,{"$error":"#VALUE!"},3383.2798452204424,"2035-07-14",256369.89098531794,1378.7555828915963,1847.7406928540238,71.783569474822301,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL140)","v":0.39438019485639247},714631.81742656825,-4346.6846803159306,5150.5825601919787,200.09690887646562,1003.9947887525137,85,1088.9947887525136,718978.50210688415]
[null,"",124,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G141=8,G141=1),Resolucion!$D$25,IF(D141=\"Pg\",0,1)),IF(D141=\"PG\",0,1))","v":1},14,8,2035,"2035-08-14",31,254991.13540242633,0,0,0,0,{"$f":"IF(OR(D141=\"PG\",D141=0),0,E141*((1+$I$8)^-SUMIF(D$18:D141,\"PP\",J$18:J141)))","v":0.39135196659481902},1325.2111444055672,1973.0687008148755,1899.2912656395365,73.777435175339008,85,0,3298.2798452204424,3383.2798452204424,253665.92425802076,{"$error":"#VALUE!"},3383.2798452204424,"2035-08-14",254991.13540242633,1325.2111444055672,1899.2912656395365,73.777435175339008,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL141)","v":0.39135196659515081},718978.50210688415,-4559.3122525963308,5355.2825947423444,208.02444660650053,1003.9947887525141,85,1088.9947887525141,723537.81435948052]
[null,"",125,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G142=8,G142=1),Resolucion!$D$25,IF(D142=\"Pg\",0,1)),IF(D142=\"PG\",0,1))","v":1},14,9,2035,"2035-09-14",31,253665.92425802076,0,0,0,0,{"$f":"IF(OR(D142=\"PG\",D142=0),0,E142*((1+$I$8)^-SUMIF(D$18:D142,\"PP\",J$18:J142)))","v":0.38834699043021353},1335.4653543288691,1962.8144908915733,1889.4204834740099,73.394007417563373,85,0,3298.2798452204424,3383.2798452204424,252330.45890369191,{"$error":"#VALUE!"},3383.2798452204424,"2035-09-14",253665.92425802076,1335.4653543288691,1889.4204834740099,73.394007417563373,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL142)","v":0.38834699043054527},723537.81435948052,-4594.5912684281657,5389.2424495624473,209.34360761823214,1003.9947887525137,85,1088.9947887525136,728132.40562790865]
[null,"",126,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G143=8,G143=1),Resolucion!$D$25,IF(D143=\"Pg\",0,1)),IF(D143=\"PG\",0,1))","v":1},14,10,2035,"2035-10-14",30,252330.45890369191,0,0,0,0,{"$f":"IF(OR(D143=\"PG\",D143=0),0,E143*((1+$I$8)^-SUMIF(D$18:D143,\"PP\",J$18:J143)))","v":0.38546091989720799},1409.0001169002908,1889.2797283201517,1818.6271998281679,70.652528491983816,85,0,3298.2798452204424,3383.2798452204424,250921.45878679163,{"$error":"#VALUE!"},3383.2798452204424,"2035-10-14",252330.45890369191,1409.0001169002908,1818.6271998281679,70.652528491983816,85,0,3383.2798452204424,null,-2.6007325947721256,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL143)","v":0.38546091989753994},728132.40562790865,-4447.7679491373365,5247.8856643170657,203.87707357278475,1003.994788752514,85,1088.9947887525141,732580.17357704602]
[null,"",127,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G144=8,G144=1),Resolucion!$D$25,IF(D144=\"Pg\",0,1)),IF(D144=\"PG\",0,1))","v":1},14,11,2035,"2035-11-14",31,250921.45878679163,0,0,0,0,{"$f":"IF(OR(D144=\"PG\",D144=0),0,E144*((1+$I$8)^-SUMIF(D$18:D144,\"PP\",J$18:J144)))","v":0.38250117783495008},1356.70146088294,1941.5783843375025,1868.9784422629364,72.599942074566187,85,0,3298.2798452204424,3383.2798452204424,249564.75732590869,{"$error":"#VALUE!"},3383.2798452204424,"2035-11-14",250921.45878679163,1356.70146088294,1868.9784422629364,72.599942074566187,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL144)","v":0.38250117783528204},732580.17357704602,-4664.5591750596896,5456.594100260395,211.95986355180887,1003.9947887525143,85,1088.9947887525143,737244.73275210569]
[null,"",128,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G145=8,G145=1),Resolucion!$D$25,IF(D145=\"Pg\",0,1)),IF(D145=\"PG\",0,1))","v":1},14,12,2035,"2035-12-14",30,249564.75732590869,0,0,0,0,{"$f":"IF(OR(D145=\"PG\",D145=0),0,E145*((1+$I$8)^-SUMIF(D$18:D145,\"PP\",J$18:J145)))","v":0.37965855151005834},1429.7078188090927,1868.5720264113497,1798.6938943611337,69.878132050216024,85,0,3298.2798452204424,3383.2798452204424,248135.04950709961,{"$error":"#VALUE!"},3383.2798452204424,"2035-12-14",249564.75732590869,1429.7078188090927,1798.6938943611337,69.878132050216024,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL145)","v":0.37965855151039057},737244.73275210569,-4515.9948884785681,5313.5611520635603,206.42852516752203,1003.9947887525142,85,1088.9947887525141,741760.72764058423]
[null,{"$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$25,IF(D146=\"Pg\",0,1)),IF(D146=\"PG\",0,1))","v":1},14,1,2036,"2036-01-14",31,248135.04950709961,{"$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$18:J146)))","v":0.37674336263825298},{"$f":"+IF(D146=\"PG\",0,X146-SUM(R146,U146,V146))","v":1378.2621199573969},{"$f":"S146+T146","v":1920.0177252630456},{"$f":"IF(OR(D146=\"PG\",D146=0),0,IF(O130>=0,K146*((1+$I$6)^J146-1),K146*((1+$I$6)^(J146+O130)-1)))","v":1848.2239842733916},{"$f":"IF(OR(D146=\"PG\",D146=0),0,IF(O130>=0,K146*((1+$I$7)^30-1)*J146/30,K146*((1+$I$7)^(30+O130)-1)*J146/30))","v":71.793740989653955},{"$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$10)","v":3298.2798452204424},{"$f":"IF(OR(D146=\"PG\",D146=0),0,W146+U146+V146)","v":3383.2798452204424},{"$f":"+K146+N146+O146+M146-Q146","v":246756.78738714222},{"$error":"#VALUE!"},{"$f":"+X146","v":3383.2798452204424},{"$f":"+I146","v":"2036-01-14"},{"$f":"+K146","v":248135.04950709961},{"$f":"+Q146","v":1378.2621199573969},{"$f":"+IF(D146=\"PG\",M146,S146)","v":1848.2239842733916},{"$f":"+IF(D146=\"PG\",N146,T146)","v":71.793740989653955},{"$f":"+IF(D146=\"PG\",O146,U146)","v":85},0,{"$f":"+X146","v":3383.2798452204424},null,null,{"$f":"+J146","v":31},{"$f":"+(1+$S$6)^(AL146/360)-1","v":7.4484599734891965E-3},{"$f":"+$R$7*AL146/30","v":2.8933333332903377E-4},{"$f":"1/(1+$R$10)^SUM($AL$18:AL146)","v":0.3767433626385851},741760.72764058423,{"$f":"+$AR$13-AR146-AS146","v":-4735.5964048454189},{"$f":"+AP146*AM146","v":5524.9750897371132},{"$f":"+AP146*AN146","v":214.61610386081978},{"$f":"+AQ146+AR146+AS146","v":1003.9947887525141},{"$f":"+U146","v":85},{"$f":"+AT146+AU146","v":1088.9947887525141},{"$f":"+AP146-AQ146","v":746496.3240454297}]
[null,"",{"$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":14},{"$f":"IF(G146=12,1,G146+1)","v":2},{"$f":"IF(G146=12,H146+1,H146)","v":2036},{"$f":"DATE(H147,G147,F147)","v":"2036-02-14"},{"$f":"+I147-I146","v":31},{"$f":"+Y146","v":246756.78738714222},0,0,0,0,{"$f":"IF(OR(D147=\"PG\",D147=0),0,E147*((1+$I$8)^-SUMIF(D$18:D147,\"PP\",J$18:J147)))","v":0.37385055789588267},1388.9268273642442,1909.3530178561982,1837.9580540399127,71.394963816285525,85,0,3298.2798452204424,3383.2798452204424,245367.86055977797,{"$f":"YEAR(I147-$Z$17)-1900","v":{"$error":"#VALUE!"}},3383.2798452204424,"2036-02-14",246756.78738714222,1388.9268273642442,1837.9580540399127,71.394963816285525,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL147)","v":0.37385055789621507},{"$f":"+AW146","v":746496.3240454297},-4772.2394710106246,5560.2479900092039,215.98626975393472,1003.9947887525141,85,1088.9947887525141,751268.56351644034]
[null,"",131,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G148=8,G148=1),Resolucion!$D$25,IF(D148=\"Pg\",0,1)),IF(D148=\"PG\",0,1))","v":1},14,3,2036,"2036-03-14",29,245367.86055977797,0,0,0,0,{"$f":"IF(OR(D148=\"PG\",D148=0),0,E148*((1+$I$8)^-SUMIF(D$18:D148,\"PP\",J$18:J148)))","v":0.37116449795332723},1522.5744656772893,1775.7053795431532,1709.2924786192934,66.412900923859667,85,0,3298.2798452204424,3383.2798452204424,243845.28609410068,{"$error":"#VALUE!"},3383.2798452204424,"2036-03-14",245367.86055977797,1522.5744656772893,1709.2924786192934,66.412900923859667,85,0,3383.2798452204424,null,null,29,6.96624437576987E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL148)","v":0.37116449795365941},751268.56351644034,-4432.8689743920258,5233.5204052891122,203.34335785542811,1003.9947887525145,85,1088.9947887525145,755701.43249083241]
[null,"",132,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G149=8,G149=1),Resolucion!$D$25,IF(D149=\"Pg\",0,1)),IF(D149=\"PG\",0,1))","v":1},14,4,2036,"2036-04-14",31,243845.28609410068,0,0,0,0,{"$f":"IF(OR(D149=\"PG\",D149=0),0,E149*((1+$I$8)^-SUMIF(D$18:D149,\"PP\",J$18:J149)))","v":0.36831453023960331},1411.4554225823338,1886.8244226381087,1816.2718531959306,70.55256944217804,85,0,3298.2798452204424,3383.2798452204424,242433.83067151834,{"$error":"#VALUE!"},3383.2798452204424,"2036-04-14",243845.28609410068,1411.4554225823338,1816.2718531959306,70.55256944217804,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL149)","v":0.36831453023993549},755701.43249083241,-4843.4666975279979,5628.8118718164133,218.64961446409833,1003.9947887525137,85,1088.9947887525136,760544.89918836043]
[null,"",133,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G150=8,G150=1),Resolucion!$D$25,IF(D150=\"Pg\",0,1)),IF(D150=\"PG\",0,1))","v":1},14,5,2036,"2036-05-14",30,242433.83067151834,0,0,0,0,{"$f":"IF(OR(D150=\"PG\",D150=0),0,E150*((1+$I$8)^-SUMIF(D$18:D150,\"PP\",J$18:J150)))","v":0.36557733453885966},1483.0993722141438,1815.1804730062986,1747.2990004192823,67.881472587016404,85,0,3298.2798452204424,3383.2798452204424,240950.7312993042,{"$error":"#VALUE!"},3383.2798452204424,"2036-05-14",242433.83067151834,1483.0993722141438,1747.2990004192823,67.881472587016404,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL150)","v":0.36557733453919194},760544.89918836043,-4690.4507679065173,5481.4929848894553,212.95257176957639,1003.9947887525144,85,1088.9947887525145,765235.34995626693]
[null,"",134,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G151=8,G151=1),Resolucion!$D$25,IF(D151=\"Pg\",0,1)),IF(D151=\"PG\",0,1))","v":1},14,6,2036,"2036-06-14",31,240950.7312993042,0,0,0,0,{"$f":"IF(OR(D151=\"PG\",D151=0),0,E151*((1+$I$8)^-SUMIF(D$18:D151,\"PP\",J$18:J151)))","v":0.36277026757515457},1433.8528892997285,1864.4269559207139,1794.7118776658178,69.715078254896042,85,0,3298.2798452204424,3383.2798452204424,239516.87841000446,{"$error":"#VALUE!"},3383.2798452204424,"2036-06-14",240950.7312993042,1433.8528892997285,1794.7118776658178,69.715078254896042,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL151)","v":0.36277026757548697},765235.34995626693,-4917.2381802797936,5699.8248744482516,221.40809458405639,1003.9947887525144,85,1088.9947887525145,770152.58813654678]
[null,"",135,{"$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$25,IF(D152=\"Pg\",0,1)),IF(D152=\"PG\",0,1))","v":1},14,7,2036,"2036-07-14",30,239516.87841000446,0,0,0,0,{"$f":"IF(OR(D152=\"PG\",D152=0),0,E152*((1+$I$8)^-SUMIF(D$18:D152,\"PP\",J$18:J152)))","v":0.3600742750599577},1504.9395368938237,1793.3403083266187,1726.2755823728141,67.064725953804654,85,0,3298.2798452204424,3383.2798452204424,238011.93887311063,{"$error":"#VALUE!"},3383.2798452204424,"2036-07-14",239516.87841000446,1504.9395368938237,1726.2755823728141,67.064725953804654,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL152)","v":0.36007427506028988},770152.58813654678,-4762.3866413824271,5550.7387054599121,215.6427246750286,1003.9947887525136,85,1088.9947887525136,774914.97477792925]
[null,"",136,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G153=8,G153=1),Resolucion!$D$25,IF(D153=\"Pg\",0,1)),IF(D153=\"PG\",0,1))","v":1},14,8,2036,"2036-08-14",31,238011.93887311063,0,0,0,0,{"$f":"IF(OR(D153=\"PG\",D153=0),0,E153*((1+$I$8)^-SUMIF(D$18:D153,\"PP\",J$18:J153)))","v":0.35730946305848094},1456.5926576652573,1841.6871875551851,1772.8223999089219,68.864787646263323,85,0,3298.2798452204424,3383.2798452204424,236555.34621544537,{"$error":"#VALUE!"},3383.2798452204424,"2036-08-14",238011.93887311063,1456.5926576652573,1772.8223999089219,68.864787646263323,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL153)","v":0.35730946305881311},774914.97477792925,-4992.1371164373641,5771.9231724907959,224.20873269908239,1003.9947887525142,85,1088.9947887525141,779907.11189436656]
[null,"",137,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G154=8,G154=1),Resolucion!$D$25,IF(D154=\"Pg\",0,1)),IF(D154=\"PG\",0,1))","v":1},14,9,2036,"2036-09-14",31,236555.34621544537,0,0,0,0,{"$f":"IF(OR(D154=\"PG\",D154=0),0,E154*((1+$I$8)^-SUMIF(D$18:D154,\"PP\",J$18:J154)))","v":0.35456588052529175},1467.8634705825002,1830.4163746379422,1761.9730278006239,68.443346837318444,85,0,3298.2798452204424,3383.2798452204424,235087.48274486288,{"$error":"#VALUE!"},3383.2798452204424,"2036-09-14",236555.34621544537,1467.8634705825002,1761.9730278006239,68.443346837318444,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL154)","v":0.35456588052562388},779907.11189436656,-5030.7652416036526,5809.1069059847496,225.65312437141679,1003.9947887525137,85,1088.9947887525136,784937.87713597016]
[null,"",138,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G155=8,G155=1),Resolucion!$D$25,IF(D155=\"Pg\",0,1)),IF(D155=\"PG\",0,1))","v":1},14,10,2036,"2036-10-14",30,235087.48274486288,0,0,0,0,{"$f":"IF(OR(D155=\"PG\",D155=0),0,E155*((1+$I$8)^-SUMIF(D$18:D155,\"PP\",J$18:J155)))","v":0.35193086038863625},1538.1038543338166,1760.1759908866259,1694.3514957190425,65.824495167583436,85,0,3298.2798452204424,3383.2798452204424,233549.37889052907,{"$error":"#VALUE!"},3383.2798452204424,"2036-10-14",235087.48274486288,1538.1038543338166,1694.3514957190425,65.824495167583436,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL155)","v":0.35193086038896826},784937.87713597016,-4873.0888804435745,5657.3010636012832,219.78260559480563,1003.9947887525144,85,1088.9947887525145,789810.96601641376]
[null,"",139,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G156=8,G156=1),Resolucion!$D$25,IF(D156=\"Pg\",0,1)),IF(D156=\"PG\",0,1))","v":1},14,11,2036,"2036-11-14",31,233549.37889052907,0,0,0,0,{"$f":"IF(OR(D156=\"PG\",D156=0),0,E156*((1+$I$8)^-SUMIF(D$18:D156,\"PP\",J$18:J156)))","v":0.34922857718239919},1491.1230244297517,1807.1568207906907,1739.5832004993686,67.573620291322257,85,0,3298.2798452204424,3383.2798452204424,232058.25586609932,{"$error":"#VALUE!"},3383.2798452204424,"2036-11-14",233549.37889052907,1491.1230244297517,1739.5832004993686,67.573620291322257,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL156)","v":0.34922857718273104},789810.96601641376,-5107.3992177409336,5882.8753669960943,228.51863949735321,1003.9947887525138,85,1088.9947887525138,794918.36523415474]
[null,"",140,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G157=8,G157=1),Resolucion!$D$25,IF(D157=\"Pg\",0,1)),IF(D157=\"PG\",0,1))","v":1},14,12,2036,"2036-12-14",30,232058.25586609932,0,0,0,0,{"$f":"IF(OR(D157=\"PG\",D157=0),0,E157*((1+$I$8)^-SUMIF(D$18:D157,\"PP\",J$18:J157)))","v":0.34663322217585479},1560.7846553730396,1737.4951898474028,1672.5188782058606,64.976311641542253,85,0,3298.2798452204424,3383.2798452204424,230497.47121072627,{"$error":"#VALUE!"},3383.2798452204424,"2036-12-14",232058.25586609932,1560.7846553730396,1672.5188782058606,64.976311641542253,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL157)","v":0.34663322217618653},794918.36523415474,-4947.8160216874994,5729.2336681777579,222.57714226225579,1003.9947887525143,85,1088.9947887525143,799866.18125584221]
[null,"",141,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G158=8,G158=1),Resolucion!$D$25,IF(D158=\"Pg\",0,1)),IF(D158=\"PG\",0,1))","v":1},14,1,2037,"2037-01-14",31,230497.47121072627,0,0,0,0,{"$f":"IF(OR(D158=\"PG\",D158=0),0,E158*((1+$I$8)^-SUMIF(D$18:D158,\"PP\",J$18:J158)))","v":0.34397161661510561},1514.738055247557,1783.5417899728855,1716.8511883035731,66.690601669312429,85,0,3298.2798452204424,3383.2798452204424,228982.73315547872,{"$error":"#VALUE!"},3383.2798452204424,"2037-01-14",230497.47121072627,1514.738055247557,1716.8511883035731,66.690601669312429,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL158)","v":0.34397161661543713},799866.18125584221,-5185.2043949191984,5957.7712352317949,231.42794843991794,1003.9947887525144,85,1088.9947887525145,805051.38565076143]
[null,"",142,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G159=8,G159=1),Resolucion!$D$25,IF(D159=\"Pg\",0,1)),IF(D159=\"PG\",0,1))","v":1},14,2,2037,"2037-02-14",31,228982.73315547872,0,0,0,0,{"$f":"IF(OR(D159=\"PG\",D159=0),0,E159*((1+$I$8)^-SUMIF(D$18:D159,\"PP\",J$18:J159)))","v":0.34133044805723944},1526.4587852330342,1771.8210599874083,1705.5687225287409,66.252337458667313,85,0,3298.2798452204424,3383.2798452204424,227456.27437024569,{"$error":"#VALUE!"},3383.2798452204424,"2037-02-14",228982.73315547872,1526.4587852330342,1705.5687225287409,66.252337458667313,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL159)","v":0.34133044805757096},805051.38565076143,-5225.3264347806899,5996.3930226217117,232.92820091149227,1003.9947887525141,85,1088.9947887525141,810276.71208554215]
[null,"",143,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G160=8,G160=1),Resolucion!$D$25,IF(D160=\"Pg\",0,1)),IF(D160=\"PG\",0,1))","v":1},14,3,2037,"2037-03-14",28,227456.27437024569,0,0,0,0,{"$f":"IF(OR(D160=\"PG\",D160=0),0,E160*((1+$I$8)^-SUMIF(D$18:D160,\"PP\",J$18:J160)))","v":0.33896231194325815},1709.1437394442235,1589.136105776219,1529.6941994083447,59.441906367874225,85,0,3298.2798452204424,3383.2798452204424,225747.13063080146,{"$error":"#VALUE!"},3383.2798452204424,"2037-03-14",227456.27437024569,1709.1437394442235,1529.6941994083447,59.441906367874225,85,0,3383.2798452204424,null,null,28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL160)","v":0.33896231194358944},810276.71208554215,-4657.0492181002446,5449.2916927642173,211.75231408854165,1003.9947887525143,85,1088.9947887525143,814933.76130364242]
[null,"",144,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G161=8,G161=1),Resolucion!$D$25,IF(D161=\"Pg\",0,1)),IF(D161=\"PG\",0,1))","v":1},14,4,2037,"2037-04-14",31,225747.13063080146,0,0,0,0,{"$f":"IF(OR(D161=\"PG\",D161=0),0,E161*((1+$I$8)^-SUMIF(D$18:D161,\"PP\",J$18:J161)))","v":0.33635960707645562},1551.4952087920062,1746.7846364284362,1681.4684666335615,65.316169794874611,85,0,3298.2798452204424,3383.2798452204424,224195.63542200945,{"$error":"#VALUE!"},3383.2798452204424,"2037-04-14",225747.13063080146,1551.4952087920062,1681.4684666335615,65.316169794874611,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL161)","v":0.33635960707678658},814933.76130364242,-5301.7942149630153,6070.0015021151794,235.78750160035003,1003.9947887525141,85,1088.9947887525141,820235.5555186054]
[null,"",145,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G162=8,G162=1),Resolucion!$D$25,IF(D162=\"Pg\",0,1)),IF(D162=\"PG\",0,1))","v":1},14,5,2037,"2037-05-14",30,224195.63542200945,0,0,0,0,{"$f":"IF(OR(D162=\"PG\",D162=0),0,E162*((1+$I$8)^-SUMIF(D$18:D162,\"PP\",J$18:J162)))","v":0.33385989013671258},1619.6546367499777,1678.6252084704647,1615.8504305532349,62.774777917229798,85,0,3298.2798452204424,3383.2798452204424,222575.98078525948,{"$error":"#VALUE!"},3383.2798452204424,"2037-05-14",224195.63542200945,1619.6546367499777,1615.8504305532349,62.774777917229798,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL162)","v":0.33385989013704331},820235.5555186054,-5137.3740108032425,5911.7028440139602,229.66595554179662,1003.9947887525143,85,1088.9947887525143,825372.92952940869]
[null,"",146,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G163=8,G163=1),Resolucion!$D$25,IF(D163=\"Pg\",0,1)),IF(D163=\"PG\",0,1))","v":1},14,6,2037,"2037-06-14",31,222575.98078525948,0,0,0,0,{"$f":"IF(OR(D163=\"PG\",D163=0),0,E163*((1+$I$8)^-SUMIF(D$18:D163,\"PP\",J$18:J163)))","v":0.33129636395615442},1576.0329108417584,1722.246934378684,1657.8482839391058,64.398650439578105,85,0,3298.2798452204424,3383.2798452204424,220999.94787441773,{"$error":"#VALUE!"},3383.2798452204424,"2037-06-14",222575.98078525948,1576.0329108417584,1657.8482839391058,64.398650439578105,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL163)","v":0.33129636395648498},825372.92952940869,-5382.5703409890993,6147.7572288013198,238.80790094029351,1003.994788752514,85,1088.9947887525141,830755.49987039785]
[null,"",147,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G164=8,G164=1),Resolucion!$D$25,IF(D164=\"Pg\",0,1)),IF(D164=\"PG\",0,1))","v":1},14,7,2037,"2037-07-14",30,220999.94787441773,0,0,0,0,{"$f":"IF(OR(D164=\"PG\",D164=0),0,E164*((1+$I$8)^-SUMIF(D$18:D164,\"PP\",J$18:J164)))","v":0.32883427541866772},1643.5817826361372,1654.6980625843053,1592.8180771803879,61.879985403917416,85,0,3298.2798452204424,3383.2798452204424,219356.36609178159,{"$error":"#VALUE!"},3383.2798452204424,"2037-07-14",220999.94787441773,1643.5817826361372,1592.8180771803879,61.879985403917416,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL164)","v":0.32883427541899818},830755.49987039785,-5216.1402354328402,5987.5234842250993,232.61153996025473,1003.9947887525138,85,1088.9947887525138,835971.64010583074]
[null,"",148,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G165=8,G165=1),Resolucion!$D$25,IF(D165=\"Pg\",0,1)),IF(D165=\"PG\",0,1))","v":1},14,8,2037,"2037-08-14",31,219356.36609178159,0,0,0,0,{"$f":"IF(OR(D165=\"PG\",D165=0),0,E165*((1+$I$8)^-SUMIF(D$18:D165,\"PP\",J$18:J165)))","v":0.32630933816503305},1600.9456238674854,1697.334221352957,1633.867112764678,63.467108588279004,85,0,3298.2798452204424,3383.2798452204424,217755.42046791411,{"$error":"#VALUE!"},3383.2798452204424,"2037-08-14",219356.36609178159,1600.9456238674854,1633.867112764678,63.467108588279004,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL165)","v":0.32630933816536312},835971.64010583074,-5464.580972748241,6226.7013003003958,241.87446120035938,1003.9947887525142,85,1088.9947887525141,841436.22107857896]
[null,"",149,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G166=8,G166=1),Resolucion!$D$25,IF(D166=\"Pg\",0,1)),IF(D166=\"PG\",0,1))","v":1},14,9,2037,"2037-09-14",31,217755.42046791411,0,0,0,0,{"$f":"IF(OR(D166=\"PG\",D166=0),0,E166*((1+$I$8)^-SUMIF(D$18:D166,\"PP\",J$18:J166)))","v":0.32380378851363856},1613.3334102004271,1684.9464350200153,1621.9425333655684,63.003901654446892,85,0,3298.2798452204424,3383.2798452204424,216142.08705771368,{"$error":"#VALUE!"},3383.2798452204424,"2037-09-14",217755.42046791411,1613.3334102004271,1621.9425333655684,63.003901654446892,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL166)","v":0.3238037885139684},841436.22107857896,-5506.8647708237386,6267.4040129478017,243.45554662845103,1003.9947887525141,85,1088.9947887525141,846943.08584940271]
[null,"",150,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G167=8,G167=1),Resolucion!$D$25,IF(D167=\"Pg\",0,1)),IF(D167=\"PG\",0,1))","v":1},14,10,2037,"2037-10-14",30,216142.08705771368,0,0,0,0,{"$f":"IF(OR(D167=\"PG\",D167=0),0,E167*((1+$I$8)^-SUMIF(D$18:D167,\"PP\",J$18:J167)))","v":0.32139738239866017},1679.9541571955742,1618.3256880248682,1557.8059036496077,60.519784375260492,85,0,3298.2798452204424,3383.2798452204424,214462.1329005181,{"$error":"#VALUE!"},3383.2798452204424,"2037-10-14",216142.08705771368,1679.9541571955742,1557.8059036496077,60.519784375260492,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL167)","v":0.32139738239898968},846943.08584940271,-5337.341925365351,6104.1926500835561,237.14406403430874,1003.9947887525138,85,1088.9947887525138,852280.42777476809]
[null,"",151,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G168=8,G168=1),Resolucion!$D$25,IF(D168=\"Pg\",0,1)),IF(D168=\"PG\",0,1))","v":1},14,11,2037,"2037-11-14",31,214462.1329005181,0,0,0,0,{"$f":"IF(OR(D168=\"PG\",D168=0),0,E168*((1+$I$8)^-SUMIF(D$18:D168,\"PP\",J$18:J168)))","v":0.31892954894971121},1638.8161886968517,1659.4636565235908,1597.4126127386296,62.051043784961145,85,0,3298.2798452204424,3383.2798452204424,212823.31671182124,{"$error":"#VALUE!"},3383.2798452204424,"2037-11-14",214462.1329005181,1638.8161886968517,1597.4126127386296,62.051043784961145,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL168)","v":0.3189295489500405},852280.42777476809,-5590.7750008152643,6348.17665246861,246.59313709916847,1003.9947887525141,85,1088.9947887525141,857871.20277558337]
[null,"",152,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G169=8,G169=1),Resolucion!$D$25,IF(D169=\"Pg\",0,1)),IF(D169=\"PG\",0,1))","v":1},14,12,2037,"2037-12-14",30,212823.31671182124,0,0,0,0,{"$f":"IF(OR(D169=\"PG\",D169=0),0,E169*((1+$I$8)^-SUMIF(D$18:D169,\"PP\",J$18:J169)))","v":0.3165593666230534},1704.8028637872656,1593.4769814331769,1533.8864527547526,59.59052867842442,85,0,3298.2798452204424,3383.2798452204424,211118.51384803397,{"$error":"#VALUE!"},3383.2798452204424,"2037-12-14",212823.31671182124,1704.8028637872656,1533.8864527547526,59.59052867842442,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL169)","v":0.31655936662338224},857871.20277558337,-5419.1642700281718,6182.9551220070916,240.20393677359385,1003.9947887525136,85,1088.9947887525136,863290.36704561149]
[null,"",153,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G170=8,G170=1),Resolucion!$D$25,IF(D170=\"Pg\",0,1)),IF(D170=\"PG\",0,1))","v":1},14,1,2038,"2038-01-14",31,211118.51384803397,0,0,0,0,{"$f":"IF(OR(D170=\"PG\",D170=0),0,E170*((1+$I$8)^-SUMIF(D$18:D170,\"PP\",J$18:J170)))","v":0.31412868163209273},1664.6884218217133,1633.5914233987291,1572.5078000596056,61.083623339123434,85,0,3298.2798452204424,3383.2798452204424,209453.82542621225,{"$error":"#VALUE!"},3383.2798452204424,"2038-01-14",211118.51384803397,1664.6884218217133,1572.5078000596056,61.083623339123434,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL170)","v":0.31412868163242125},863290.36704561149,-5675.9676352136721,6430.1837444380344,249.77867952815183,1003.9947887525141,85,1088.9947887525141,868966.33468082512]
[null,"",154,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G171=8,G171=1),Resolucion!$D$25,IF(D171=\"Pg\",0,1)),IF(D171=\"PG\",0,1))","v":1},14,2,2038,"2038-02-14",31,209453.82542621225,0,0,0,0,{"$f":"IF(OR(D171=\"PG\",D171=0),0,E171*((1+$I$8)^-SUMIF(D$18:D171,\"PP\",J$18:J171)))","v":0.31171666053216879},1677.5694367500232,1620.7104084704192,1560.1084349813357,60.60197348908352,85,0,3298.2798452204424,3383.2798452204424,207776.25598946222,{"$error":"#VALUE!"},3383.2798452204424,"2038-02-14",209453.82542621225,1677.5694367500232,1560.1084349813357,60.60197348908352,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL171)","v":0.31171666053249697},868966.33468082512,-5719.8870995911448,6472.4609621797426,251.42092616391588,1003.9947887525137,85,1088.9947887525136,874686.22178041632]
[null,"",155,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G172=8,G172=1),Resolucion!$D$25,IF(D172=\"Pg\",0,1)),IF(D172=\"PG\",0,1))","v":1},14,3,2038,"2038-03-14",28,207776.25598946222,0,0,0,0,{"$f":"IF(OR(D172=\"PG\",D172=0),0,E172*((1+$I$8)^-SUMIF(D$18:D172,\"PP\",J$18:J172)))","v":0.30955398361501291},1846.6392992296419,1451.6405459908005,1397.3416844263613,54.298861564439228,85,0,3298.2798452204424,3383.2798452204424,205929.61669023259,{"$error":"#VALUE!"},3383.2798452204424,"2038-03-14",207776.25598946222,1846.6392992296419,1397.3416844263613,54.298861564439228,85,0,3383.2798452204424,null,null,28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL172)","v":0.30955398361534081},874686.22178041632,-5107.049894911006,5882.4600177083012,228.58466595521864,1003.9947887525137,85,1088.9947887525136,879793.27167532733]
[null,"",156,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G173=8,G173=1),Resolucion!$D$25,IF(D173=\"Pg\",0,1)),IF(D173=\"PG\",0,1))","v":1},14,4,2038,"2038-04-14",31,205929.61669023259,0,0,0,0,{"$f":"IF(OR(D173=\"PG\",D173=0),0,E173*((1+$I$8)^-SUMIF(D$18:D173,\"PP\",J$18:J173)))","v":0.30717708910106517},1704.839035519117,1593.4408097013254,1533.8585072731703,59.582302428155224,85,0,3298.2798452204424,3383.2798452204424,204224.77765471349,{"$error":"#VALUE!"},3383.2798452204424,"2038-04-14",205929.61669023259,1704.839035519117,1533.8585072731703,59.582302428155224,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL173)","v":0.30717708910139274},879793.27167532733,-5803.6637002005464,6553.104969018782,254.55351993427865,1003.9947887525143,85,1088.9947887525143,885596.93537552783]
[null,"",157,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G174=8,G174=1),Resolucion!$D$25,IF(D174=\"Pg\",0,1)),IF(D174=\"PG\",0,1))","v":1},14,5,2038,"2038-05-14",30,204224.77765471349,0,0,0,0,{"$f":"IF(OR(D174=\"PG\",D174=0),0,E174*((1+$I$8)^-SUMIF(D$18:D174,\"PP\",J$18:J174)))","v":0.30489424729434272},1769.1829057542286,1529.0969394662138,1471.9140017237437,57.182937742470024,85,0,3298.2798452204424,3383.2798452204424,202455.59474895927,{"$error":"#VALUE!"},3383.2798452204424,"2038-05-14",204224.77765471349,1769.1829057542286,1471.9140017237437,57.182937742470024,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL174)","v":0.3048942472946698},885596.93537552783,-5626.7557941806044,6382.7834410316555,247.96714190146295,1003.994788752514,85,1088.9947887525141,891223.69116970839]
[null,"",158,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G175=8,G175=1),Resolucion!$D$25,IF(D175=\"Pg\",0,1)),IF(D175=\"PG\",0,1))","v":1},14,6,2038,"2038-06-14",31,202455.59474895927,0,0,0,0,{"$f":"IF(OR(D175=\"PG\",D175=0),0,E175*((1+$I$8)^-SUMIF(D$18:D175,\"PP\",J$18:J175)))","v":0.30255313232865894},1731.7202992440414,1566.5595459764011,1507.9823938965726,58.577152079828416,85,0,3298.2798452204424,3383.2798452204424,200723.87444971522,{"$error":"#VALUE!"},3383.2798452204424,"2038-06-14",202455.59474895927,1731.7202992440414,1507.9823938965726,58.577152079828416,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL175)","v":0.30255313232898567},891223.69116970839,-5892.1099236582922,6638.2439911028696,257.86072130793707,1003.9947887525144,85,1088.9947887525145,897115.8010933667]
[null,"",159,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G176=8,G176=1),Resolucion!$D$25,IF(D176=\"Pg\",0,1)),IF(D176=\"PG\",0,1))","v":1},14,7,2038,"2038-07-14",30,200723.87444971522,0,0,0,0,{"$f":"IF(OR(D176=\"PG\",D176=0),0,E176*((1+$I$8)^-SUMIF(D$18:D176,\"PP\",J$18:J176)))","v":0.30030465428865949},1795.3952999485371,1502.8845452719054,1446.6818604268203,56.202684845085074,85,0,3298.2798452204424,3383.2798452204424,198928.47914976667,{"$error":"#VALUE!"},3383.2798452204424,"2038-07-14",200723.87444971522,1795.3952999485371,1446.6818604268203,56.202684845085074,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL176)","v":0.30030465428898589},897115.8010933667,-5713.0012660451839,6465.8036304952884,251.1924243024099,1003.9947887525144,85,1088.9947887525145,902828.80235941184]
[null,"",160,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G177=8,G177=1),Resolucion!$D$25,IF(D177=\"Pg\",0,1)),IF(D177=\"PG\",0,1))","v":1},14,8,2038,"2038-08-14",31,198928.47914976667,0,0,0,0,{"$f":"IF(OR(D177=\"PG\",D177=0),0,E177*((1+$I$8)^-SUMIF(D$18:D177,\"PP\",J$18:J177)))","v":0.29799878027936422},1759.0123907198481,1539.2674545005943,1481.7108145341172,57.556639966477185,85,0,3298.2798452204424,3383.2798452204424,197169.46675904683,{"$error":"#VALUE!"},3383.2798452204424,"2038-08-14",198928.47914976667,1759.0123907198481,1481.7108145341172,57.556639966477185,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL177)","v":0.29799878027969012},902828.80235941184,-5981.9078753468621,6724.684197287268,261.21846681210803,1003.9947887525141,85,1088.9947887525141,908810.71023475868]
[null,"",161,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G178=8,G178=1),Resolucion!$D$25,IF(D178=\"Pg\",0,1)),IF(D178=\"PG\",0,1))","v":1},14,9,2038,"2038-09-14",31,197169.46675904683,0,0,0,0,{"$f":"IF(OR(D178=\"PG\",D178=0),0,E178*((1+$I$8)^-SUMIF(D$18:D178,\"PP\",J$18:J178)))","v":0.2957106118063329},1772.6232650233703,1525.6565801970721,1468.608881148969,57.047699048103141,85,0,3298.2798452204424,3383.2798452204424,195396.84349402346,{"$error":"#VALUE!"},3383.2798452204424,"2038-09-14",197169.46675904683,1772.6232650233703,1468.608881148969,57.047699048103141,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL178)","v":0.29571061180665842},908810.71023475868,-6028.1946420667246,6769.2401986618888,262.94923215734934,1003.9947887525136,85,1088.9947887525136,914838.9048768254]
[null,"",162,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G179=8,G179=1),Resolucion!$D$25,IF(D179=\"Pg\",0,1)),IF(D179=\"PG\",0,1))","v":1},14,10,2038,"2038-10-14",30,195396.84349402346,0,0,0,0,{"$f":"IF(OR(D179=\"PG\",D179=0),0,E179*((1+$I$8)^-SUMIF(D$18:D179,\"PP\",J$18:J179)))","v":0.29351298518874075},1835.2805030288503,1462.9993421915922,1408.2882260140786,54.711116177513546,85,0,3298.2798452204424,3383.2798452204424,193561.5629909946,{"$error":"#VALUE!"},3383.2798452204424,"2038-10-14",195396.84349402346,1835.2805030288503,1408.2882260140786,54.711116177513546,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL179)","v":0.29351298518906571},914838.9048768254,-5845.6998742373198,6593.5397696281289,256.15489336170458,1003.9947887525136,85,1088.9947887525136,920684.6047510627]
[null,"",163,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G180=8,G180=1),Resolucion!$D$25,IF(D180=\"Pg\",0,1)),IF(D180=\"PG\",0,1))","v":1},14,11,2038,"2038-11-14",31,193561.5629909946,0,0,0,0,{"$f":"IF(OR(D180=\"PG\",D180=0),0,E180*((1+$I$8)^-SUMIF(D$18:D180,\"PP\",J$18:J180)))","v":0.29125926066508806},1800.5404786514491,1497.7393665689933,1441.7355543444312,56.003812224562203,85,0,3298.2798452204424,3383.2798452204424,191761.02251234316,{"$error":"#VALUE!"},3383.2798452204424,"2038-11-14",193561.5629909946,1800.5404786514491,1441.7355543444312,56.003812224562203,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL180)","v":0.29125926066541263},920684.6047510627,-6120.0723835808467,6857.682426696012,266.38474563734894,1003.9947887525143,85,1088.9947887525143,926804.67713464354]
[null,"",164,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G181=8,G181=1),Resolucion!$D$25,IF(D181=\"Pg\",0,1)),IF(D181=\"PG\",0,1))","v":1},14,12,2038,"2038-12-14",30,191761.02251234316,0,0,0,0,{"$f":"IF(OR(D181=\"PG\",D181=0),0,E181*((1+$I$8)^-SUMIF(D$18:D181,\"PP\",J$18:J181)))","v":0.28909471506441464},1862.5030702382705,1435.7767749821719,1382.0836886795137,53.693086302658195,85,0,3298.2798452204424,3383.2798452204424,189898.51944210488,{"$error":"#VALUE!"},3383.2798452204424,"2038-12-14",191761.02251234316,1862.5030702382705,1382.0836886795137,53.693086302658195,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL181)","v":0.28909471506473883},926804.67713464354,-5935.2914798588181,6679.7809590174884,259.50530959384389,1003.9947887525142,85,1088.9947887525141,932739.96861450234]
[null,"",165,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G182=8,G182=1),Resolucion!$D$25,IF(D182=\"Pg\",0,1)),IF(D182=\"PG\",0,1))","v":1},14,1,2039,"2039-01-14",31,189898.51944210488,0,0,0,0,{"$f":"IF(OR(D182=\"PG\",D182=0),0,E182*((1+$I$8)^-SUMIF(D$18:D182,\"PP\",J$18:J182)))","v":0.28687491600312259},1828.8843525066316,1469.3954927138109,1414.4515210893783,54.943971624432528,85,0,3298.2798452204424,3383.2798452204424,188069.63508959825,{"$error":"#VALUE!"},3383.2798452204424,"2039-01-14",189898.51944210488,1828.8843525066316,1414.4515210893783,54.943971624432528,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL182)","v":0.28687491600344611},932739.96861450234,-6213.3542973946278,6947.47632189869,269.87276424845231,1003.9947887525145,85,1088.9947887525145,938953.32291189698]
[null,"",166,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G183=8,G183=1),Resolucion!$D$25,IF(D183=\"Pg\",0,1)),IF(D183=\"PG\",0,1))","v":1},14,2,2039,"2039-02-14",31,188069.63508959825,0,0,0,0,{"$f":"IF(OR(D183=\"PG\",D183=0),0,E183*((1+$I$8)^-SUMIF(D$18:D183,\"PP\",J$18:J183)))","v":0.28467216155598529},1843.0358816084022,1455.2439636120403,1400.8291491935918,54.414814418448479,85,0,3298.2798452204424,3383.2798452204424,186226.59920798984,{"$error":"#VALUE!"},3383.2798452204424,"2039-02-14",188069.63508959825,1843.0358816084022,1400.8291491935918,54.414814418448479,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL183)","v":0.28467216155630837},938953.32291189698,-6261.4319486898994,6993.7562426839413,271.67049475847176,1003.9947887525136,85,1088.9947887525136,945214.75486058684]
[null,"",167,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G184=8,G184=1),Resolucion!$D$25,IF(D184=\"Pg\",0,1)),IF(D184=\"PG\",0,1))","v":1},14,3,2039,"2039-03-14",28,186226.59920798984,0,0,0,0,{"$f":"IF(OR(D184=\"PG\",D184=0),0,E184*((1+$I$8)^-SUMIF(D$18:D184,\"PP\",J$18:J184)))","v":0.28269711822110888},1997.1971932835104,1301.0826519369321,1252.4154340113005,48.667217925631469,85,0,3298.2798452204424,3383.2798452204424,184229.40201470634,{"$error":"#VALUE!"},3383.2798452204424,"2039-03-14",186226.59920798984,1997.1971932835104,1252.4154340113005,48.667217925631469,85,0,3383.2798452204424,null,null,28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL184)","v":0.28269711822143151},945214.75486058684,-5599.8014741560291,6356.7801403086469,247.01612259989597,1003.9947887525137,85,1088.9947887525136,950814.55633474281]
[null,"",168,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G185=8,G185=1),Resolucion!$D$25,IF(D185=\"Pg\",0,1)),IF(D185=\"PG\",0,1))","v":1},14,4,2039,"2039-04-14",31,184229.40201470634,0,0,0,0,{"$f":"IF(OR(D185=\"PG\",D185=0),0,E185*((1+$I$8)^-SUMIF(D$18:D185,\"PP\",J$18:J185)))","v":0.28052644278168615},1872.7508113919228,1425.5290338285197,1372.2253268463901,53.303706982129597,85,0,3298.2798452204424,3383.2798452204424,182356.65120331442,{"$error":"#VALUE!"},3383.2798452204424,"2039-04-14",184229.40201470634,1872.7508113919228,1372.2253268463901,53.303706982129597,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL185)","v":0.28052644278200833},950814.55633474281,-6353.2117212798039,7082.1041650702209,275.1023449620975,1003.9947887525145,85,1088.9947887525145,957167.76805602259]
[null,"",169,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G186=8,G186=1),Resolucion!$D$25,IF(D186=\"Pg\",0,1)),IF(D186=\"PG\",0,1))","v":1},14,5,2039,"2039-05-14",30,182356.65120331442,0,0,0,0,{"$f":"IF(OR(D186=\"PG\",D186=0),0,E186*((1+$I$8)^-SUMIF(D$18:D186,\"PP\",J$18:J186)))","v":0.27844166004822363},1932.9166388139336,1365.3632064065089,1314.3033440703396,51.059862336169274,85,0,3298.2798452204424,3383.2798452204424,180423.73456450048,{"$error":"#VALUE!"},3383.2798452204424,"2039-05-14",182356.65120331442,1932.9166388139336,1314.3033440703396,51.059862336169274,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL186)","v":0.2784416600485452},957167.76805602259,-6162.6297584643253,6898.6175721651362,268.00697505170365,1003.9947887525145,85,1088.9947887525145,963330.39781448687]
[null,"",170,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G187=8,G187=1),Resolucion!$D$25,IF(D187=\"Pg\",0,1)),IF(D187=\"PG\",0,1))","v":1},14,6,2039,"2039-06-14",31,180423.73456450048,0,0,0,0,{"$f":"IF(OR(D187=\"PG\",D187=0),0,E187*((1+$I$8)^-SUMIF(D$18:D187,\"PP\",J$18:J187)))","v":0.27630365992787564},1902.1982795161016,1396.0815657043408,1343.8789651711211,52.20260053321973,85,0,3298.2798452204424,3383.2798452204424,178521.53628498438,{"$error":"#VALUE!"},3383.2798452204424,"2039-06-14",180423.73456450048,1902.1982795161016,1343.8789651711211,52.20260053321973,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL187)","v":0.27630365992819667},963330.39781448687,-6450.0567157109654,7175.3279093666297,278.72359509684964,1003.994788752514,85,1088.9947887525141,969780.45453019789]
[null,"",171,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G188=8,G188=1),Resolucion!$D$25,IF(D188=\"Pg\",0,1)),IF(D188=\"PG\",0,1))","v":1},14,7,2039,"2039-07-14",30,178521.53628498438,0,0,0,0,{"$f":"IF(OR(D188=\"PG\",D188=0),0,E188*((1+$I$8)^-SUMIF(D$18:D188,\"PP\",J$18:J188)))","v":0.2742502595649785},1961.6313841619956,1336.6484610584469,1286.6624308993939,49.986030159052824,85,0,3298.2798452204424,3383.2798452204424,176559.90490082238,{"$error":"#VALUE!"},3383.2798452204424,"2039-07-14",178521.53628498438,1961.6313841619956,1286.6624308993939,49.986030159052824,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL188)","v":0.27425025956529892},969780.45453019789,-6257.0650199814936,6989.5212814695878,271.53852726442028,1003.9947887525145,85,1088.9947887525145,976037.51955017936]
[null,"",172,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G189=8,G189=1),Resolucion!$D$25,IF(D189=\"Pg\",0,1)),IF(D189=\"PG\",0,1))","v":1},14,8,2039,"2039-08-14",31,176559.90490082238,0,0,0,0,{"$f":"IF(OR(D189=\"PG\",D189=0),0,E189*((1+$I$8)^-SUMIF(D$18:D189,\"PP\",J$18:J189)))","v":0.27214444289999434},1932.0957948263956,1366.1840503940468,1315.0993845768346,51.084665817212148,85,0,3298.2798452204424,3383.2798452204424,174627.80910599598,{"$error":"#VALUE!"},3383.2798452204424,"2039-08-14",176559.90490082238,1932.0957948263956,1315.0993845768346,51.084665817212148,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL189)","v":0.27214444290031437},976037.51955017936,-6548.3817972263314,7269.9763969931901,282.40018898565535,1003.9947887525141,85,1088.9947887525141,982585.90134740574]
[null,"",173,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G190=8,G190=1),Resolucion!$D$25,IF(D190=\"Pg\",0,1)),IF(D190=\"PG\",0,1))","v":1},14,9,2039,"2039-09-14",31,174627.80910599598,0,0,0,0,{"$f":"IF(OR(D190=\"PG\",D190=0),0,E190*((1+$I$8)^-SUMIF(D$18:D190,\"PP\",J$18:J190)))","v":0.27005479564113427},1947.045952735735,1351.2338924847074,1300.7082463841234,50.525646100584019,85,0,3298.2798452204424,3383.2798452204424,172680.76315326025,{"$error":"#VALUE!"},3383.2798452204424,"2039-09-14",174627.80910599598,1947.045952735735,1300.7082463841234,50.525646100584019,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL190)","v":0.27005479564145363},982585.90134740574,-6599.0518220674003,7318.7517567009563,284.29485411895803,1003.9947887525141,85,1088.9947887525141,989184.9531694731]
[null,"",174,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G191=8,G191=1),Resolucion!$D$25,IF(D191=\"Pg\",0,1)),IF(D191=\"PG\",0,1))","v":1},14,10,2039,"2039-10-14",30,172680.76315326025,0,0,0,0,{"$f":"IF(OR(D191=\"PG\",D191=0),0,E191*((1+$I$8)^-SUMIF(D$18:D191,\"PP\",J$18:J191)))","v":0.2680478348375156},2005.3631410153969,1292.9167042050456,1244.5660905228513,48.350613682194371,85,0,3298.2798452204424,3383.2798452204424,170675.40001224485,{"$error":"#VALUE!"},3383.2798452204424,"2039-10-14",172680.76315326025,2005.3631410153969,1244.5660905228513,48.350613682194371,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL191)","v":0.26804783483783451},989184.9531694731,-6402.3527750812109,7129.3757769503882,276.97178688333662,1003.9947887525138,85,1088.9947887525138,995587.30594455427]
[null,"",175,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G192=8,G192=1),Resolucion!$D$25,IF(D192=\"Pg\",0,1)),IF(D192=\"PG\",0,1))","v":1},14,11,2039,"2039-11-14",31,170675.40001224485,0,0,0,0,{"$f":"IF(OR(D192=\"PG\",D192=0),0,E192*((1+$I$8)^-SUMIF(D$18:D192,\"PP\",J$18:J192)))","v":0.26598964317523938},1977.6288773671702,1320.6509678532723,1271.2688854504634,49.382082402809012,85,0,3298.2798452204424,3383.2798452204424,168697.77113487766,{"$error":"#VALUE!"},3383.2798452204424,"2039-11-14",170675.40001224485,1977.6288773671702,1271.2688854504634,49.382082402809012,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL192)","v":0.26598964317555762},995587.30594455427,-6699.6540035384523,7415.5921984419556,288.05659384901043,1003.9947887525136,85,1088.9947887525136,1002286.9599480927]
[null,"",176,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G193=8,G193=1),Resolucion!$D$25,IF(D193=\"Pg\",0,1)),IF(D193=\"PG\",0,1))","v":1},14,12,2039,"2039-12-14",30,168697.77113487766,0,0,0,0,{"$f":"IF(OR(D193=\"PG\",D193=0),0,E193*((1+$I$8)^-SUMIF(D$18:D193,\"PP\",J$18:J193)))","v":0.26401289328359673},2035.1850900226045,1263.0947551978379,1215.8593792807742,47.23537591706382,85,0,3298.2798452204424,3383.2798452204424,166662.58604485507,{"$error":"#VALUE!"},3383.2798452204424,"2039-12-14",168697.77113487766,2035.1850900226045,1215.8593792807742,47.23537591706382,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL193)","v":0.26401289328391436},1002286.9599480927,-6500.4517359229021,7223.8061758941203,280.64034878129559,1003.9947887525138,85,1088.9947887525138,1008787.4116840156]
[null,"",177,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G194=8,G194=1),Resolucion!$D$25,IF(D194=\"Pg\",0,1)),IF(D194=\"PG\",0,1))","v":1},14,1,2040,"2040-01-14",31,166662.58604485507,0,0,0,0,{"$f":"IF(OR(D194=\"PG\",D194=0),0,E194*((1+$I$8)^-SUMIF(D$18:D194,\"PP\",J$18:J194)))","v":0.26198568371475561},2008.6792024255456,1289.6006427948969,1241.3796012333021,48.221041561594816,85,0,3298.2798452204424,3383.2798452204424,164653.90684242951,{"$error":"#VALUE!"},3383.2798452204424,"2040-01-14",166662.58604485507,2008.6792024255456,1241.3796012333021,48.221041561594816,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL194)","v":0.26198568371507264},1008787.4116840156,-6801.7936933785486,7513.9126576881581,291.8758244429045,1003.9947887525141,85,1088.9947887525141,1015589.2053773942]
[null,"",178,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G195=8,G195=1),Resolucion!$D$25,IF(D195=\"Pg\",0,1)),IF(D195=\"PG\",0,1))","v":1},14,2,2040,"2040-02-14",31,164653.90684242951,0,0,0,0,{"$f":"IF(OR(D195=\"PG\",D195=0),0,E195*((1+$I$8)^-SUMIF(D$18:D195,\"PP\",J$18:J195)))","v":0.25997403997145013},2024.2219469136189,1274.0578983068235,1226.4180345944551,47.639863712368332,85,0,3298.2798452204424,3383.2798452204424,162629.68489551588,{"$error":"#VALUE!"},3383.2798452204424,"2040-02-14",164653.90684242951,2024.2219469136189,1226.4180345944551,47.639863712368332,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL195)","v":0.25997403997176649},1015589.2053773942,-6854.4245670935316,7564.5755457612195,293.84381008482615,1003.9947887525141,85,1088.9947887525141,1022443.6299444877]
[null,"",179,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G196=8,G196=1),Resolucion!$D$25,IF(D196=\"Pg\",0,1)),IF(D196=\"PG\",0,1))","v":1},14,3,2040,"2040-03-14",29,162629.68489551588,0,0,0,0,{"$f":"IF(OR(D196=\"PG\",D196=0),0,E196*((1+$I$8)^-SUMIF(D$18:D196,\"PP\",J$18:J196)))","v":0.25810616565610367},2121.3432827727274,1176.9365624477152,1132.9181277366497,44.018434711065503,85,0,3298.2798452204424,3383.2798452204424,160508.34161274316,{"$error":"#VALUE!"},3383.2798452204424,"2040-03-14",162629.68489551588,2121.3432827727274,1132.9181277366497,44.018434711065503,85,0,3383.2798452204424,null,null,29,6.96624437576987E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL196)","v":0.25810616565641936},1022443.6299444877,-6395.3388070575329,7122.5921866425178,276.7414091675289,1003.9947887525138,85,1088.9947887525138,1028838.9687515453]
[null,"",180,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G197=8,G197=1),Resolucion!$D$25,IF(D197=\"Pg\",0,1)),IF(D197=\"PG\",0,1))","v":1},14,4,2040,"2040-04-14",31,160508.34161274316,0,0,0,0,{"$f":"IF(OR(D197=\"PG\",D197=0),0,E197*((1+$I$8)^-SUMIF(D$18:D197,\"PP\",J$18:J197)))","v":0.25612431059483248},2056.2994738008642,1241.9803714195782,1195.5399579136479,46.440413505930238,85,0,3298.2798452204424,3383.2798452204424,158452.04213894228,{"$error":"#VALUE!"},3383.2798452204424,"2040-04-14",160508.34161274316,2056.2994738008642,1195.5399579136479,46.440413505930238,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL197)","v":0.25612431059514773},1028838.9687515453,-6956.9484974469633,7663.2658779117874,297.67740828769024,1003.9947887525143,85,1088.9947887525143,1035795.9172489922]
[null,"",181,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G198=8,G198=1),Resolucion!$D$25,IF(D198=\"Pg\",0,1)),IF(D198=\"PG\",0,1))","v":1},14,5,2040,"2040-05-14",30,158452.04213894228,0,0,0,0,{"$f":"IF(OR(D198=\"PG\",D198=0),0,E198*((1+$I$8)^-SUMIF(D$18:D198,\"PP\",J$18:J198)))","v":0.25422087669728854},2111.8981756246512,1186.3816695957912,1142.0150977975466,44.366571798244543,85,0,3298.2798452204424,3383.2798452204424,156340.14396331762,{"$error":"#VALUE!"},3383.2798452204424,"2040-05-14",158452.04213894228,2111.8981756246512,1142.0150977975466,44.366571798244543,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL198)","v":0.25422087669760302},1035795.9172489922,-6751.3441332212315,7465.3160651483377,290.02285682540804,1003.9947887525143,85,1088.9947887525143,1042547.2613822134]
[null,"",182,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G199=8,G199=1),Resolucion!$D$25,IF(D199=\"Pg\",0,1)),IF(D199=\"PG\",0,1))","v":1},14,6,2040,"2040-06-14",31,156340.14396331762,0,0,0,0,{"$f":"IF(OR(D199=\"PG\",D199=0),0,E199*((1+$I$8)^-SUMIF(D$18:D199,\"PP\",J$18:J199)))","v":0.25226885462961496},2088.5521256740849,1209.7277195463578,1164.49330456031,45.234414986047696,85,0,3298.2798452204424,3383.2798452204424,154251.59183764353,{"$error":"#VALUE!"},3383.2798452204424,"2040-06-14",156340.14396331762,2088.5521256740849,1164.49330456031,45.234414986047696,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL199)","v":0.25226885462992882},1042547.2613822134,-7063.0204324124525,7765.3715468761957,301.64367428877125,1003.9947887525145,85,1088.9947887525145,1049610.281814626]
[null,"",183,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G200=8,G200=1),Resolucion!$D$25,IF(D200=\"Pg\",0,1)),IF(D200=\"PG\",0,1))","v":1},14,7,2040,"2040-07-14",30,154251.59183764353,0,0,0,0,{"$f":"IF(OR(D200=\"PG\",D200=0),0,E200*((1+$I$8)^-SUMIF(D$18:D200,\"PP\",J$18:J200)))","v":0.25039407324677226},2143.3483051038238,1154.9315401166189,1111.7410944027206,43.19044571389837,85,0,3298.2798452204424,3383.2798452204424,152108.24353253969,{"$error":"#VALUE!"},3383.2798452204424,"2040-07-14",154251.59183764353,2143.3483051038238,1111.7410944027206,43.19044571389837,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL200)","v":0.25039407324708551},1049610.281814626,-6854.7767471310626,7564.8806569798489,293.89087890372798,1003.9947887525143,85,1088.9947887525143,1056465.058561757]
[null,"",184,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G201=8,G201=1),Resolucion!$D$25,IF(D201=\"Pg\",0,1)),IF(D201=\"PG\",0,1))","v":1},14,8,2040,"2040-08-14",31,152108.24353253969,0,0,0,0,{"$f":"IF(OR(D201=\"PG\",D201=0),0,E201*((1+$I$8)^-SUMIF(D$18:D201,\"PP\",J$18:J201)))","v":0.24847143509469644},2121.2976965024795,1176.9821487179629,1132.9721635898688,44.009985128094151,85,0,3298.2798452204424,3383.2798452204424,149986.94583603722,{"$error":"#VALUE!"},3383.2798452204424,"2040-08-14",152108.24353253969,2121.2976965024795,1132.9721635898688,44.009985128094151,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL201)","v":0.24847143509500905},1056465.058561757,-7170.7134702739786,7869.0377020871665,305.67055693932599,1003.9947887525138,85,1088.9947887525138,1063635.7720320309]
[null,"",185,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G202=8,G202=1),Resolucion!$D$25,IF(D202=\"Pg\",0,1)),IF(D202=\"PG\",0,1))","v":1},14,9,2040,"2040-09-14",31,149986.94583603722,0,0,0,0,{"$f":"IF(OR(D202=\"PG\",D202=0),0,E202*((1+$I$8)^-SUMIF(D$18:D202,\"PP\",J$18:J202)))","v":0.24656355982185291},2137.7118596202454,1160.5679856001973,1117.1717626056154,43.39622299458189,85,0,3298.2798452204424,3383.2798452204424,147849.23397641699,{"$error":"#VALUE!"},3383.2798452204424,"2040-09-14",149986.94583603722,2137.7118596202454,1117.1717626056154,43.39622299458189,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL202)","v":0.2465635598221648},1063635.7720320309,-7226.1989689693755,7922.4484743518615,307.74528337002778,1003.9947887525137,85,1088.9947887525136,1070861.9710010001]
[null,"",186,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G203=8,G203=1),Resolucion!$D$25,IF(D203=\"Pg\",0,1)),IF(D203=\"PG\",0,1))","v":1},14,10,2040,"2040-10-14",30,147849.23397641699,0,0,0,0,{"$f":"IF(OR(D203=\"PG\",D203=0),0,E203*((1+$I$8)^-SUMIF(D$18:D203,\"PP\",J$18:J203)))","v":0.24473117836390365},2191.2848283964122,1106.9950168240302,1065.5972313112486,41.397785512781574,85,0,3298.2798452204424,3383.2798452204424,145657.94914802059,{"$error":"#VALUE!"},3383.2798452204424,"2040-10-14",147849.23397641699,2191.2848283964122,1065.5972313112486,41.397785512781574,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL203)","v":0.24473117836421474},1070861.9710010001,-7013.8950150834135,7718.0484519601032,299.84135187582433,1003.9947887525141,85,1088.9947887525141,1077875.8660160836]
[null,"",187,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G204=8,G204=1),Resolucion!$D$25,IF(D204=\"Pg\",0,1)),IF(D204=\"PG\",0,1))","v":1},14,11,2040,"2040-11-14",31,145657.94914802059,0,0,0,0,{"$f":"IF(OR(D204=\"PG\",D204=0),0,E204*((1+$I$8)^-SUMIF(D$18:D204,\"PP\",J$18:J204)))","v":0.24285202246207377},2171.2087412180185,1127.0711040024239,1084.9274040495561,42.143699952867692,85,0,3298.2798452204424,3383.2798452204424,143486.74040680256,{"$error":"#VALUE!"},3383.2798452204424,"2040-11-14",145657.94914802059,2171.2087412180185,1084.9274040495561,42.143699952867692,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL204)","v":0.24285202246238416},1077875.8660160836,-7336.3858728876421,8028.5152444108035,311.86541722935249,1003.9947887525138,85,1088.9947887525138,1085212.2518889713]
[null,"",188,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G205=8,G205=1),Resolucion!$D$25,IF(D205=\"Pg\",0,1)),IF(D205=\"PG\",0,1))","v":1},14,12,2040,"2040-12-14",30,143486.74040680256,0,0,0,0,{"$f":"IF(OR(D205=\"PG\",D205=0),0,E205*((1+$I$8)^-SUMIF(D$18:D205,\"PP\",J$18:J205)))","v":0.24104722396181472},2223.9482282166664,1074.3316170037758,1034.1553296904681,40.176287313307689,85,0,3298.2798452204424,3383.2798452204424,141262.79217858589,{"$error":"#VALUE!"},3383.2798452204424,"2040-12-14",143486.74040680256,2223.9482282166664,1034.1553296904681,40.176287313307689,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL205)","v":0.24104722396212447},1085212.2518889713,-7121.340207768978,7821.4755659970951,303.85943052439654,1003.9947887525137,85,1088.9947887525136,1092333.5920967404]
[null,"",189,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G206=8,G206=1),Resolucion!$D$25,IF(D206=\"Pg\",0,1)),IF(D206=\"PG\",0,1))","v":1},14,1,2041,"2041-01-14",31,141262.79217858589,0,0,0,0,{"$f":"IF(OR(D206=\"PG\",D206=0),0,E206*((1+$I$8)^-SUMIF(D$18:D206,\"PP\",J$18:J206)))","v":0.23919635511643186},2205.217557398526,1093.0622878219165,1052.1902532855197,40.872034536396811,85,0,3298.2798452204424,3383.2798452204424,139057.57462118738,{"$error":"#VALUE!"},3383.2798452204424,"2041-01-14",141262.79217858589,2205.217557398526,1052.1902532855197,40.872034536396811,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL206)","v":0.23919635511674101},1092333.5920967404,-7448.2567689863581,8136.2030384302452,316.04851930862702,1003.9947887525141,85,1088.9947887525141,1099781.8488657267]
[null,"",190,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G207=8,G207=1),Resolucion!$D$25,IF(D207=\"Pg\",0,1)),IF(D207=\"PG\",0,1))","v":1},14,2,2041,"2041-02-14",31,139057.57462118738,0,0,0,0,{"$f":"IF(OR(D207=\"PG\",D207=0),0,E207*((1+$I$8)^-SUMIF(D$18:D207,\"PP\",J$18:J207)))","v":0.23735969807331145},2222.2810750542421,1075.9987701662003,1035.7647785764013,40.23399158979899,85,0,3298.2798452204424,3383.2798452204424,136835.29354613312,{"$error":"#VALUE!"},3383.2798452204424,"2041-02-14",139057.57462118738,2222.2810750542421,1035.7647785764013,40.23399158979899,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL207)","v":0.23735969807361978},1099781.8488657267,-7505.8898403608846,8191.6810808463106,318.20354826708837,1003.9947887525143,85,1088.9947887525143,1107287.7387060877]
[null,"",191,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G208=8,G208=1),Resolucion!$D$25,IF(D208=\"Pg\",0,1)),IF(D208=\"PG\",0,1))","v":1},14,3,2041,"2041-03-14",28,136835.29354613312,0,0,0,0,{"$f":"IF(OR(D208=\"PG\",D208=0),0,E208*((1+$I$8)^-SUMIF(D$18:D208,\"PP\",J$18:J208)))","v":0.23571290659540362},2342.2723395110588,956.00750570938351,920.24788232985884,35.759623379524719,85,0,3298.2798452204424,3383.2798452204424,134493.02120662207,{"$error":"#VALUE!"},3383.2798452204424,"2041-03-14",136835.29354613312,2342.2723395110588,920.24788232985884,35.759623379524719,85,0,3383.2798452204424,null,null,28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL208)","v":0.2357129065957114},1107287.7387060877,-6732.1335283622893,7446.7571214039126,289.37119571089079,1003.9947887525141,85,1088.9947887525141,1114019.87223445]
[null,"",192,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G209=8,G209=1),Resolucion!$D$25,IF(D209=\"Pg\",0,1)),IF(D209=\"PG\",0,1))","v":1},14,4,2041,"2041-04-14",31,134493.02120662207,0,0,0,0,{"$f":"IF(OR(D209=\"PG\",D209=0),0,E209*((1+$I$8)^-SUMIF(D$18:D209,\"PP\",J$18:J209)))","v":0.23390299703452375},2257.6006459140799,1040.6791993063625,1001.7658851711582,38.913314135204388,85,0,3298.2798452204424,3383.2798452204424,132235.42056070798,{"$error":"#VALUE!"},3383.2798452204424,"2041-04-14",134493.02120662207,2257.6006459140799,1001.7658851711582,38.913314135204388,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL209)","v":0.23390299703483064},1114019.87223445,-7616.0607222857125,8297.7324280098492,322.32308302837771,1003.9947887525144,85,1088.9947887525145,1121635.9329567356]
[null,{"$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$25,IF(D210=\"Pg\",0,1)),IF(D210=\"PG\",0,1))","v":1},14,5,2041,"2041-05-14",30,132235.42056070798,{"$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$18:J210)))","v":0.23216470482688964},{"$f":"+IF(D210=\"PG\",0,X210-SUM(R210,U210,V210))","v":2308.1904976376009},{"$f":"S210+T210","v":990.08934758284181},{"$f":"IF(OR(D210=\"PG\",D210=0),0,IF(O194>=0,K210*((1+$I$6)^J210-1),K210*((1+$I$6)^(J210+O194)-1)))","v":953.06342982639376},{"$f":"IF(OR(D210=\"PG\",D210=0),0,IF(O194>=0,K210*((1+$I$7)^30-1)*J210/30,K210*((1+$I$7)^(30+O194)-1)*J210/30))","v":37.025917756448017},{"$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$10)","v":3298.2798452204424},{"$f":"IF(OR(D210=\"PG\",D210=0),0,W210+U210+V210)","v":3383.2798452204424},{"$f":"+K210+N210+O210+M210-Q210","v":129927.23006307038},{"$error":"#VALUE!"},{"$f":"+X210","v":3383.2798452204424},{"$f":"+I210","v":"2041-05-14"},{"$f":"+K210","v":132235.42056070798},{"$f":"+Q210","v":2308.1904976376009},{"$f":"+IF(D210=\"PG\",M210,S210)","v":953.06342982639376},{"$f":"+IF(D210=\"PG\",N210,T210)","v":37.025917756448017},{"$f":"+IF(D210=\"PG\",O210,U210)","v":85},0,{"$f":"+X210","v":3383.2798452204424},null,null,{"$f":"+J210","v":30},{"$f":"+(1+$S$6)^(AL210/360)-1","v":7.2073233161371597E-3},{"$f":"+$R$7*AL210/30","v":2.7999999999583913E-4},{"$f":"1/(1+$R$10)^SUM($AL$18:AL210)","v":0.23216470482719592},1121635.9329567356,{"$f":"+$AR$13-AR210-AS210","v":-7394.0560842870409},{"$f":"+AP210*AM210","v":8083.9928118163361},{"$f":"+AP210*AN210","v":314.058061223219},{"$f":"+AQ210+AR210+AS210","v":1003.9947887525143},{"$f":"+U210","v":85},{"$f":"+AT210+AU210","v":1088.9947887525143},{"$f":"+AP210-AQ210","v":1129029.9890410227}]
[null,"",{"$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":14},{"$f":"IF(G210=12,1,G210+1)","v":6},{"$f":"IF(G210=12,H210+1,H210)","v":2041},{"$f":"DATE(H211,G211,F211)","v":"2041-06-14"},{"$f":"+I211-I210","v":31},{"$f":"+Y210","v":129927.23006307038},0,0,0,0,{"$f":"IF(OR(D211=\"PG\",D211=0),0,E211*((1+$I$8)^-SUMIF(D$18:D211,\"PP\",J$18:J211)))","v":0.23038203995276677},2292.929794064984,1005.3500511554583,967.75777259110191,37.592278564356398,85,0,3298.2798452204424,3383.2798452204424,127634.3002690054,{"$f":"YEAR(I211-$Z$17)-1900","v":{"$error":"#VALUE!"}},3383.2798452204424,"2041-06-14",129927.23006307038,2292.929794064984,967.75777259110191,37.592278564356398,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL211)","v":0.23038203995307219},{"$f":"+AW210","v":1129029.9890410227},-7732.2059036461724,8409.5346822410047,326.66601015768157,1003.9947887525138,85,1088.9947887525138,1136762.1949446688]
[null,"",195,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G212=8,G212=1),Resolucion!$D$25,IF(D212=\"Pg\",0,1)),IF(D212=\"PG\",0,1))","v":1},14,7,2041,"2041-07-14",30,127634.3002690054,0,0,0,0,{"$f":"IF(OR(D212=\"PG\",D212=0),0,E212*((1+$I$8)^-SUMIF(D$18:D212,\"PP\",J$18:J212)))","v":0.22866991437119655},2342.6405728779982,955.63927234244431,919.90166826765392,35.73760407479044,85,0,3298.2798452204424,3383.2798452204424,125291.6596961274,{"$error":"#VALUE!"},3383.2798452204424,"2041-07-14",127634.3002690054,2342.6405728779982,919.90166826765392,35.73760407479044,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL212)","v":0.22866991437150136},1136762.1949446688,-7507.3112983552292,8193.0126725279661,318.29341457977733,1003.9947887525143,85,1088.9947887525143,1144269.506243024]
[null,"",196,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G213=8,G213=1),Resolucion!$D$25,IF(D213=\"Pg\",0,1)),IF(D213=\"PG\",0,1))","v":1},14,8,2041,"2041-08-14",31,125291.6596961274,0,0,0,0,{"$f":"IF(OR(D213=\"PG\",D213=0),0,E213*((1+$I$8)^-SUMIF(D$18:D213,\"PP\",J$18:J213)))","v":0.22691408406778252},2328.7988794236003,969.48096579684216,933.22991225863461,36.251053538207501,85,0,3298.2798452204424,3383.2798452204424,122962.8608167038,{"$error":"#VALUE!"},3383.2798452204424,"2041-08-14",125291.6596961274,2328.7988794236003,933.22991225863461,36.251053538207501,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL213)","v":0.22691408406808644},1144269.506243024,-7850.126137850958,8523.0456161354105,331.07531046806179,1003.9947887525143,85,1088.9947887525143,1152119.6323808751]
[null,"",197,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G214=8,G214=1),Resolucion!$D$25,IF(D214=\"Pg\",0,1)),IF(D214=\"PG\",0,1))","v":1},14,9,2041,"2041-09-14",31,122962.8608167038,0,0,0,0,{"$f":"IF(OR(D214=\"PG\",D214=0),0,E214*((1+$I$8)^-SUMIF(D$18:D214,\"PP\",J$18:J214)))","v":0.2251717358180215},2346.8186438057301,951.46120141471238,915.8839470189414,35.57725439577095,85,0,3298.2798452204424,3383.2798452204424,120616.04217289807,{"$error":"#VALUE!"},3383.2798452204424,"2041-09-14",122962.8608167038,2346.8186438057301,915.8839470189414,35.57725439577095,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL214)","v":0.22517173581832475},1152119.6323808751,-7910.8687913381018,8581.5169664600362,333.34661363057955,1003.994788752514,85,1088.9947887525141,1160030.5011722131]
[null,"",198,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G215=8,G215=1),Resolucion!$D$25,IF(D215=\"Pg\",0,1)),IF(D215=\"PG\",0,1))","v":1},14,10,2041,"2041-10-14",30,120616.04217289807,0,0,0,0,{"$f":"IF(OR(D215=\"PG\",D215=0),0,E215*((1+$I$8)^-SUMIF(D$18:D215,\"PP\",J$18:J215)))","v":0.22349833154909654},2395.1885403596216,903.09130486082074,869.3188130529112,33.772491807909596,85,0,3298.2798452204424,3383.2798452204424,118220.85363253845,{"$error":"#VALUE!"},3383.2798452204424,"2041-10-14",120616.04217289807,2395.1885403596216,869.3188130529112,33.772491807909596,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL215)","v":0.22349833154939902},1160030.5011722131,-7681.5286300996449,8360.7148785287663,324.80854032339295,1003.9947887525143,85,1088.9947887525143,1167712.0298023128]
[null,"",199,{"$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$25,IF(D216=\"Pg\",0,1)),IF(D216=\"PG\",0,1))","v":1},14,11,2041,"2041-11-14",31,118220.85363253845,0,0,0,0,{"$f":"IF(OR(D216=\"PG\",D216=0),0,E216*((1+$I$8)^-SUMIF(D$18:D216,\"PP\",J$18:J216)))","v":0.22178221098126633},2383.511315256249,914.76852996419359,880.56329631368749,34.205233650506152,85,0,3298.2798452204424,3383.2798452204424,115837.34231728219,{"$error":"#VALUE!"},3383.2798452204424,"2041-11-14",118220.85363253845,2383.511315256249,880.56329631368749,34.205233650506152,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL216)","v":0.22178221098156803},1167712.0298023128,-8031.5195397429516,8697.6563145443506,337.8580139511152,1003.9947887525143,85,1088.9947887525143,1175743.5493420558]
[null,"",200,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G217=8,G217=1),Resolucion!$D$25,IF(D217=\"Pg\",0,1)),IF(D217=\"PG\",0,1))","v":1},14,12,2041,"2041-12-14",30,115837.34231728219,0,0,0,0,{"$f":"IF(OR(D217=\"PG\",D217=0),0,E217*((1+$I$8)^-SUMIF(D$18:D217,\"PP\",J$18:J217)))","v":0.2201339965760285},2430.968211209376,867.31163401106664,834.87717816270958,32.434455848357032,85,0,3298.2798452204424,3383.2798452204424,113406.37410607282,{"$error":"#VALUE!"},3383.2798452204424,"2041-12-14",115837.34231728219,2430.968211209376,834.87717816270958,32.434455848357032,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL217)","v":0.22013399657632945},1175743.5493420558,-7799.1773020292285,8473.9638969708594,329.20819381088353,1003.9947887525145,85,1088.9947887525145,1183542.726644085]
[null,"",201,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G218=8,G218=1),Resolucion!$D$25,IF(D218=\"Pg\",0,1)),IF(D218=\"PG\",0,1))","v":1},14,1,2042,"2042-01-14",31,113406.37410607282,0,0,0,0,{"$f":"IF(OR(D218=\"PG\",D218=0),0,E218*((1+$I$8)^-SUMIF(D$18:D218,\"PP\",J$18:J218)))","v":0.21844370888312109},2420.7647627119477,877.51508250849463,844.70283826762511,32.812244240869475,85,0,3298.2798452204424,3383.2798452204424,110985.60934336088,{"$error":"#VALUE!"},3383.2798452204424,"2042-01-14",113406.37410607282,2420.7647627119477,844.70283826762511,32.812244240869475,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL218)","v":0.21844370888342127},1183542.726644085,-8154.0141998074851,8815.570626322733,342.43836223726657,1003.9947887525145,85,1088.9947887525145,1191696.7408438926]
[null,"",202,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G219=8,G219=1),Resolucion!$D$25,IF(D219=\"Pg\",0,1)),IF(D219=\"PG\",0,1))","v":1},14,2,2042,"2042-02-14",31,110985.60934336088,0,0,0,0,{"$f":"IF(OR(D219=\"PG\",D219=0),0,E219*((1+$I$8)^-SUMIF(D$18:D219,\"PP\",J$18:J219)))","v":0.21676639997826647},2439.4961400902416,858.7837051302007,826.6718688273321,32.111836302868561,85,0,3298.2798452204424,3383.2798452204424,108546.11320327064,{"$error":"#VALUE!"},3383.2798452204424,"2042-02-14",110985.60934336088,2439.4961400902416,826.6718688273321,32.111836302868561,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL219)","v":0.21676639997856587},1191696.7408438926,-8217.1082763064587,8876.3054747132628,344.79759034570912,1003.9947887525132,85,1088.9947887525132,1199913.849120199]
[null,"",203,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G220=8,G220=1),Resolucion!$D$25,IF(D220=\"Pg\",0,1)),IF(D220=\"PG\",0,1))","v":1},14,3,2042,"2042-03-14",28,108546.11320327064,0,0,0,0,{"$f":"IF(OR(D220=\"PG\",D220=0),0,E220*((1+$I$8)^-SUMIF(D$18:D220,\"PP\",J$18:J220)))","v":0.21526248392563191},2539.9162955202955,758.36354970014713,729.99683211678064,28.366717583366526,85,0,3298.2798452204424,3383.2798452204424,106006.19690775035,{"$error":"#VALUE!"},3383.2798452204424,"2042-03-14",108546.11320327064,2539.9162955202955,729.99683211678064,28.366717583366526,85,0,3383.2798452204424,null,null,28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL220)","v":0.21526248392593053},1199913.849120199,-7379.2710795431121,8069.6883823968737,313.57748589875217,1003.9947887525138,85,1088.9947887525138,1207293.120199742]
[null,"",204,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G221=8,G221=1),Resolucion!$D$25,IF(D221=\"Pg\",0,1)),IF(D221=\"PG\",0,1))","v":1},14,4,2042,"2042-04-14",31,106006.19690775035,0,0,0,0,{"$f":"IF(OR(D221=\"PG\",D221=0),0,E221*((1+$I$8)^-SUMIF(D$18:D221,\"PP\",J$18:J221)))","v":0.21360960189476155},2478.0258043063964,820.25404091404607,789.5829146091927,30.67112630485332,85,0,3298.2798452204424,3383.2798452204424,103528.17110344395,{"$error":"#VALUE!"},3383.2798452204424,"2042-04-14",106006.19690775035,2478.0258043063964,789.5829146091927,30.67112630485332,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL221)","v":0.2136096018950594},1207293.120199742,-8337.7898360967465,8992.4744820766591,349.31014277260118,1003.9947887525138,85,1088.9947887525138,1215630.9100358388]
[null,"",205,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G222=8,G222=1),Resolucion!$D$25,IF(D222=\"Pg\",0,1)),IF(D222=\"PG\",0,1))","v":1},14,5,2042,"2042-05-14",30,103528.17110344395,0,0,0,0,{"$f":"IF(OR(D222=\"PG\",D222=0),0,E222*((1+$I$8)^-SUMIF(D$18:D222,\"PP\",J$18:J222)))","v":0.21202212370441298},2523.1309558410198,775.14888937942249,746.16100147088889,28.987887908533541,85,0,3298.2798452204424,3383.2798452204424,101005.04014760294,{"$error":"#VALUE!"},3383.2798452204424,"2042-05-14",103528.17110344395,2523.1309558410198,746.16100147088889,28.987887908533541,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL222)","v":0.21202212370470999},1215630.9100358388,-8097.8268677707983,8761.4450017183353,340.37665480497679,1003.9947887525138,85,1088.9947887525138,1223728.7369036097]
[null,"",206,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G223=8,G223=1),Resolucion!$D$25,IF(D223=\"Pg\",0,1)),IF(D223=\"PG\",0,1))","v":1},14,6,2042,"2042-06-14",31,101005.04014760294,0,0,0,0,{"$f":"IF(OR(D223=\"PG\",D223=0),0,E223*((1+$I$8)^-SUMIF(D$18:D223,\"PP\",J$18:J223)))","v":0.21039412261464074},2516.7237216114136,781.55612360902865,752.33199866008977,29.224124948938837,85,0,3298.2798452204424,3383.2798452204424,98488.316425991521,{"$error":"#VALUE!"},3383.2798452204424,"2042-06-14",101005.04014760294,2516.7237216114136,752.33199866008977,29.224124948938837,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL223)","v":0.21039412261493703},1223728.7369036097,-8464.9652410213639,9114.8945152350279,354.06551453884958,1003.9947887525136,85,1088.9947887525136,1232193.7021446312]
[null,"",207,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G224=8,G224=1),Resolucion!$D$25,IF(D224=\"Pg\",0,1)),IF(D224=\"PG\",0,1))","v":1},14,7,2042,"2042-07-14",30,98488.316425991521,0,0,0,0,{"$f":"IF(OR(D224=\"PG\",D224=0),0,E224*((1+$I$8)^-SUMIF(D$18:D224,\"PP\",J$18:J224)))","v":0.20883054083710986},2560.8659772774317,737.41386794301093,709.83713934414311,27.576728598867827,85,0,3298.2798452204424,3383.2798452204424,95927.450448714095,{"$error":"#VALUE!"},3383.2798452204424,"2042-07-14",98488.316425991521,2560.8659772774317,709.83713934414311,27.576728598867827,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL224)","v":0.20883054083740532},1232193.7021446312,-8221.8378473072225,8880.8183994643678,345.01423659536971,1003.994788752515,85,1088.994788752515,1240415.5399919385]
[null,"",208,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G225=8,G225=1),Resolucion!$D$25,IF(D225=\"Pg\",0,1)),IF(D225=\"PG\",0,1))","v":1},14,8,2042,"2042-08-14",31,95927.450448714095,0,0,0,0,{"$f":"IF(OR(D225=\"PG\",D225=0),0,E225*((1+$I$8)^-SUMIF(D$18:D225,\"PP\",J$18:J225)))","v":0.2072270461540055},2556.0130611982449,742.26678402219738,714.51177502611517,27.755008996082164,85,0,3298.2798452204424,3383.2798452204424,93371.437387515849,{"$error":"#VALUE!"},3383.2798452204424,"2042-08-14",95927.450448714095,2556.0130611982449,714.51177502611517,27.755008996082164,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL225)","v":0.20722704615430018},1240415.5399919385,-8594.0842742704281,9239.1855001239419,358.89356289900098,1003.9947887525148,85,1088.9947887525148,1249009.6242662088]
[null,"",209,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G226=8,G226=1),Resolucion!$D$25,IF(D226=\"Pg\",0,1)),IF(D226=\"PG\",0,1))","v":1},14,9,2042,"2042-09-14",31,93371.437387515849,0,0,0,0,{"$f":"IF(OR(D226=\"PG\",D226=0),0,E226*((1+$I$8)^-SUMIF(D$18:D226,\"PP\",J$18:J226)))","v":0.20563586382324406},2575.7909619553247,722.48888326511758,695.47341404806446,27.015469217053131,85,0,3298.2798452204424,3383.2798452204424,90795.646425560524,{"$error":"#VALUE!"},3383.2798452204424,"2042-09-14",93371.437387515849,2575.7909619553247,695.47341404806446,27.015469217053131,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL226)","v":0.20563586382353788},1249009.6242662088,-8660.5835220461086,9303.1981928496371,361.38011794898625,1003.9947887525148,85,1088.9947887525148,1257670.2077882551]
[null,"",210,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G227=8,G227=1),Resolucion!$D$25,IF(D227=\"Pg\",0,1)),IF(D227=\"PG\",0,1))","v":1},14,10,2042,"2042-10-14",30,90795.646425560524,0,0,0,0,{"$f":"IF(OR(D227=\"PG\",D227=0),0,E227*((1+$I$8)^-SUMIF(D$18:D227,\"PP\",J$18:J227)))","v":0.20410764390205469},2618.4634847349753,679.81636048546704,654.39357948668794,25.422780998779157,85,0,3298.2798452204424,3383.2798452204424,88177.182940825543,{"$error":"#VALUE!"},3383.2798452204424,"2042-10-14",90795.646425560524,2618.4634847349753,654.39357948668794,25.422780998779157,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL227)","v":0.2041076439023477},1257670.2077882551,-8412.5886820263204,9064.4358126033567,352.1476581754784,1003.9947887525148,85,1088.9947887525148,1266082.7964702814]
[null,"",211,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G228=8,G228=1),Resolucion!$D$25,IF(D228=\"Pg\",0,1)),IF(D228=\"PG\",0,1))","v":1},14,11,2042,"2042-11-14",31,88177.182940825543,0,0,0,0,{"$f":"IF(OR(D228=\"PG\",D228=0),0,E228*((1+$I$8)^-SUMIF(D$18:D228,\"PP\",J$18:J228)))","v":0.20254041374277845},2615.9830292468359,682.2968159736065,656.78421770977343,25.512598263833066,85,0,3298.2798452204424,3383.2798452204424,85561.199911578704,{"$error":"#VALUE!"},3383.2798452204424,"2042-11-14",88177.182940825543,2615.9830292468359,656.78421770977343,25.512598263833066,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL228)","v":0.20254041374307058},1266082.7964702814,-8792.6921996529381,9430.3670326321608,366.31995577329116,1003.9947887525138,85,1088.9947887525138,1274875.4886699344]
[null,"",212,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G229=8,G229=1),Resolucion!$D$25,IF(D229=\"Pg\",0,1)),IF(D229=\"PG\",0,1))","v":1},14,12,2042,"2042-12-14",30,85561.199911578704,0,0,0,0,{"$f":"IF(OR(D229=\"PG\",D229=0),0,E229*((1+$I$8)^-SUMIF(D$18:D229,\"PP\",J$18:J229)))","v":0.20103519821581317},2657.6554781661625,640.6243670542799,616.6672310793939,23.957135974886032,85,0,3298.2798452204424,3383.2798452204424,82903.544433412535,{"$error":"#VALUE!"},3383.2798452204424,"2042-12-14",85561.199911578704,2657.6554781661625,616.6672310793939,23.957135974886032,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL229)","v":0.20103519821610458},1274875.4886699344,-8541.4101827323357,9188.439834662573,356.96513682227703,1003.9947887525144,85,1088.9947887525145,1283416.8988526668]
[null,"",213,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G230=8,G230=1),Resolucion!$D$25,IF(D230=\"Pg\",0,1)),IF(D230=\"PG\",0,1))","v":1},14,1,2043,"2043-01-14",31,82903.544433412535,0,0,0,0,{"$f":"IF(OR(D230=\"PG\",D230=0),0,E230*((1+$I$8)^-SUMIF(D$18:D230,\"PP\",J$18:J230)))","v":0.19949155967442128},2656.7893539920751,641.49049122836732,617.50373237265637,23.98675885571091,85,0,3298.2798452204424,3383.2798452204424,80246.755079420458,{"$error":"#VALUE!"},3383.2798452204424,"2043-01-14",82903.544433412535,2656.7893539920751,617.50373237265637,23.98675885571091,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL230)","v":0.19949155967471169},1283416.8988526668,-8926.8199010470598,9559.4794004037212,371.33528939585347,1003.9947887525149,85,1088.994788752515,1292343.7187537139]
[null,"",214,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G231=8,G231=1),Resolucion!$D$25,IF(D231=\"Pg\",0,1)),IF(D231=\"PG\",0,1))","v":1},14,2,2043,"2043-02-14",31,80246.755079420458,0,0,0,0,{"$f":"IF(OR(D231=\"PG\",D231=0),0,E231*((1+$I$8)^-SUMIF(D$18:D231,\"PP\",J$18:J231)))","v":0.19795977388303335},2677.3470408730209,620.93280434742144,597.71474321145411,23.218061135967293,85,0,3298.2798452204424,3383.2798452204424,77569.408038547437,{"$error":"#VALUE!"},3383.2798452204424,"2043-02-14",80246.755079420458,2677.3470408730209,597.71474321145411,23.218061135967293,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL231)","v":0.19795977388332303},1292343.7187537139,-8995.8937883285544,9625.9704611272173,373.91811595385138,1003.9947887525143,85,1088.9947887525143,1301339.6125420425]
[null,"",215,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G232=8,G232=1),Resolucion!$D$25,IF(D232=\"Pg\",0,1)),IF(D232=\"PG\",0,1))","v":1},14,3,2043,"2043-03-14",28,77569.408038547437,0,0,0,0,{"$f":"IF(OR(D232=\"PG\",D232=0),0,E232*((1+$I$8)^-SUMIF(D$18:D232,\"PP\",J$18:J232)))","v":0.1965863374014179},2756.3367954671007,541.94304975334182,521.67157778623596,20.271471967105825,85,0,3298.2798452204424,3383.2798452204424,74813.07124308034,{"$error":"#VALUE!"},3383.2798452204424,"2043-03-14",77569.408038547437,2756.3367954671007,521.67157778623596,20.271471967105825,85,0,3383.2798452204424,null,null,28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL232)","v":0.19658633740170678},1301339.6125420425,-8087.8879033956,8751.7992734088475,340.08341873926673,1003.9947887525143,85,1088.9947887525143,1309427.5004454381]
[null,"",216,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G233=8,G233=1),Resolucion!$D$25,IF(D233=\"Pg\",0,1)),IF(D233=\"PG\",0,1))","v":1},14,4,2043,"2043-04-14",31,74813.07124308034,0,0,0,0,{"$f":"IF(OR(D233=\"PG\",D233=0),0,E233*((1+$I$8)^-SUMIF(D$18:D233,\"PP\",J$18:J233)))","v":0.19507685921144371},2719.3917632932198,578.88808192722252,557.24216664787957,21.645915279342919,85,0,3298.2798452204424,3383.2798452204424,72093.679479787126,{"$error":"#VALUE!"},3383.2798452204424,"2043-04-14",74813.07124308034,2719.3917632932198,557.24216664787957,21.645915279342919,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL233)","v":0.19507685921173171},1309427.5004454381,-9128.0845599579225,9753.2183252538525,378.86102345658344,1003.9947887525135,85,1088.9947887525136,1318555.585005396]
[null,"",217,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G234=8,G234=1),Resolucion!$D$25,IF(D234=\"Pg\",0,1)),IF(D234=\"PG\",0,1))","v":1},14,5,2043,"2043-05-14",30,72093.679479787126,0,0,0,0,{"$f":"IF(OR(D234=\"PG\",D234=0),0,E234*((1+$I$8)^-SUMIF(D$18:D234,\"PP\",J$18:J234)))","v":0.19362711043286371},2758.4911579056134,539.7886873148293,519.60245706078888,20.186230254040424,85,0,3298.2798452204424,3383.2798452204424,69335.18832188152,{"$error":"#VALUE!"},3383.2798452204424,"2043-05-14",72093.679479787126,2758.4911579056134,519.60245706078888,20.186230254040424,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL234)","v":0.1936271104331509},1318555.585005396,-8868.4571864757745,9503.2564114322631,369.19556379602454,1003.9947887525132,85,1088.9947887525132,1327424.0421918719]
[null,"",218,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G235=8,G235=1),Resolucion!$D$25,IF(D235=\"Pg\",0,1)),IF(D235=\"PG\",0,1))","v":1},14,6,2043,"2043-06-14",31,69335.18832188152,0,0,0,0,{"$f":"IF(OR(D235=\"PG\",D235=0),0,E235*((1+$I$8)^-SUMIF(D$18:D235,\"PP\",J$18:J235)))","v":0.19214035451661038},2761.7784890964062,536.50135612403631,516.44037496987005,20.060981154166274,85,0,3298.2798452204424,3383.2798452204424,66573.40983278511,{"$error":"#VALUE!"},3383.2798452204424,"2043-06-14",69335.18832188152,2761.7784890964062,516.44037496987005,20.060981154166274,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL235)","v":0.19214035451689673},1327424.0421918719,-9267.3380802293523,9887.2648461133922,384.06802286847426,1003.9947887525142,85,1088.9947887525141,1336691.3802721011]
[null,"",219,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G236=8,G236=1),Resolucion!$D$25,IF(D236=\"Pg\",0,1)),IF(D236=\"PG\",0,1))","v":1},14,7,2043,"2043-07-14",30,66573.40983278511,0,0,0,0,{"$f":"IF(OR(D236=\"PG\",D236=0),0,E236*((1+$I$8)^-SUMIF(D$18:D236,\"PP\",J$18:J236)))","v":0.19071242890102294},2799.8232015449526,498.45664367548977,479.81608892258697,18.640554752902826,85,0,3298.2798452204424,3383.2798452204424,63773.586631240156,{"$error":"#VALUE!"},3383.2798452204424,"2043-07-14",66573.40983278511,2799.8232015449526,479.81608892258697,18.640554752902826,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL236)","v":0.19071242890130841},1336691.3802721011,-9004.2457492327903,9633.9669515146779,374.27358647062653,1003.9947887525141,85,1088.9947887525141,1345695.626021334]
[null,"",220,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G237=8,G237=1),Resolucion!$D$25,IF(D237=\"Pg\",0,1)),IF(D237=\"PG\",0,1))","v":1},14,8,2043,"2043-08-14",31,63773.586631240156,0,0,0,0,{"$f":"IF(OR(D237=\"PG\",D237=0),0,E237*((1+$I$8)^-SUMIF(D$18:D237,\"PP\",J$18:J237)))","v":0.18924805321862095},2804.8130134334397,493.46683178700266,475.01500738863803,18.451824398364622,85,0,3298.2798452204424,3383.2798452204424,60968.773617806713,{"$error":"#VALUE!"},3383.2798452204424,"2043-08-14",63773.586631240156,2804.8130134334397,475.01500738863803,18.451824398364622,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL237)","v":0.18924805321890553},1345695.626021334,-9408.7198192899323,10023.360006919393,389.35460112305338,1003.9947887525137,85,1088.9947887525136,1355104.3458406238]
[null,"",221,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G238=8,G238=1),Resolucion!$D$25,IF(D238=\"Pg\",0,1)),IF(D238=\"PG\",0,1))","v":1},14,9,2043,"2043-09-14",31,60968.773617806713,0,0,0,0,{"$f":"IF(OR(D238=\"PG\",D238=0),0,E238*((1+$I$8)^-SUMIF(D$18:D238,\"PP\",J$18:J238)))","v":0.18779492167039308},2826.5160767956618,471.76376842478066,454.12346992495742,17.640298499823267,85,0,3298.2798452204424,3383.2798452204424,58142.257541011051,{"$error":"#VALUE!"},3383.2798452204424,"2043-09-14",60968.773617806713,2826.5160767956618,454.12346992495742,17.640298499823267,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL238)","v":0.18779492167067674},1355104.3458406238,-9481.5225485333613,10093.440479895147,392.07685739072747,1003.9947887525135,85,1088.9947887525136,1364585.8683891571]
[null,"",222,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G239=8,G239=1),Resolucion!$D$25,IF(D239=\"Pg\",0,1)),IF(D239=\"PG\",0,1))","v":1},14,10,2043,"2043-10-14",30,58142.257541011051,0,0,0,0,{"$f":"IF(OR(D239=\"PG\",D239=0),0,E239*((1+$I$8)^-SUMIF(D$18:D239,\"PP\",J$18:J239)))","v":0.1863992899208575},2862.9499646810209,435.32988053942171,419.05004842818056,16.279832111241173,85,0,3298.2798452204424,3383.2798452204424,55279.307576330029,{"$error":"#VALUE!"},3383.2798452204424,"2043-10-14",58142.257541011051,2862.9499646810209,419.05004842818056,16.279832111241173,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL239)","v":0.18639928992114033},1364585.8683891571,-9213.1008005032181,9835.011546112446,382.08404314328612,1003.9947887525141,85,1088.9947887525141,1373798.9691896604]
[null,"",223,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G240=8,G240=1),Resolucion!$D$25,IF(D240=\"Pg\",0,1)),IF(D240=\"PG\",0,1))","v":1},14,11,2043,"2043-11-14",31,55279.307576330029,0,0,0,0,{"$f":"IF(OR(D240=\"PG\",D240=0),0,E240*((1+$I$8)^-SUMIF(D$18:D240,\"PP\",J$18:J240)))","v":0.18496803245667431},2870.5399890507697,427.73985616967275,411.7457098444923,15.994146325180477,85,0,3298.2798452204424,3383.2798452204424,52408.767587279261,{"$error":"#VALUE!"},3383.2798452204424,"2043-11-14",55279.307576330029,2870.5399890507697,411.7457098444923,15.994146325180477,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL240)","v":0.18496803245695626},1373798.9691896604,-9626.1776799570234,10232.686633629903,397.48583507963502,1003.9947887525143,85,1088.9947887525143,1383425.1468696175]
[null,"",224,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G241=8,G241=1),Resolucion!$D$25,IF(D241=\"Pg\",0,1)),IF(D241=\"PG\",0,1))","v":1},14,12,2043,"2043-12-14",30,52408.767587279261,0,0,0,0,{"$f":"IF(OR(D241=\"PG\",D241=0),0,E241*((1+$I$8)^-SUMIF(D$18:D241,\"PP\",J$18:J241)))","v":0.18359340924296069},2905.8784576944108,392.40138752603139,377.72693260181126,14.674454924220127,85,0,3298.2798452204424,3383.2798452204424,49502.889129584852,{"$error":"#VALUE!"},3383.2798452204424,"2043-12-14",52408.767587279261,2905.8784576944108,377.72693260181126,14.674454924220127,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL241)","v":0.18359340924324183},1383425.1468696175,-9354.1565695290919,9970.7923171638686,387.35904111773664,1003.9947887525133,85,1088.9947887525132,1392779.3034391466]
[null,"",225,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G242=8,G242=1),Resolucion!$D$25,IF(D242=\"Pg\",0,1)),IF(D242=\"PG\",0,1))","v":1},14,1,2044,"2044-01-14",31,49502.889129584852,0,0,0,0,{"$f":"IF(OR(D242=\"PG\",D242=0),0,E242*((1+$I$8)^-SUMIF(D$18:D242,\"PP\",J$18:J242)))","v":0.18218369659080738},2915.2367210453758,383.04312417506662,368.72028825378624,14.322835921280376,85,0,3298.2798452204424,3383.2798452204424,46587.652408539478,{"$error":"#VALUE!"},3383.2798452204424,"2044-01-14",49502.889129584852,2915.2367210453758,368.72028825378624,14.322835921280376,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL242)","v":0.1821836965910876},1392779.3034391466,-9773.0435832738713,10374.060893570648,402.97747845573809,1003.9947887525145,85,1088.9947887525145,1402552.3470224205]
[null,"",226,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G243=8,G243=1),Resolucion!$D$25,IF(D243=\"Pg\",0,1)),IF(D243=\"PG\",0,1))","v":1},14,2,2044,"2044-02-14",31,46587.652408539478,0,0,0,0,{"$f":"IF(OR(D243=\"PG\",D243=0),0,E243*((1+$I$8)^-SUMIF(D$18:D243,\"PP\",J$18:J243)))","v":0.18078480834553132},2937.7942202332715,360.48562498717098,347.00626422383385,13.479360763337116,85,0,3298.2798452204424,3383.2798452204424,43649.858188306207,{"$error":"#VALUE!"},3383.2798452204424,"2044-02-14",46587.652408539478,2937.7942202332715,347.00626422383385,13.479360763337116,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL243)","v":0.18078480834581068},1402552.3470224205,-9848.6653744997711,10446.855017519829,405.80514573245665,1003.9947887525143,85,1088.9947887525143,1412401.0123969202]
[null,"",227,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G244=8,G244=1),Resolucion!$D$25,IF(D244=\"Pg\",0,1)),IF(D244=\"PG\",0,1))","v":1},14,3,2044,"2044-03-14",29,43649.858188306207,0,0,0,0,{"$f":"IF(OR(D244=\"PG\",D244=0),0,E244*((1+$I$8)^-SUMIF(D$18:D244,\"PP\",J$18:J244)))","v":0.17948589673054652},2982.3897044968662,315.89014072357617,304.07557910745021,11.81456161612598,85,0,3298.2798452204424,3383.2798452204424,40667.468483809338,{"$error":"#VALUE!"},3383.2798452204424,"2044-03-14",43649.858188306207,2982.3897044968662,304.07557910745021,11.81456161612598,85,0,3383.2798452204424,null,null,29,6.96624437576987E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL244)","v":0.17948589673082499},1412401.0123969202,-9217.4256942056199,9839.1306089417158,382.28987401641882,1003.9947887525146,85,1088.9947887525145,1421618.4380911258]
[null,"",228,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G245=8,G245=1),Resolucion!$D$25,IF(D245=\"Pg\",0,1)),IF(D245=\"PG\",0,1))","v":1},14,4,2044,"2044-04-14",31,40667.468483809338,0,0,0,0,{"$f":"IF(OR(D245=\"PG\",D245=0),0,E245*((1+$I$8)^-SUMIF(D$18:D245,\"PP\",J$18:J245)))","v":0.17810772340424108},2983.603379781181,314.67646543926122,302.91001122478724,11.766454214473983,85,0,3298.2798452204424,3383.2798452204424,37683.865104028155,{"$error":"#VALUE!"},3383.2798452204424,"2044-04-14",40667.468483809338,2983.603379781181,302.91001122478724,11.766454214473983,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL245)","v":0.17810772340451858},1421618.4380911258,-9996.1948463583867,10588.868033695981,411.32160141492005,1003.9947887525138,85,1088.9947887525138,1431614.6329374842]
[null,"",229,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G246=8,G246=1),Resolucion!$D$25,IF(D246=\"Pg\",0,1)),IF(D246=\"PG\",0,1))","v":1},14,5,2044,"2044-05-14",30,37683.865104028155,0,0,0,0,{"$f":"IF(OR(D246=\"PG\",D246=0),0,E246*((1+$I$8)^-SUMIF(D$18:D246,\"PP\",J$18:J246)))","v":0.17678408381159683},3016.1285633850416,282.15128183540071,271.5997996064296,10.551482228971086,85,0,3298.2798452204424,3383.2798452204424,34667.736540643113,{"$error":"#VALUE!"},3383.2798452204424,"2044-05-14",37683.865104028155,3016.1285633850416,271.5997996064296,10.551482228971086,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL246)","v":0.17678408381187352},1431614.6329374842,-9714.9668321574954,10318.109523693471,400.85209721653882,1003.9947887525141,85,1088.9947887525141,1441329.5997696416]
[null,"",230,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G247=8,G247=1),Resolucion!$D$25,IF(D247=\"Pg\",0,1)),IF(D247=\"PG\",0,1))","v":1},14,6,2044,"2044-06-14",31,34667.736540643113,0,0,0,0,{"$f":"IF(OR(D247=\"PG\",D247=0),0,E247*((1+$I$8)^-SUMIF(D$18:D247,\"PP\",J$18:J247)))","v":0.1754266562183289},3030.0280654537164,268.25177976672609,258.22124799444907,10.030531772277017,85,0,3298.2798452204424,3383.2798452204424,31637.708475189396,{"$error":"#VALUE!"},3383.2798452204424,"2044-06-14",34667.736540643113,3030.0280654537164,258.22124799444907,10.030531772277017,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL247)","v":0.17542665621860462},1441329.5997696416,-10148.715741264019,10735.68583248938,417.02469752715257,1003.9947887525136,85,1088.9947887525136,1451478.3155109056]
[null,"",231,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G248=8,G248=1),Resolucion!$D$25,IF(D248=\"Pg\",0,1)),IF(D248=\"PG\",0,1))","v":1},14,7,2044,"2044-07-14",30,31637.708475189396,0,0,0,0,{"$f":"IF(OR(D248=\"PG\",D248=0),0,E248*((1+$I$8)^-SUMIF(D$18:D248,\"PP\",J$18:J248)))","v":0.17412294145886967},3061.3980928851383,236.88175233530413,228.02319396238275,8.8585583729213901,85,0,3298.2798452204424,3383.2798452204424,28576.310382304258,{"$error":"#VALUE!"},3383.2798452204424,"2044-07-14",31637.708475189396,3061.3980928851383,228.02319396238275,8.8585583729213901,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL248)","v":0.17412294145914467},1451478.3155109056,-9863.6926458337402,10461.273506249239,406.41392833701417,1003.9947887525132,85,1088.9947887525132,1461342.0081567394]
[null,"",232,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G249=8,G249=1),Resolucion!$D$25,IF(D249=\"Pg\",0,1)),IF(D249=\"PG\",0,1))","v":1},14,8,2044,"2044-08-14",31,28576.310382304258,0,0,0,0,{"$f":"IF(OR(D249=\"PG\",D249=0),0,E249*((1+$I$8)^-SUMIF(D$18:D249,\"PP\",J$18:J249)))","v":0.17278594731176566},3077.1622620106882,221.1175832097542,212.84950407259703,8.2680791371571658,85,0,3298.2798452204424,3383.2798452204424,25499.148120293568,{"$error":"#VALUE!"},3383.2798452204424,"2044-08-14",28576.310382304258,3077.1622620106882,212.84950407259703,8.2680791371571658,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL249)","v":0.17278594731203972},1461342.0081567394,-10303.567620935015,10884.747455333796,422.81495435373347,1003.9947887525146,85,1088.9947887525145,1471645.5757776743]
[null,"",233,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G250=8,G250=1),Resolucion!$D$25,IF(D250=\"Pg\",0,1)),IF(D250=\"PG\",0,1))","v":1},14,9,2044,"2044-09-14",31,25499.148120293568,0,0,0,0,{"$f":"IF(OR(D250=\"PG\",D250=0),0,E250*((1+$I$8)^-SUMIF(D$18:D250,\"PP\",J$18:J250)))","v":0.17145921920619764},3100.9727075656683,197.30713765477424,189.92938413207892,7.3777535226953033,85,0,3298.2798452204424,3383.2798452204424,22398.175412727898,{"$error":"#VALUE!"},3383.2798452204424,"2044-09-14",25499.148120293568,3100.9727075656683,189.92938413207892,7.3777535226953033,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL250)","v":0.17145921920647081},1471645.5757776743,-10383.294497508634,10961.493166342469,425.79611991867966,1003.9947887525144,85,1088.9947887525145,1482028.8702751829]
[null,"",234,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G251=8,G251=1),Resolucion!$D$25,IF(D251=\"Pg\",0,1)),IF(D251=\"PG\",0,1))","v":1},14,10,2044,"2044-10-14",30,22398.175412727898,0,0,0,0,{"$f":"IF(OR(D251=\"PG\",D251=0),0,E251*((1+$I$8)^-SUMIF(D$18:D251,\"PP\",J$18:J251)))","v":0.17018498916873831},3130.5774642138881,167.70238100655445,161.43089189108383,6.271489115470616,85,0,3298.2798452204424,3383.2798452204424,19267.597948514009,{"$error":"#VALUE!"},3383.2798452204424,"2044-10-14",22398.175412727898,3130.5774642138881,161.43089189108383,6.271489115470616,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL251)","v":0.17018498916901048},1482028.8702751829,-10092.434526841111,10681.46123192274,414.96808367088471,1003.9947887525138,85,1088.9947887525138,1492121.304802024]
[null,"",235,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G252=8,G252=1),Resolucion!$D$25,IF(D252=\"Pg\",0,1)),IF(D252=\"PG\",0,1))","v":1},14,11,2044,"2044-11-14",31,19267.597948514009,0,0,0,0,{"$f":"IF(OR(D252=\"PG\",D252=0),0,E252*((1+$I$8)^-SUMIF(D$18:D252,\"PP\",J$18:J252)))","v":0.168878232387942},3149.191154775966,149.08869044447636,143.51393210478915,5.5747583396872109,85,0,3298.2798452204424,3383.2798452204424,16118.406793738042,{"$error":"#VALUE!"},3383.2798452204424,"2044-11-14",19267.597948514009,3149.191154775966,143.51393210478915,5.5747583396872109,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL252)","v":0.16887823238821328},1492121.304802024,-10541.731456505471,11114.005814408349,431.72043084963684,1003.9947887525143,85,1088.9947887525143,1502663.0362585294]
[null,"",236,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G253=8,G253=1),Resolucion!$D$25,IF(D253=\"Pg\",0,1)),IF(D253=\"PG\",0,1))","v":1},14,12,2044,"2044-12-14",30,16118.406793738042,0,0,0,0,{"$f":"IF(OR(D253=\"PG\",D253=0),0,E253*((1+$I$8)^-SUMIF(D$18:D253,\"PP\",J$18:J253)))","v":0.16762318341840848},3177.5961222147712,120.68372300567137,116.17056910349179,4.5131539021795852,85,0,3298.2798452204424,3383.2798452204424,12940.810671523272,{"$error":"#VALUE!"},3383.2798452204424,"2044-12-14",16118.406793738042,3177.5961222147712,116.17056910349179,4.5131539021795852,85,0,3383.2798452204424,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL253)","v":0.16762318341867893},1502663.0362585294,-10246.92919891718,10830.178337523557,420.74565014613586,1003.9947887525134,85,1088.9947887525134,1512909.9654574466]
[null,"",237,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G254=8,G254=1),Resolucion!$D$25,IF(D254=\"Pg\",0,1)),IF(D254=\"PG\",0,1))","v":1},14,1,2045,"2045-01-14",31,12940.810671523272,0,0,0,0,{"$f":"IF(OR(D254=\"PG\",D254=0),0,E254*((1+$I$8)^-SUMIF(D$18:D254,\"PP\",J$18:J254)))","v":0.16633609733272864},3198.1465270215276,100.13331819891469,96.389110311342932,3.7442078875717604,85,0,3298.2798452204424,3383.2798452204424,9742.6641445017449,{"$error":"#VALUE!"},3383.2798452204424,"2045-01-14",12940.810671523272,3198.1465270215276,96.389110311342932,3.7442078875717604,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL254)","v":0.16633609733299812},1512909.9654574466,-10702.589815782718,11268.849321202715,437.73528333251636,1003.9947887525137,85,1088.9947887525136,1523612.5552732293]
[null,"",238,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G255=8,G255=1),Resolucion!$D$25,IF(D255=\"Pg\",0,1)),IF(D255=\"PG\",0,1))","v":1},14,2,2045,"2045-02-14",31,9742.6641445017449,0,0,0,0,{"$f":"IF(OR(D255=\"PG\",D255=0),0,E255*((1+$I$8)^-SUMIF(D$18:D255,\"PP\",J$18:J255)))","v":0.1650588940720743},3222.8931238125388,75.386721407903565,72.567843915469609,2.8188774924339493,85,0,3298.2798452204424,3383.2798452204424,6519.7710206892061,{"$error":"#VALUE!"},3383.2798452204424,"2045-02-14",9742.6641445017449,3222.8931238125388,72.567843915469609,2.8188774924339493,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL255)","v":0.16505889407234289},1523612.5552732293,-10785.4042436249,11348.567133058245,440.83189931917013,1003.9947887525145,85,1088.9947887525145,1534397.9595168543]
[null,"",239,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G256=8,G256=1),Resolucion!$D$25,IF(D256=\"Pg\",0,1)),IF(D256=\"PG\",0,1))","v":1},14,3,2045,"2045-03-14",28,6519.7710206892061,0,0,0,0,{"$f":"IF(OR(D256=\"PG\",D256=0),0,E256*((1+$I$8)^-SUMIF(D$18:D256,\"PP\",J$18:J256)))","v":0.16391372249359171},3252.7290968005254,45.550748419917056,43.846914926535597,1.7038334933814598,85,0,3298.2798452204424,3383.2798452204424,3267.0419238886807,{"$error":"#VALUE!"},3383.2798452204424,"2045-03-14",6519.7710206892061,3252.7290968005254,43.846914926535597,1.7038334933814598,85,0,3383.2798452204424,null,null,28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL256)","v":0.16391372249385944},1534397.9595168543,-9716.163205783263,10319.168661121332,400.98933341444581,1003.9947887525145,85,1088.9947887525145,1544114.1227226376]
[null,"",240,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G257=8,G257=1),Resolucion!$D$25,IF(D257=\"Pg\",0,1)),IF(D257=\"PG\",0,1))","v":1},14,4,2045,"2045-04-14",31,3267.0419238886807,0,0,0,0,{"$f":"IF(OR(D257=\"PG\",D257=0),0,E257*((1+$I$8)^-SUMIF(D$18:D257,\"PP\",J$18:J257)))","v":0.16265511931489604},3273.0001500886819,25.279695131760388,24.334431001795977,0.94526412996441134,85,0,3298.2798452204424,3383.2798452204424,-5.9582262000012634,{"$error":"#VALUE!"},3383.2798452204424,"2045-04-14",3267.0419238886807,3273.0001500886819,24.334431001795977,0.94526412996441134,85,0,3383.2798452204424,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL257)","v":0.16265511931516288},1544114.1227226376,-10944.041135014213,11501.272237598951,446.76368616777745,1003.994788752515,85,1088.994788752515,1555058.1638576519]
[null,"",241,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G258=8,G258=1),Resolucion!$D$25,IF(D258=\"Pg\",0,1)),IF(D258=\"PG\",0,1))","v":1},14,5,2045,"2045-05-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D258=\"PG\",D258=0),0,E258*((1+$I$8)^-SUMIF(D$18:D258,\"PP\",J$18:J258)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2045-05-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",242,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G259=8,G259=1),Resolucion!$D$25,IF(D259=\"Pg\",0,1)),IF(D259=\"PG\",0,1))","v":1},14,6,2045,"2045-06-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D259=\"PG\",D259=0),0,E259*((1+$I$8)^-SUMIF(D$18:D259,\"PP\",J$18:J259)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2045-06-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",243,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G260=8,G260=1),Resolucion!$D$25,IF(D260=\"Pg\",0,1)),IF(D260=\"PG\",0,1))","v":1},14,7,2045,"2045-07-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D260=\"PG\",D260=0),0,E260*((1+$I$8)^-SUMIF(D$18:D260,\"PP\",J$18:J260)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2045-07-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",244,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G261=8,G261=1),Resolucion!$D$25,IF(D261=\"Pg\",0,1)),IF(D261=\"PG\",0,1))","v":1},14,8,2045,"2045-08-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D261=\"PG\",D261=0),0,E261*((1+$I$8)^-SUMIF(D$18:D261,\"PP\",J$18:J261)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2045-08-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",245,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G262=8,G262=1),Resolucion!$D$25,IF(D262=\"Pg\",0,1)),IF(D262=\"PG\",0,1))","v":1},14,9,2045,"2045-09-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D262=\"PG\",D262=0),0,E262*((1+$I$8)^-SUMIF(D$18:D262,\"PP\",J$18:J262)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2045-09-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",246,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G263=8,G263=1),Resolucion!$D$25,IF(D263=\"Pg\",0,1)),IF(D263=\"PG\",0,1))","v":1},14,10,2045,"2045-10-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D263=\"PG\",D263=0),0,E263*((1+$I$8)^-SUMIF(D$18:D263,\"PP\",J$18:J263)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2045-10-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",247,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G264=8,G264=1),Resolucion!$D$25,IF(D264=\"Pg\",0,1)),IF(D264=\"PG\",0,1))","v":1},14,11,2045,"2045-11-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D264=\"PG\",D264=0),0,E264*((1+$I$8)^-SUMIF(D$18:D264,\"PP\",J$18:J264)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2045-11-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",248,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G265=8,G265=1),Resolucion!$D$25,IF(D265=\"Pg\",0,1)),IF(D265=\"PG\",0,1))","v":1},14,12,2045,"2045-12-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D265=\"PG\",D265=0),0,E265*((1+$I$8)^-SUMIF(D$18:D265,\"PP\",J$18:J265)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2045-12-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",249,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G266=8,G266=1),Resolucion!$D$25,IF(D266=\"Pg\",0,1)),IF(D266=\"PG\",0,1))","v":1},14,1,2046,"2046-01-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D266=\"PG\",D266=0),0,E266*((1+$I$8)^-SUMIF(D$18:D266,\"PP\",J$18:J266)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2046-01-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",250,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G267=8,G267=1),Resolucion!$D$25,IF(D267=\"Pg\",0,1)),IF(D267=\"PG\",0,1))","v":1},14,2,2046,"2046-02-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D267=\"PG\",D267=0),0,E267*((1+$I$8)^-SUMIF(D$18:D267,\"PP\",J$18:J267)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2046-02-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",251,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G268=8,G268=1),Resolucion!$D$25,IF(D268=\"Pg\",0,1)),IF(D268=\"PG\",0,1))","v":1},14,3,2046,"2046-03-14",28,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D268=\"PG\",D268=0),0,E268*((1+$I$8)^-SUMIF(D$18:D268,\"PP\",J$18:J268)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2046-03-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",252,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G269=8,G269=1),Resolucion!$D$25,IF(D269=\"Pg\",0,1)),IF(D269=\"PG\",0,1))","v":1},14,4,2046,"2046-04-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D269=\"PG\",D269=0),0,E269*((1+$I$8)^-SUMIF(D$18:D269,\"PP\",J$18:J269)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2046-04-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",253,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G270=8,G270=1),Resolucion!$D$25,IF(D270=\"Pg\",0,1)),IF(D270=\"PG\",0,1))","v":1},14,5,2046,"2046-05-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D270=\"PG\",D270=0),0,E270*((1+$I$8)^-SUMIF(D$18:D270,\"PP\",J$18:J270)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2046-05-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",254,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G271=8,G271=1),Resolucion!$D$25,IF(D271=\"Pg\",0,1)),IF(D271=\"PG\",0,1))","v":1},14,6,2046,"2046-06-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D271=\"PG\",D271=0),0,E271*((1+$I$8)^-SUMIF(D$18:D271,\"PP\",J$18:J271)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2046-06-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",255,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G272=8,G272=1),Resolucion!$D$25,IF(D272=\"Pg\",0,1)),IF(D272=\"PG\",0,1))","v":1},14,7,2046,"2046-07-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D272=\"PG\",D272=0),0,E272*((1+$I$8)^-SUMIF(D$18:D272,\"PP\",J$18:J272)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2046-07-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",256,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G273=8,G273=1),Resolucion!$D$25,IF(D273=\"Pg\",0,1)),IF(D273=\"PG\",0,1))","v":1},14,8,2046,"2046-08-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D273=\"PG\",D273=0),0,E273*((1+$I$8)^-SUMIF(D$18:D273,\"PP\",J$18:J273)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2046-08-14",-5.9582262000012634,0,0,0,0,0,0]
[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$25,IF(D274=\"Pg\",0,1)),IF(D274=\"PG\",0,1))","v":1},14,9,2046,"2046-09-14",31,-5.9582262000012634,{"$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},{"$f":"+K274+N274+O274+M274-Q274","v":-5.9582262000012634},{"$error":"#VALUE!"},{"$f":"+X274","v":0},{"$f":"+I274","v":"2046-09-14"},{"$f":"+K274","v":-5.9582262000012634},{"$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":14},{"$f":"IF(G274=12,1,G274+1)","v":10},{"$f":"IF(G274=12,H274+1,H274)","v":2046},{"$f":"DATE(H275,G275,F275)","v":"2046-10-14"},{"$f":"+I275-I274","v":30},{"$f":"+Y274","v":-5.9582262000012634},0,0,0,0,{"$f":"IF(OR(D275=\"PG\",D275=0),0,E275*((1+$I$8)^-SUMIF(D$18:D275,\"PP\",J$18:J275)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$f":"YEAR(I275-$Z$17)-1900","v":{"$error":"#VALUE!"}},0,"2046-10-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",259,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G276=8,G276=1),Resolucion!$D$25,IF(D276=\"Pg\",0,1)),IF(D276=\"PG\",0,1))","v":1},14,11,2046,"2046-11-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D276=\"PG\",D276=0),0,E276*((1+$I$8)^-SUMIF(D$18:D276,\"PP\",J$18:J276)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2046-11-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",260,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G277=8,G277=1),Resolucion!$D$25,IF(D277=\"Pg\",0,1)),IF(D277=\"PG\",0,1))","v":1},14,12,2046,"2046-12-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D277=\"PG\",D277=0),0,E277*((1+$I$8)^-SUMIF(D$18:D277,\"PP\",J$18:J277)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2046-12-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",261,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G278=8,G278=1),Resolucion!$D$25,IF(D278=\"Pg\",0,1)),IF(D278=\"PG\",0,1))","v":1},14,1,2047,"2047-01-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D278=\"PG\",D278=0),0,E278*((1+$I$8)^-SUMIF(D$18:D278,\"PP\",J$18:J278)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2047-01-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",262,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G279=8,G279=1),Resolucion!$D$25,IF(D279=\"Pg\",0,1)),IF(D279=\"PG\",0,1))","v":1},14,2,2047,"2047-02-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D279=\"PG\",D279=0),0,E279*((1+$I$8)^-SUMIF(D$18:D279,\"PP\",J$18:J279)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2047-02-14",-5.9582262000012634,0,0,0,0,0,0]
[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$25,IF(D280=\"Pg\",0,1)),IF(D280=\"PG\",0,1))","v":1},14,3,2047,"2047-03-14",28,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D280=\"PG\",D280=0),0,E280*((1+$I$8)^-SUMIF(D$18:D280,\"PP\",J$18:J280)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2047-03-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",264,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G281=8,G281=1),Resolucion!$D$25,IF(D281=\"Pg\",0,1)),IF(D281=\"PG\",0,1))","v":1},14,4,2047,"2047-04-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D281=\"PG\",D281=0),0,E281*((1+$I$8)^-SUMIF(D$18:D281,\"PP\",J$18:J281)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2047-04-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",265,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G282=8,G282=1),Resolucion!$D$25,IF(D282=\"Pg\",0,1)),IF(D282=\"PG\",0,1))","v":1},14,5,2047,"2047-05-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D282=\"PG\",D282=0),0,E282*((1+$I$8)^-SUMIF(D$18:D282,\"PP\",J$18:J282)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2047-05-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",266,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G283=8,G283=1),Resolucion!$D$25,IF(D283=\"Pg\",0,1)),IF(D283=\"PG\",0,1))","v":1},14,6,2047,"2047-06-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D283=\"PG\",D283=0),0,E283*((1+$I$8)^-SUMIF(D$18:D283,\"PP\",J$18:J283)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2047-06-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",267,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G284=8,G284=1),Resolucion!$D$25,IF(D284=\"Pg\",0,1)),IF(D284=\"PG\",0,1))","v":1},14,7,2047,"2047-07-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D284=\"PG\",D284=0),0,E284*((1+$I$8)^-SUMIF(D$18:D284,\"PP\",J$18:J284)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2047-07-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",268,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G285=8,G285=1),Resolucion!$D$25,IF(D285=\"Pg\",0,1)),IF(D285=\"PG\",0,1))","v":1},14,8,2047,"2047-08-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D285=\"PG\",D285=0),0,E285*((1+$I$8)^-SUMIF(D$18:D285,\"PP\",J$18:J285)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2047-08-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",269,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G286=8,G286=1),Resolucion!$D$25,IF(D286=\"Pg\",0,1)),IF(D286=\"PG\",0,1))","v":1},14,9,2047,"2047-09-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D286=\"PG\",D286=0),0,E286*((1+$I$8)^-SUMIF(D$18:D286,\"PP\",J$18:J286)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2047-09-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",270,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G287=8,G287=1),Resolucion!$D$25,IF(D287=\"Pg\",0,1)),IF(D287=\"PG\",0,1))","v":1},14,10,2047,"2047-10-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D287=\"PG\",D287=0),0,E287*((1+$I$8)^-SUMIF(D$18:D287,\"PP\",J$18:J287)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2047-10-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",271,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G288=8,G288=1),Resolucion!$D$25,IF(D288=\"Pg\",0,1)),IF(D288=\"PG\",0,1))","v":1},14,11,2047,"2047-11-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D288=\"PG\",D288=0),0,E288*((1+$I$8)^-SUMIF(D$18:D288,\"PP\",J$18:J288)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2047-11-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",272,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G289=8,G289=1),Resolucion!$D$25,IF(D289=\"Pg\",0,1)),IF(D289=\"PG\",0,1))","v":1},14,12,2047,"2047-12-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D289=\"PG\",D289=0),0,E289*((1+$I$8)^-SUMIF(D$18:D289,\"PP\",J$18:J289)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2047-12-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",273,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G290=8,G290=1),Resolucion!$D$25,IF(D290=\"Pg\",0,1)),IF(D290=\"PG\",0,1))","v":1},14,1,2048,"2048-01-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D290=\"PG\",D290=0),0,E290*((1+$I$8)^-SUMIF(D$18:D290,\"PP\",J$18:J290)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2048-01-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",274,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G291=8,G291=1),Resolucion!$D$25,IF(D291=\"Pg\",0,1)),IF(D291=\"PG\",0,1))","v":1},14,2,2048,"2048-02-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D291=\"PG\",D291=0),0,E291*((1+$I$8)^-SUMIF(D$18:D291,\"PP\",J$18:J291)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2048-02-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",275,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G292=8,G292=1),Resolucion!$D$25,IF(D292=\"Pg\",0,1)),IF(D292=\"PG\",0,1))","v":1},14,3,2048,"2048-03-14",29,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D292=\"PG\",D292=0),0,E292*((1+$I$8)^-SUMIF(D$18:D292,\"PP\",J$18:J292)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2048-03-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",276,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G293=8,G293=1),Resolucion!$D$25,IF(D293=\"Pg\",0,1)),IF(D293=\"PG\",0,1))","v":1},14,4,2048,"2048-04-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D293=\"PG\",D293=0),0,E293*((1+$I$8)^-SUMIF(D$18:D293,\"PP\",J$18:J293)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2048-04-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",277,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G294=8,G294=1),Resolucion!$D$25,IF(D294=\"Pg\",0,1)),IF(D294=\"PG\",0,1))","v":1},14,5,2048,"2048-05-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D294=\"PG\",D294=0),0,E294*((1+$I$8)^-SUMIF(D$18:D294,\"PP\",J$18:J294)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2048-05-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",278,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G295=8,G295=1),Resolucion!$D$25,IF(D295=\"Pg\",0,1)),IF(D295=\"PG\",0,1))","v":1},14,6,2048,"2048-06-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D295=\"PG\",D295=0),0,E295*((1+$I$8)^-SUMIF(D$18:D295,\"PP\",J$18:J295)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2048-06-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",279,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G296=8,G296=1),Resolucion!$D$25,IF(D296=\"Pg\",0,1)),IF(D296=\"PG\",0,1))","v":1},14,7,2048,"2048-07-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D296=\"PG\",D296=0),0,E296*((1+$I$8)^-SUMIF(D$18:D296,\"PP\",J$18:J296)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2048-07-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",280,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G297=8,G297=1),Resolucion!$D$25,IF(D297=\"Pg\",0,1)),IF(D297=\"PG\",0,1))","v":1},14,8,2048,"2048-08-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D297=\"PG\",D297=0),0,E297*((1+$I$8)^-SUMIF(D$18:D297,\"PP\",J$18:J297)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2048-08-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",281,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G298=8,G298=1),Resolucion!$D$25,IF(D298=\"Pg\",0,1)),IF(D298=\"PG\",0,1))","v":1},14,9,2048,"2048-09-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D298=\"PG\",D298=0),0,E298*((1+$I$8)^-SUMIF(D$18:D298,\"PP\",J$18:J298)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2048-09-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",282,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G299=8,G299=1),Resolucion!$D$25,IF(D299=\"Pg\",0,1)),IF(D299=\"PG\",0,1))","v":1},14,10,2048,"2048-10-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D299=\"PG\",D299=0),0,E299*((1+$I$8)^-SUMIF(D$18:D299,\"PP\",J$18:J299)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2048-10-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",283,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G300=8,G300=1),Resolucion!$D$25,IF(D300=\"Pg\",0,1)),IF(D300=\"PG\",0,1))","v":1},14,11,2048,"2048-11-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D300=\"PG\",D300=0),0,E300*((1+$I$8)^-SUMIF(D$18:D300,\"PP\",J$18:J300)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2048-11-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",284,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G301=8,G301=1),Resolucion!$D$25,IF(D301=\"Pg\",0,1)),IF(D301=\"PG\",0,1))","v":1},14,12,2048,"2048-12-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D301=\"PG\",D301=0),0,E301*((1+$I$8)^-SUMIF(D$18:D301,\"PP\",J$18:J301)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2048-12-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",285,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G302=8,G302=1),Resolucion!$D$25,IF(D302=\"Pg\",0,1)),IF(D302=\"PG\",0,1))","v":1},14,1,2049,"2049-01-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D302=\"PG\",D302=0),0,E302*((1+$I$8)^-SUMIF(D$18:D302,\"PP\",J$18:J302)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2049-01-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",286,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G303=8,G303=1),Resolucion!$D$25,IF(D303=\"Pg\",0,1)),IF(D303=\"PG\",0,1))","v":1},14,2,2049,"2049-02-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D303=\"PG\",D303=0),0,E303*((1+$I$8)^-SUMIF(D$18:D303,\"PP\",J$18:J303)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2049-02-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",287,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G304=8,G304=1),Resolucion!$D$25,IF(D304=\"Pg\",0,1)),IF(D304=\"PG\",0,1))","v":1},14,3,2049,"2049-03-14",28,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D304=\"PG\",D304=0),0,E304*((1+$I$8)^-SUMIF(D$18:D304,\"PP\",J$18:J304)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2049-03-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",288,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G305=8,G305=1),Resolucion!$D$25,IF(D305=\"Pg\",0,1)),IF(D305=\"PG\",0,1))","v":1},14,4,2049,"2049-04-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D305=\"PG\",D305=0),0,E305*((1+$I$8)^-SUMIF(D$18:D305,\"PP\",J$18:J305)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2049-04-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",289,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G306=8,G306=1),Resolucion!$D$25,IF(D306=\"Pg\",0,1)),IF(D306=\"PG\",0,1))","v":1},14,5,2049,"2049-05-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D306=\"PG\",D306=0),0,E306*((1+$I$8)^-SUMIF(D$18:D306,\"PP\",J$18:J306)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2049-05-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",290,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G307=8,G307=1),Resolucion!$D$25,IF(D307=\"Pg\",0,1)),IF(D307=\"PG\",0,1))","v":1},14,6,2049,"2049-06-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D307=\"PG\",D307=0),0,E307*((1+$I$8)^-SUMIF(D$18:D307,\"PP\",J$18:J307)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2049-06-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",291,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G308=8,G308=1),Resolucion!$D$25,IF(D308=\"Pg\",0,1)),IF(D308=\"PG\",0,1))","v":1},14,7,2049,"2049-07-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D308=\"PG\",D308=0),0,E308*((1+$I$8)^-SUMIF(D$18:D308,\"PP\",J$18:J308)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2049-07-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",292,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G309=8,G309=1),Resolucion!$D$25,IF(D309=\"Pg\",0,1)),IF(D309=\"PG\",0,1))","v":1},14,8,2049,"2049-08-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D309=\"PG\",D309=0),0,E309*((1+$I$8)^-SUMIF(D$18:D309,\"PP\",J$18:J309)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2049-08-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",293,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G310=8,G310=1),Resolucion!$D$25,IF(D310=\"Pg\",0,1)),IF(D310=\"PG\",0,1))","v":1},14,9,2049,"2049-09-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D310=\"PG\",D310=0),0,E310*((1+$I$8)^-SUMIF(D$18:D310,\"PP\",J$18:J310)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2049-09-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",294,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G311=8,G311=1),Resolucion!$D$25,IF(D311=\"Pg\",0,1)),IF(D311=\"PG\",0,1))","v":1},14,10,2049,"2049-10-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D311=\"PG\",D311=0),0,E311*((1+$I$8)^-SUMIF(D$18:D311,\"PP\",J$18:J311)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2049-10-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",295,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G312=8,G312=1),Resolucion!$D$25,IF(D312=\"Pg\",0,1)),IF(D312=\"PG\",0,1))","v":1},14,11,2049,"2049-11-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D312=\"PG\",D312=0),0,E312*((1+$I$8)^-SUMIF(D$18:D312,\"PP\",J$18:J312)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2049-11-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",296,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G313=8,G313=1),Resolucion!$D$25,IF(D313=\"Pg\",0,1)),IF(D313=\"PG\",0,1))","v":1},14,12,2049,"2049-12-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D313=\"PG\",D313=0),0,E313*((1+$I$8)^-SUMIF(D$18:D313,\"PP\",J$18:J313)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2049-12-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",297,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G314=8,G314=1),Resolucion!$D$25,IF(D314=\"Pg\",0,1)),IF(D314=\"PG\",0,1))","v":1},14,1,2050,"2050-01-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D314=\"PG\",D314=0),0,E314*((1+$I$8)^-SUMIF(D$18:D314,\"PP\",J$18:J314)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2050-01-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",298,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G315=8,G315=1),Resolucion!$D$25,IF(D315=\"Pg\",0,1)),IF(D315=\"PG\",0,1))","v":1},14,2,2050,"2050-02-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D315=\"PG\",D315=0),0,E315*((1+$I$8)^-SUMIF(D$18:D315,\"PP\",J$18:J315)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2050-02-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"",299,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G316=8,G316=1),Resolucion!$D$25,IF(D316=\"Pg\",0,1)),IF(D316=\"PG\",0,1))","v":1},14,3,2050,"2050-03-14",28,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D316=\"PG\",D316=0),0,E316*((1+$I$8)^-SUMIF(D$18:D316,\"PP\",J$18:J316)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2050-03-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,300,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G317=8,G317=1),Resolucion!$D$25,IF(D317=\"Pg\",0,1)),IF(D317=\"PG\",0,1))","v":1},14,4,2050,"2050-04-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D317=\"PG\",D317=0),0,E317*((1+$I$8)^-SUMIF(D$18:D317,\"PP\",J$18:J317)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2050-04-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,301,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G318=8,G318=1),Resolucion!$D$25,IF(D318=\"Pg\",0,1)),IF(D318=\"PG\",0,1))","v":1},14,5,2050,"2050-05-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D318=\"PG\",D318=0),0,E318*((1+$I$8)^-SUMIF(D$18:D318,\"PP\",J$18:J318)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2050-05-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,302,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G319=8,G319=1),Resolucion!$D$25,IF(D319=\"Pg\",0,1)),IF(D319=\"PG\",0,1))","v":1},14,6,2050,"2050-06-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D319=\"PG\",D319=0),0,E319*((1+$I$8)^-SUMIF(D$18:D319,\"PP\",J$18:J319)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2050-06-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,303,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G320=8,G320=1),Resolucion!$D$25,IF(D320=\"Pg\",0,1)),IF(D320=\"PG\",0,1))","v":1},14,7,2050,"2050-07-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D320=\"PG\",D320=0),0,E320*((1+$I$8)^-SUMIF(D$18:D320,\"PP\",J$18:J320)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2050-07-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,304,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G321=8,G321=1),Resolucion!$D$25,IF(D321=\"Pg\",0,1)),IF(D321=\"PG\",0,1))","v":1},14,8,2050,"2050-08-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D321=\"PG\",D321=0),0,E321*((1+$I$8)^-SUMIF(D$18:D321,\"PP\",J$18:J321)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2050-08-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,305,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G322=8,G322=1),Resolucion!$D$25,IF(D322=\"Pg\",0,1)),IF(D322=\"PG\",0,1))","v":1},14,9,2050,"2050-09-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D322=\"PG\",D322=0),0,E322*((1+$I$8)^-SUMIF(D$18:D322,\"PP\",J$18:J322)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2050-09-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,306,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G323=8,G323=1),Resolucion!$D$25,IF(D323=\"Pg\",0,1)),IF(D323=\"PG\",0,1))","v":1},14,10,2050,"2050-10-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D323=\"PG\",D323=0),0,E323*((1+$I$8)^-SUMIF(D$18:D323,\"PP\",J$18:J323)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2050-10-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,307,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G324=8,G324=1),Resolucion!$D$25,IF(D324=\"Pg\",0,1)),IF(D324=\"PG\",0,1))","v":1},14,11,2050,"2050-11-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D324=\"PG\",D324=0),0,E324*((1+$I$8)^-SUMIF(D$18:D324,\"PP\",J$18:J324)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2050-11-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,308,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G325=8,G325=1),Resolucion!$D$25,IF(D325=\"Pg\",0,1)),IF(D325=\"PG\",0,1))","v":1},14,12,2050,"2050-12-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D325=\"PG\",D325=0),0,E325*((1+$I$8)^-SUMIF(D$18:D325,\"PP\",J$18:J325)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2050-12-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,309,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G326=8,G326=1),Resolucion!$D$25,IF(D326=\"Pg\",0,1)),IF(D326=\"PG\",0,1))","v":1},14,1,2051,"2051-01-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D326=\"PG\",D326=0),0,E326*((1+$I$8)^-SUMIF(D$18:D326,\"PP\",J$18:J326)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2051-01-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,310,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G327=8,G327=1),Resolucion!$D$25,IF(D327=\"Pg\",0,1)),IF(D327=\"PG\",0,1))","v":1},14,2,2051,"2051-02-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D327=\"PG\",D327=0),0,E327*((1+$I$8)^-SUMIF(D$18:D327,\"PP\",J$18:J327)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2051-02-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,311,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G328=8,G328=1),Resolucion!$D$25,IF(D328=\"Pg\",0,1)),IF(D328=\"PG\",0,1))","v":1},14,3,2051,"2051-03-14",28,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D328=\"PG\",D328=0),0,E328*((1+$I$8)^-SUMIF(D$18:D328,\"PP\",J$18:J328)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2051-03-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,312,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G329=8,G329=1),Resolucion!$D$25,IF(D329=\"Pg\",0,1)),IF(D329=\"PG\",0,1))","v":1},14,4,2051,"2051-04-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D329=\"PG\",D329=0),0,E329*((1+$I$8)^-SUMIF(D$18:D329,\"PP\",J$18:J329)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2051-04-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,313,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G330=8,G330=1),Resolucion!$D$25,IF(D330=\"Pg\",0,1)),IF(D330=\"PG\",0,1))","v":1},14,5,2051,"2051-05-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D330=\"PG\",D330=0),0,E330*((1+$I$8)^-SUMIF(D$18:D330,\"PP\",J$18:J330)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2051-05-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,314,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G331=8,G331=1),Resolucion!$D$25,IF(D331=\"Pg\",0,1)),IF(D331=\"PG\",0,1))","v":1},14,6,2051,"2051-06-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D331=\"PG\",D331=0),0,E331*((1+$I$8)^-SUMIF(D$18:D331,\"PP\",J$18:J331)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2051-06-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,315,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G332=8,G332=1),Resolucion!$D$25,IF(D332=\"Pg\",0,1)),IF(D332=\"PG\",0,1))","v":1},14,7,2051,"2051-07-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D332=\"PG\",D332=0),0,E332*((1+$I$8)^-SUMIF(D$18:D332,\"PP\",J$18:J332)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2051-07-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,316,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G333=8,G333=1),Resolucion!$D$25,IF(D333=\"Pg\",0,1)),IF(D333=\"PG\",0,1))","v":1},14,8,2051,"2051-08-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D333=\"PG\",D333=0),0,E333*((1+$I$8)^-SUMIF(D$18:D333,\"PP\",J$18:J333)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2051-08-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,317,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G334=8,G334=1),Resolucion!$D$25,IF(D334=\"Pg\",0,1)),IF(D334=\"PG\",0,1))","v":1},14,9,2051,"2051-09-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D334=\"PG\",D334=0),0,E334*((1+$I$8)^-SUMIF(D$18:D334,\"PP\",J$18:J334)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2051-09-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,318,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G335=8,G335=1),Resolucion!$D$25,IF(D335=\"Pg\",0,1)),IF(D335=\"PG\",0,1))","v":1},14,10,2051,"2051-10-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D335=\"PG\",D335=0),0,E335*((1+$I$8)^-SUMIF(D$18:D335,\"PP\",J$18:J335)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2051-10-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,319,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G336=8,G336=1),Resolucion!$D$25,IF(D336=\"Pg\",0,1)),IF(D336=\"PG\",0,1))","v":1},14,11,2051,"2051-11-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D336=\"PG\",D336=0),0,E336*((1+$I$8)^-SUMIF(D$18:D336,\"PP\",J$18:J336)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2051-11-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,320,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G337=8,G337=1),Resolucion!$D$25,IF(D337=\"Pg\",0,1)),IF(D337=\"PG\",0,1))","v":1},14,12,2051,"2051-12-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D337=\"PG\",D337=0),0,E337*((1+$I$8)^-SUMIF(D$18:D337,\"PP\",J$18:J337)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2051-12-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,321,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G338=8,G338=1),Resolucion!$D$25,IF(D338=\"Pg\",0,1)),IF(D338=\"PG\",0,1))","v":1},14,1,2052,"2052-01-14",31,-5.9582262000012634,{"$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},{"$f":"+K338+N338+O338+M338-Q338","v":-5.9582262000012634},{"$error":"#VALUE!"},{"$f":"+X338","v":0},{"$f":"+I338","v":"2052-01-14"},{"$f":"+K338","v":-5.9582262000012634},{"$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":14},{"$f":"IF(G338=12,1,G338+1)","v":2},{"$f":"IF(G338=12,H338+1,H338)","v":2052},{"$f":"DATE(H339,G339,F339)","v":"2052-02-14"},{"$f":"+I339-I338","v":31},{"$f":"+Y338","v":-5.9582262000012634},0,0,0,0,{"$f":"IF(OR(D339=\"PG\",D339=0),0,E339*((1+$I$8)^-SUMIF(D$18:D339,\"PP\",J$18:J339)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$f":"YEAR(I339-$Z$17)-1900","v":{"$error":"#VALUE!"}},0,"2052-02-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,323,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G340=8,G340=1),Resolucion!$D$25,IF(D340=\"Pg\",0,1)),IF(D340=\"PG\",0,1))","v":1},14,3,2052,"2052-03-14",29,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D340=\"PG\",D340=0),0,E340*((1+$I$8)^-SUMIF(D$18:D340,\"PP\",J$18:J340)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2052-03-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,324,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G341=8,G341=1),Resolucion!$D$25,IF(D341=\"Pg\",0,1)),IF(D341=\"PG\",0,1))","v":1},14,4,2052,"2052-04-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D341=\"PG\",D341=0),0,E341*((1+$I$8)^-SUMIF(D$18:D341,\"PP\",J$18:J341)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2052-04-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,325,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G342=8,G342=1),Resolucion!$D$25,IF(D342=\"Pg\",0,1)),IF(D342=\"PG\",0,1))","v":1},14,5,2052,"2052-05-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D342=\"PG\",D342=0),0,E342*((1+$I$8)^-SUMIF(D$18:D342,\"PP\",J$18:J342)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2052-05-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,326,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G343=8,G343=1),Resolucion!$D$25,IF(D343=\"Pg\",0,1)),IF(D343=\"PG\",0,1))","v":1},14,6,2052,"2052-06-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D343=\"PG\",D343=0),0,E343*((1+$I$8)^-SUMIF(D$18:D343,\"PP\",J$18:J343)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2052-06-14",-5.9582262000012634,0,0,0,0,0,0]
[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$25,IF(D344=\"Pg\",0,1)),IF(D344=\"PG\",0,1))","v":1},14,7,2052,"2052-07-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D344=\"PG\",D344=0),0,E344*((1+$I$8)^-SUMIF(D$18:D344,\"PP\",J$18:J344)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2052-07-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,328,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G345=8,G345=1),Resolucion!$D$25,IF(D345=\"Pg\",0,1)),IF(D345=\"PG\",0,1))","v":1},14,8,2052,"2052-08-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D345=\"PG\",D345=0),0,E345*((1+$I$8)^-SUMIF(D$18:D345,\"PP\",J$18:J345)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2052-08-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,329,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G346=8,G346=1),Resolucion!$D$25,IF(D346=\"Pg\",0,1)),IF(D346=\"PG\",0,1))","v":1},14,9,2052,"2052-09-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D346=\"PG\",D346=0),0,E346*((1+$I$8)^-SUMIF(D$18:D346,\"PP\",J$18:J346)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2052-09-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,330,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G347=8,G347=1),Resolucion!$D$25,IF(D347=\"Pg\",0,1)),IF(D347=\"PG\",0,1))","v":1},14,10,2052,"2052-10-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D347=\"PG\",D347=0),0,E347*((1+$I$8)^-SUMIF(D$18:D347,\"PP\",J$18:J347)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2052-10-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,331,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G348=8,G348=1),Resolucion!$D$25,IF(D348=\"Pg\",0,1)),IF(D348=\"PG\",0,1))","v":1},14,11,2052,"2052-11-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D348=\"PG\",D348=0),0,E348*((1+$I$8)^-SUMIF(D$18:D348,\"PP\",J$18:J348)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2052-11-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,332,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G349=8,G349=1),Resolucion!$D$25,IF(D349=\"Pg\",0,1)),IF(D349=\"PG\",0,1))","v":1},14,12,2052,"2052-12-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D349=\"PG\",D349=0),0,E349*((1+$I$8)^-SUMIF(D$18:D349,\"PP\",J$18:J349)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2052-12-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,333,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G350=8,G350=1),Resolucion!$D$25,IF(D350=\"Pg\",0,1)),IF(D350=\"PG\",0,1))","v":1},14,1,2053,"2053-01-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D350=\"PG\",D350=0),0,E350*((1+$I$8)^-SUMIF(D$18:D350,\"PP\",J$18:J350)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2053-01-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,334,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G351=8,G351=1),Resolucion!$D$25,IF(D351=\"Pg\",0,1)),IF(D351=\"PG\",0,1))","v":1},14,2,2053,"2053-02-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D351=\"PG\",D351=0),0,E351*((1+$I$8)^-SUMIF(D$18:D351,\"PP\",J$18:J351)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2053-02-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,335,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G352=8,G352=1),Resolucion!$D$25,IF(D352=\"Pg\",0,1)),IF(D352=\"PG\",0,1))","v":1},14,3,2053,"2053-03-14",28,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D352=\"PG\",D352=0),0,E352*((1+$I$8)^-SUMIF(D$18:D352,\"PP\",J$18:J352)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2053-03-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,336,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G353=8,G353=1),Resolucion!$D$25,IF(D353=\"Pg\",0,1)),IF(D353=\"PG\",0,1))","v":1},14,4,2053,"2053-04-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D353=\"PG\",D353=0),0,E353*((1+$I$8)^-SUMIF(D$18:D353,\"PP\",J$18:J353)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2053-04-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,337,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G354=8,G354=1),Resolucion!$D$25,IF(D354=\"Pg\",0,1)),IF(D354=\"PG\",0,1))","v":1},14,5,2053,"2053-05-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D354=\"PG\",D354=0),0,E354*((1+$I$8)^-SUMIF(D$18:D354,\"PP\",J$18:J354)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2053-05-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,338,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G355=8,G355=1),Resolucion!$D$25,IF(D355=\"Pg\",0,1)),IF(D355=\"PG\",0,1))","v":1},14,6,2053,"2053-06-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D355=\"PG\",D355=0),0,E355*((1+$I$8)^-SUMIF(D$18:D355,\"PP\",J$18:J355)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2053-06-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,339,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G356=8,G356=1),Resolucion!$D$25,IF(D356=\"Pg\",0,1)),IF(D356=\"PG\",0,1))","v":1},14,7,2053,"2053-07-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D356=\"PG\",D356=0),0,E356*((1+$I$8)^-SUMIF(D$18:D356,\"PP\",J$18:J356)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2053-07-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,340,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G357=8,G357=1),Resolucion!$D$25,IF(D357=\"Pg\",0,1)),IF(D357=\"PG\",0,1))","v":1},14,8,2053,"2053-08-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D357=\"PG\",D357=0),0,E357*((1+$I$8)^-SUMIF(D$18:D357,\"PP\",J$18:J357)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2053-08-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,341,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G358=8,G358=1),Resolucion!$D$25,IF(D358=\"Pg\",0,1)),IF(D358=\"PG\",0,1))","v":1},14,9,2053,"2053-09-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D358=\"PG\",D358=0),0,E358*((1+$I$8)^-SUMIF(D$18:D358,\"PP\",J$18:J358)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2053-09-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,342,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G359=8,G359=1),Resolucion!$D$25,IF(D359=\"Pg\",0,1)),IF(D359=\"PG\",0,1))","v":1},14,10,2053,"2053-10-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D359=\"PG\",D359=0),0,E359*((1+$I$8)^-SUMIF(D$18:D359,\"PP\",J$18:J359)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2053-10-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,343,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G360=8,G360=1),Resolucion!$D$25,IF(D360=\"Pg\",0,1)),IF(D360=\"PG\",0,1))","v":1},14,11,2053,"2053-11-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D360=\"PG\",D360=0),0,E360*((1+$I$8)^-SUMIF(D$18:D360,\"PP\",J$18:J360)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2053-11-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,344,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G361=8,G361=1),Resolucion!$D$25,IF(D361=\"Pg\",0,1)),IF(D361=\"PG\",0,1))","v":1},14,12,2053,"2053-12-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D361=\"PG\",D361=0),0,E361*((1+$I$8)^-SUMIF(D$18:D361,\"PP\",J$18:J361)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2053-12-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,345,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G362=8,G362=1),Resolucion!$D$25,IF(D362=\"Pg\",0,1)),IF(D362=\"PG\",0,1))","v":1},14,1,2054,"2054-01-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D362=\"PG\",D362=0),0,E362*((1+$I$8)^-SUMIF(D$18:D362,\"PP\",J$18:J362)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2054-01-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,346,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G363=8,G363=1),Resolucion!$D$25,IF(D363=\"Pg\",0,1)),IF(D363=\"PG\",0,1))","v":1},14,2,2054,"2054-02-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D363=\"PG\",D363=0),0,E363*((1+$I$8)^-SUMIF(D$18:D363,\"PP\",J$18:J363)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2054-02-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,347,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G364=8,G364=1),Resolucion!$D$25,IF(D364=\"Pg\",0,1)),IF(D364=\"PG\",0,1))","v":1},14,3,2054,"2054-03-14",28,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D364=\"PG\",D364=0),0,E364*((1+$I$8)^-SUMIF(D$18:D364,\"PP\",J$18:J364)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2054-03-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,348,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G365=8,G365=1),Resolucion!$D$25,IF(D365=\"Pg\",0,1)),IF(D365=\"PG\",0,1))","v":1},14,4,2054,"2054-04-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D365=\"PG\",D365=0),0,E365*((1+$I$8)^-SUMIF(D$18:D365,\"PP\",J$18:J365)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2054-04-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,349,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G366=8,G366=1),Resolucion!$D$25,IF(D366=\"Pg\",0,1)),IF(D366=\"PG\",0,1))","v":1},14,5,2054,"2054-05-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D366=\"PG\",D366=0),0,E366*((1+$I$8)^-SUMIF(D$18:D366,\"PP\",J$18:J366)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2054-05-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,350,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G367=8,G367=1),Resolucion!$D$25,IF(D367=\"Pg\",0,1)),IF(D367=\"PG\",0,1))","v":1},14,6,2054,"2054-06-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D367=\"PG\",D367=0),0,E367*((1+$I$8)^-SUMIF(D$18:D367,\"PP\",J$18:J367)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2054-06-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,351,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G368=8,G368=1),Resolucion!$D$25,IF(D368=\"Pg\",0,1)),IF(D368=\"PG\",0,1))","v":1},14,7,2054,"2054-07-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D368=\"PG\",D368=0),0,E368*((1+$I$8)^-SUMIF(D$18:D368,\"PP\",J$18:J368)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2054-07-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,352,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G369=8,G369=1),Resolucion!$D$25,IF(D369=\"Pg\",0,1)),IF(D369=\"PG\",0,1))","v":1},14,8,2054,"2054-08-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D369=\"PG\",D369=0),0,E369*((1+$I$8)^-SUMIF(D$18:D369,\"PP\",J$18:J369)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2054-08-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,353,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G370=8,G370=1),Resolucion!$D$25,IF(D370=\"Pg\",0,1)),IF(D370=\"PG\",0,1))","v":1},14,9,2054,"2054-09-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D370=\"PG\",D370=0),0,E370*((1+$I$8)^-SUMIF(D$18:D370,\"PP\",J$18:J370)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2054-09-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,354,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G371=8,G371=1),Resolucion!$D$25,IF(D371=\"Pg\",0,1)),IF(D371=\"PG\",0,1))","v":1},14,10,2054,"2054-10-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D371=\"PG\",D371=0),0,E371*((1+$I$8)^-SUMIF(D$18:D371,\"PP\",J$18:J371)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2054-10-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,355,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G372=8,G372=1),Resolucion!$D$25,IF(D372=\"Pg\",0,1)),IF(D372=\"PG\",0,1))","v":1},14,11,2054,"2054-11-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D372=\"PG\",D372=0),0,E372*((1+$I$8)^-SUMIF(D$18:D372,\"PP\",J$18:J372)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2054-11-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,356,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G373=8,G373=1),Resolucion!$D$25,IF(D373=\"Pg\",0,1)),IF(D373=\"PG\",0,1))","v":1},14,12,2054,"2054-12-14",30,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D373=\"PG\",D373=0),0,E373*((1+$I$8)^-SUMIF(D$18:D373,\"PP\",J$18:J373)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2054-12-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,357,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G374=8,G374=1),Resolucion!$D$25,IF(D374=\"Pg\",0,1)),IF(D374=\"PG\",0,1))","v":1},14,1,2055,"2055-01-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D374=\"PG\",D374=0),0,E374*((1+$I$8)^-SUMIF(D$18:D374,\"PP\",J$18:J374)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2055-01-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,358,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G375=8,G375=1),Resolucion!$D$25,IF(D375=\"Pg\",0,1)),IF(D375=\"PG\",0,1))","v":1},14,2,2055,"2055-02-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D375=\"PG\",D375=0),0,E375*((1+$I$8)^-SUMIF(D$18:D375,\"PP\",J$18:J375)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2055-02-14",-5.9582262000012634,0,0,0,0,0,0]
[null,null,359,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G376=8,G376=1),Resolucion!$D$25,IF(D376=\"Pg\",0,1)),IF(D376=\"PG\",0,1))","v":1},14,3,2055,"2055-03-14",28,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D376=\"PG\",D376=0),0,E376*((1+$I$8)^-SUMIF(D$18:D376,\"PP\",J$18:J376)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2055-03-14",-5.9582262000012634,0,0,0,0,0,0]
[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$25,IF(D377=\"Pg\",0,1)),IF(D377=\"PG\",0,1))","v":1},14,4,2055,"2055-04-14",31,-5.9582262000012634,0,0,0,0,{"$f":"IF(OR(D377=\"PG\",D377=0),0,E377*((1+$I$8)^-SUMIF(D$18:D377,\"PP\",J$18:J377)))","v":0},0,0,0,0,0,0,0,0,-5.9582262000012634,{"$error":"#VALUE!"},0,"2055-04-14",-5.9582262000012634,0,0,0,0,0,0]
[null,"TOTALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q18:Q377)","v":363634.75569340424},427952.40715950192,411949.30613968818,16003.101019813841,20400,0,791587.16285290185,811987.16285290162,null,null,null,null,null,363634.75569340424,{"$f":"+S378","v":411949.30613968818},{"$f":"+T378","v":16003.101019813841},{"$f":"+U378","v":20400},0,811987.16285290162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FACTOR",{"$f":"SUM(P18:P377)","v":110.24801245841543}]

{"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,{"$f":"Resolucion!D27","v":"2025-05-14"},null,null,"Fecha Desembolso",null,{"$f":"Resolucion!D26","v":"2025-04-15"},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$8+1)^O2-1)*I5","v":2633.6450213967496}]
[null,"    Usuario: Tom Davye Agurto Alban",null,null,null,null,"Periodo de Gracia (meses)",null,{"$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":363921.71174852474}]
[null,null,null,null,null,null,"Tasa Interés Capital",null,{"$f":"Deudas_fx!I124","v":2.3941114383307927E-4},null,null,null,null,{"$f":"((1+I6)^30-1)*100000","v":720.73233161371593},null,null,null,{"$f":"+(1+I6)^30-1","v":7.2073233161371597E-3},{"$f":"+(1+R6)^12-1","v":9.0000000000005853E-2},{"$f":"+(1+S6)^(1/360)-1","v":2.3941114383307927E-4},"tit",{"$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":2.4867866351541146E-4},null,null,null,null,{"$f":"Deudas_fx!J131","v":7.4873233161367155E-3},null,null,null,{"$f":"+R6+R7","v":7.4873233161329988E-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":110.24801245841543},null,null,null,{"$f":"+(1+R8)^12-1","v":9.3641757604610909E-2},null,null,null,{"$f":"MAX(V6:V8)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,"Saldo Capitalizado",null,{"$f":"VLOOKUP(J10,D18:K377,8,FALSE)","v":366637.52343658818},"PP",null,null,null,{"$f":"+$I$10/N9","v":3325.5703686710958},null,null,null,{"$f":"+(1+R9)^(0.00277777777777778)-1","v":2.4867866351518941E-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$18-Q378","v":-6.0075255684787408}]
[null,null,null,null,null,null,"Seguro Inmueble",null,{"$f":"Deudas_fx!I128","v":85},null,null,null,null,{"$f":"+N11/(1+N8)^I9","v":-1.0027529407808382},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P30:P377)","v":98.818215000256615},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO13/AO17","v":2697.3193320489286}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX28/Y12","v":3622.1884686589615},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO14/(1+AM18)^240","v":297374.09532422991},1003.9939950945546,1003.9949379459798,1003.9947887525142]
[null,"Simulación de Cronograma de Préstamo Hipotecario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costo Efectivo",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW257","v":1573555.6041232164},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,{"$f":"+(AA16+1)^12-1","v":0.10008870127311176},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ18:AQ257)","v":-1206918.0806866291},{"$f":"SUM(AR18:AR257)","v":1393734.0923441788},{"$f":"SUM(AS18:AS257)","v":54142.7376430531},{"$f":"SUM(AU18:AU257)","v":20400},null,{"$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":7.980913556574265E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K18/AO17","v":3325.5703686691409}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(V9,$V$6:$W$8,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"-I5","v":-363921.71174852474},"FECHA VCTO.","SALDO","AMORTIZ.","INTERES","SEG.DESG.","SEG.BIEN","COMISION","IMP.CUOTA",null,null,null,null,null,{"$f":"SUM(AO18:AO257)","v":110.24801245848025}]
[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":14},{"$f":"MONTH(I18)","v":5},{"$f":"YEAR(I18)","v":2025},{"$f":"IF(Deudas_fx!O89=\"\",D2,D3)","v":"2025-05-14"},{"$f":"+I18-I2","v":29},{"$f":"IF(O2>=0,+I5+O3+O4,I5)","v":366637.52343658818},{"$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$18:J18)))","v":0.99281515063753434},{"$f":"+IF(D18=\"PG\",0,X18-SUM(R18,U18,V18))","v":672.24722674265968},{"$f":"S18+T18","v":2653.3231419284361},{"$f":"IF(OR(D18=\"PG\",D18=0),0,IF(O2>=0,K18*((1+$I$6)^J18-1),K18*((1+$I$6)^(J18+O2)-1)))","v":2554.0865855864076},{"$f":"IF(OR(D18=\"PG\",D18=0),0,IF(O2>=0,K18*((1+$I$7)^30-1)*J18/30,K18*((1+$I$7)^(30+O2)-1)*J18/30))","v":99.236556342028521},{"$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$10)","v":3325.5703686710958},{"$f":"IF(OR(D18=\"PG\",D18=0),0,W18+U18+V18)","v":3410.5703686710958},{"$f":"+K18+N18+O18+M18-Q18","v":365965.2762098455},{"$f":"YEAR(I18-$Z$17)-1900","v":{"$error":"#VALUE!"}},{"$f":"+X18","v":3410.5703686710958},{"$f":"+I18","v":"2025-05-14"},{"$f":"+K18","v":366637.52343658818},{"$f":"+Q18","v":672.24722674265968},{"$f":"+IF(D18=\"PG\",M18,S18)","v":2554.0865855864076},{"$f":"+IF(D18=\"PG\",N18,T18)","v":99.236556342028521},{"$f":"+IF(D18=\"PG\",O18,U18)","v":85},0,{"$f":"+X18","v":3410.5703686710958},null,null,{"$f":"+J18","v":29},{"$f":"+(1+$S$6)^(AL18/360)-1","v":6.96624437576987E-3},{"$f":"+$R$7*AL18/30","v":2.706666666626445E-4},{"$f":"1/(1+$R$10)^SUM($AL$18:AL18)","v":0.99281515063754067},{"$f":"+K18","v":366637.52343658818},{"$f":"+$AR$13-AR18-AS18","v":-1649.3283531758407},{"$f":"+AP18*AM18","v":2554.0865855863262},{"$f":"+AP18*AN18","v":99.236556342028521},{"$f":"+AQ18+AR18+AS18","v":1003.9947887525141},{"$f":"+U18","v":85},{"$f":"+AT18+AU18","v":1088.9947887525141},{"$f":"+AP18-AQ18","v":368286.85178976401}]
[null,"",{"$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":14},{"$f":"IF(G18=12,1,G18+1)","v":6},{"$f":"IF(G18=12,H18+1,H18)","v":2025},{"$f":"DATE(H19,G19,F19)","v":"2025-06-14"},{"$f":"+I19-I18","v":31},{"$f":"+Y18","v":365965.2762098455},0,0,0,0,{"$f":"IF(OR(D19=\"PG\",D19=0),0,E19*((1+$I$8)^-SUMIF(D$18:D19,\"PP\",J$18:J19)))","v":0.98519187001502007},493.8067038866684,2831.7636647844274,2725.8777115359521,105.88595324847513,85,0,3325.5703686710958,3410.5703686710958,365471.46950595884,{"$f":"YEAR(I19-$Z$17)-1900","v":{"$error":"#VALUE!"}},3410.5703686710958,"2025-06-14",365965.2762098455,493.8067038866684,2725.8777115359521,105.88595324847513,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL19)","v":0.98519187001503317},{"$f":"+AW18","v":368286.85178976401},-1845.7327480154793,2743.1698743184052,106.55766244958825,1003.9947887525142,85,1088.9947887525141,370132.5845377795]
[null,"",3,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G20=8,G20=1),Resolucion!$D$25,IF(D20=\"Pg\",0,1)),IF(D20=\"PG\",0,1))","v":1},14,7,2025,"2025-07-14",30,365471.46950595884,0,0,0,0,{"$f":"IF(OR(D20=\"PG\",D20=0),0,E20*((1+$I$8)^-SUMIF(D$18:D20,\"PP\",J$18:J20)))","v":0.97787023937161788},589.16731365773967,2736.4030550133562,2634.0710435532083,102.3320114601478,85,0,3325.5703686710958,3410.5703686710958,364882.30219230108,{"$error":"#VALUE!"},3410.5703686710958,"2025-07-14",365471.46950595884,589.16731365773967,2634.0710435532083,102.3320114601478,85,0,3410.5703686710958,null,76929.103336201748,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL20)","v":0.97787023937163742},370132.5845377795,-1767.3075415177707,2667.6652066012466,103.63712366903819,1003.9947887525141,85,1088.9947887525141,371899.89207929728]
[null,"",4,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G21=8,G21=1),Resolucion!$D$25,IF(D21=\"Pg\",0,1)),IF(D21=\"PG\",0,1))","v":1},14,8,2025,"2025-08-14",31,364882.30219230108,0,0,0,0,{"$f":"IF(OR(D21=\"PG\",D21=0),0,E21*((1+$I$8)^-SUMIF(D$18:D21,\"PP\",J$18:J21)))","v":0.97036171248990333},502.18653299108155,2823.3838356800143,2717.8112229139438,105.57261276607028,85,0,3325.5703686710958,3410.5703686710958,364380.11565931002,{"$error":"#VALUE!"},3410.5703686710958,"2025-08-14",364882.30219230108,502.18653299108155,2717.8112229139438,105.57261276607028,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL21)","v":0.97036171248992986},371899.89207929728,-1873.6897069850943,2770.0814602975975,107.60303544001101,1003.9947887525142,85,1088.9947887525141,373773.58178628236]
[null,"",5,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G22=8,G22=1),Resolucion!$D$25,IF(D22=\"Pg\",0,1)),IF(D22=\"PG\",0,1))","v":1},14,9,2025,"2025-09-14",31,364380.11565931002,0,0,0,0,{"$f":"IF(OR(D22=\"PG\",D22=0),0,E22*((1+$I$8)^-SUMIF(D$18:D22,\"PP\",J$18:J22)))","v":0.96291083944983757},506.07234858483434,2819.4980200862615,2714.0707066237346,105.42731346252702,85,0,3325.5703686710958,3410.5703686710958,363874.04331072519,{"$error":"#VALUE!"},3410.5703686710958,"2025-09-14",364380.11565931002,506.07234858483434,2714.0707066237346,105.42731346252702,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL22)","v":0.96291083944987055},373773.58178628236,-1888.187930658858,2784.0375630828148,108.14515632855731,1003.9947887525141,85,1088.9947887525141,375661.76971694123]
[null,"",6,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G23=8,G23=1),Resolucion!$D$25,IF(D23=\"Pg\",0,1)),IF(D23=\"PG\",0,1))","v":1},14,10,2025,"2025-10-14",30,363874.04331072519,0,0,0,0,{"$f":"IF(OR(D23=\"PG\",D23=0),0,E23*((1+$I$8)^-SUMIF(D$18:D23,\"PP\",J$18:J23)))","v":0.95575479429401156},601.12776005511478,2724.442608615981,2622.5578764904922,101.88473212548902,85,0,3325.5703686710958,3410.5703686710958,363272.91555067006,{"$error":"#VALUE!"},3410.5703686710958,"2025-10-14",363874.04331072519,601.12776005511478,2622.5578764904922,101.88473212548902,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL23)","v":0.95575479429405064},375661.76971694123,-1808.7063386289253,2707.5158318622589,105.18529551918047,1003.9947887525141,85,1088.9947887525141,377470.47605557018]
[null,"",7,{"$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$25,IF(D24=\"Pg\",0,1)),IF(D24=\"PG\",0,1))","v":1},14,11,2025,"2025-11-14",31,363272.91555067006,0,0,0,0,{"$f":"IF(OR(D24=\"PG\",D24=0),0,E24*((1+$I$8)^-SUMIF(D$18:D24,\"PP\",J$18:J24)))","v":0.94841607973215369},514.6396341747768,2810.930734496319,2705.8237709318869,105.10696356443196,85,0,3325.5703686710958,3410.5703686710958,362758.2759164953,{"$error":"#VALUE!"},3410.5703686710958,"2025-11-14",363272.91555067006,514.6396341747768,2705.8237709318869,105.10696356443196,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL24)","v":0.9484160797321991},377470.47605557018,-1916.7937343917679,2811.5737320738267,109.21479107045535,1003.9947887525142,85,1088.9947887525141,379387.26978996192]
[null,"",8,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G25=8,G25=1),Resolucion!$D$25,IF(D25=\"Pg\",0,1)),IF(D25=\"PG\",0,1))","v":1},14,12,2025,"2025-12-14",30,362758.2759164953,0,0,0,0,{"$f":"IF(OR(D25=\"PG\",D25=0),0,E25*((1+$I$8)^-SUMIF(D$18:D25,\"PP\",J$18:J25)))","v":0.94136775499115011},609.48187128131303,2716.0884973897828,2614.5161801346735,101.5723172551093,85,0,3325.5703686710958,3410.5703686710958,362148.79404521402,{"$error":"#VALUE!"},3410.5703686710958,"2025-12-14",362758.2759164953,609.48187128131303,2614.5161801346735,101.5723172551093,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL25)","v":0.94136775499120162},379387.26978996192,-1836.6003621899083,2734.3667154028117,106.22843553961076,1003.9947887525141,85,1088.9947887525141,381223.87015215185]
[null,"",9,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G26=8,G26=1),Resolucion!$D$25,IF(D26=\"Pg\",0,1)),IF(D26=\"PG\",0,1))","v":1},14,1,2026,"2026-01-14",31,362148.79404521402,0,0,0,0,{"$f":"IF(OR(D26=\"PG\",D26=0),0,E26*((1+$I$8)^-SUMIF(D$18:D26,\"PP\",J$18:J26)))","v":0.93413951057860722},523.33785403574484,2802.232514635351,2697.4507968931593,104.7817177421915,85,0,3325.5703686710958,3410.5703686710958,361625.45619117829,{"$error":"#VALUE!"},3410.5703686710958,"2026-01-14",362148.79404521402,523.33785403574484,2697.4507968931593,104.7817177421915,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL26)","v":0.93413951057866473},381223.87015215185,-1945.8367221101487,2839.530737766946,110.30077309571683,1003.9947887525142,85,1088.9947887525141,383169.70687426202]
[null,"",10,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G27=8,G27=1),Resolucion!$D$25,IF(D27=\"Pg\",0,1)),IF(D27=\"PG\",0,1))","v":1},14,2,2026,"2026-02-14",31,361625.45619117829,0,0,0,0,{"$f":"IF(OR(D27=\"PG\",D27=0),0,E27*((1+$I$8)^-SUMIF(D$18:D27,\"PP\",J$18:J27)))","v":0.92696676787303278},527.38733417990716,2798.1830344911887,2693.5527358347626,104.63029865642608,85,0,3325.5703686710958,3410.5703686710958,361098.0688569984,{"$error":"#VALUE!"},3410.5703686710958,"2026-02-14",361625.45619117829,527.38733417990716,2693.5527358347626,104.63029865642608,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL27)","v":0.92696676787309629},383169.70687426202,-1960.8932044746539,2854.0242247065289,110.86376852063901,1003.9947887525141,85,1088.9947887525141,385130.60007873666]
[null,"",11,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G28=8,G28=1),Resolucion!$D$25,IF(D28=\"Pg\",0,1)),IF(D28=\"PG\",0,1))","v":1},14,3,2026,"2026-03-14",28,361098.0688569984,0,0,0,0,{"$f":"IF(OR(D28=\"PG\",D28=0),0,E28*((1+$I$8)^-SUMIF(D$18:D28,\"PP\",J$18:J28)))","v":0.92053551190991856},802.73831870682125,2522.8320499642746,2428.465087971048,94.366961993226596,85,0,3325.5703686710958,3410.5703686710958,360295.3305382916,{"$error":"#VALUE!"},3410.5703686710958,"2026-03-14",361098.0688569984,802.73831870682125,2428.465087971048,94.366961993226596,85,0,3410.5703686710958,null,{"$f":"SUM(AK33:AK137)","v":72.15517305954171},28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL28)","v":0.92053551190998728},385130.60007873666,-1686.7418977551035,2590.0892230218701,100.64746348574754,1003.9947887525141,85,1088.9947887525141,386817.34197649179,{"$f":"K33","v":357938.1988673915},{"$f":"AX28/AK28","v":4960.6727236593915}]
[null,"",12,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G29=8,G29=1),Resolucion!$D$25,IF(D29=\"Pg\",0,1)),IF(D29=\"PG\",0,1))","v":1},14,4,2026,"2026-04-14",31,360295.3305382916,0,0,0,0,{"$f":"IF(OR(D29=\"PG\",D29=0),0,E29*((1+$I$8)^-SUMIF(D$18:D29,\"PP\",J$18:J29)))","v":0.91346722681598858},537.6795715540411,2787.8907971170547,2683.6453481495246,104.24544896752992,85,0,3325.5703686710958,3410.5703686710958,359757.65096673754,{"$error":"#VALUE!"},3410.5703686710958,"2026-04-14",360295.3305382916,537.6795715540411,2683.6453481495246,104.24544896752992,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL29)","v":0.9134672268160634},386817.34197649179,-1989.1178509544027,2881.1934887633815,111.91915094353514,1003.994788752514,85,1088.9947887525141,388806.4598274462]
[null,"",13,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G30=8,G30=1),Resolucion!$D$25,IF(D30=\"Pg\",0,1)),IF(D30=\"PG\",0,1))","v":1},14,5,2026,"2026-05-14",30,359757.65096673754,0,0,0,0,{"$f":"IF(OR(D30=\"PG\",D30=0),0,E30*((1+$I$8)^-SUMIF(D$18:D30,\"PP\",J$18:J30)))","v":0.90667863076363009},631.94852043060428,2693.6218482404915,2592.8897059713017,100.73214226918961,85,0,3325.5703686710958,3410.5703686710958,359125.70244630694,{"$error":"#VALUE!"},3410.5703686710958,"2026-05-14",359757.65096673754,631.94852043060428,2592.8897059713017,100.73214226918961,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL30)","v":0.90667863076371036},388806.4598274462,-1907.1248833766522,2802.2538633790991,108.86580875006716,1003.9947887525141,85,1088.9947887525141,390713.58471082285]
[null,"",14,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G31=8,G31=1),Resolucion!$D$25,IF(D31=\"Pg\",0,1)),IF(D31=\"PG\",0,1))","v":1},14,6,2026,"2026-06-14",31,359125.70244630694,0,0,0,0,{"$f":"IF(OR(D31=\"PG\",D31=0),0,E31*((1+$I$8)^-SUMIF(D$18:D31,\"PP\",J$18:J31)))","v":0.89971674502658239},546.72991197566671,2778.8404566954291,2674.9334201225083,103.90703657292072,85,0,3325.5703686710958,3410.5703686710958,358578.97253433126,{"$error":"#VALUE!"},3410.5703686710958,"2026-06-14",359125.70244630694,546.72991197566671,2674.9334201225083,103.90703657292072,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL31)","v":0.89971674502666832},390713.58471082285,-2019.2661719058488,2910.2144968170446,113.04646384131819,1003.9947887525141,85,1088.9947887525141,392732.8508827287]
[null,"",15,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G32=8,G32=1),Resolucion!$D$25,IF(D32=\"Pg\",0,1)),IF(D32=\"PG\",0,1))","v":1},14,7,2026,"2026-07-14",30,358578.97253433126,0,0,0,0,{"$f":"IF(OR(D32=\"PG\",D32=0),0,E32*((1+$I$8)^-SUMIF(D$18:D32,\"PP\",J$18:J32)))","v":0.89303033815370758},640.7736669397832,2684.7967017313126,2584.394589423192,100.40211230812075,85,0,3325.5703686710958,3410.5703686710958,357938.1988673915,{"$error":"#VALUE!"},3410.5703686710958,"2026-07-14",358578.97253433126,640.7736669397832,2584.394589423192,100.40211230812075,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL32)","v":0.89303033815379895},392732.8508827287,-1936.5230426731248,2830.5526331801088,109.96519824552993,1003.994788752514,85,1088.9947887525141,394669.37392540183]
[null,"",16,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G33=8,G33=1),Resolucion!$D$25,IF(D33=\"Pg\",0,1)),IF(D33=\"PG\",0,1))","v":1},14,8,2026,"2026-08-14",31,357938.1988673915,0,0,0,0,{"$f":"IF(OR(D33=\"PG\",D33=0),0,E33*((1+$I$8)^-SUMIF(D$18:D33,\"PP\",J$18:J33)))","v":0.88617325013707848},555.91856922042143,2769.6517994506744,2666.0883472465816,103.56345220409297,85,0,3325.5703686710958,3410.5703686710958,357382.2802981711,{"$error":"#VALUE!"},3410.5703686710958,"2026-08-14",357938.1988673915,555.91856922042143,2666.0883472465816,103.56345220409297,85,0,3410.5703686710958,null,{"$f":"IF(OR(D33=\"PG\",D33=0),0,E33*((1+$I$8)^-SUMIF(D$33:D33,\"PP\",J$33:J33)))","v":0.99232155087720064},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL33)","v":0.88617325013717552},394669.37392540183,-2049.8752512136016,2939.6790344453962,114.19100552071936,1003.994788752514,85,1088.9947887525141,396719.24917661544]
[null,"",17,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G34=8,G34=1),Resolucion!$D$25,IF(D34=\"Pg\",0,1)),IF(D34=\"PG\",0,1))","v":1},14,9,2026,"2026-09-14",31,357382.2802981711,0,0,0,0,{"$f":"IF(OR(D34=\"PG\",D34=0),0,E34*((1+$I$8)^-SUMIF(D$18:D34,\"PP\",J$18:J34)))","v":0.87936881392191535},560.22015220447111,2765.3502164666247,2661.947610035224,103.40260643140091,85,0,3325.5703686710958,3410.5703686710958,356822.06014596665,{"$error":"#VALUE!"},3410.5703686710958,"2026-09-14",357382.2802981711,560.22015220447111,2661.947610035224,103.40260643140091,85,0,3410.5703686710958,null,{"$f":"IF(OR(D34=\"PG\",D34=0),0,E34*((1+$I$8)^-SUMIF(D$33:D34,\"PP\",J$33:J34)))","v":0.98470206033533336},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL34)","v":0.87936881392201738},396719.24917661544,-2065.7367622122547,2954.9474482047071,114.78410276006169,1003.9947887525142,85,1088.9947887525141,398784.98593882768]
[null,"",18,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G35=8,G35=1),Resolucion!$D$25,IF(D35=\"Pg\",0,1)),IF(D35=\"PG\",0,1))","v":1},14,10,2026,"2026-10-14",30,356822.06014596665,0,0,0,0,{"$f":"IF(OR(D35=\"PG\",D35=0),0,E35*((1+$I$8)^-SUMIF(D$18:D35,\"PP\",J$18:J35)))","v":0.87283362636016171},653.9282380295881,2671.6421306415077,2571.7319538021216,99.910176839385969,85,0,3325.5703686710958,3410.5703686710958,356168.13190793706,{"$error":"#VALUE!"},3410.5703686710958,"2026-10-14",356822.06014596665,653.9282380295881,2571.7319538021216,99.910176839385969,85,0,3410.5703686710958,null,{"$f":"IF(OR(D35=\"PG\",D35=0),0,E35*((1+$I$8)^-SUMIF(D$33:D35,\"PP\",J$33:J35)))","v":0.97738406980069514},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL35)","v":0.87283362636026895},398784.98593882768,-1981.8373345910404,2874.1723272823419,111.65979606121246,1003.994788752514,85,1088.9947887525141,400766.8232734187]
[null,"",19,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G36=8,G36=1),Resolucion!$D$25,IF(D36=\"Pg\",0,1)),IF(D36=\"PG\",0,1))","v":1},14,11,2026,"2026-11-14",31,356168.13190793706,0,0,0,0,{"$f":"IF(OR(D36=\"PG\",D36=0),0,E36*((1+$I$8)^-SUMIF(D$18:D36,\"PP\",J$18:J36)))","v":0.86613161776748704},569.61498149190811,2755.9553871791877,2652.9040743486894,103.0513128304984,85,0,3325.5703686710958,3410.5703686710958,355598.51692644513,{"$error":"#VALUE!"},3410.5703686710958,"2026-11-14",356168.13190793706,569.61498149190811,2652.9040743486894,103.0513128304984,85,0,3410.5703686710958,null,{"$f":"IF(OR(D36=\"PG\",D36=0),0,E36*((1+$I$8)^-SUMIF(D$33:D36,\"PP\",J$33:J36)))","v":0.96987927594729606},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL36)","v":0.8661316177675995},400766.8232734187,-2097.0560539673497,2985.0956418544779,115.95520086538602,1003.9947887525142,85,1088.9947887525141,402863.87932738604]
[null,"",20,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G37=8,G37=1),Resolucion!$D$25,IF(D37=\"Pg\",0,1)),IF(D37=\"PG\",0,1))","v":1},14,12,2026,"2026-12-14",30,355598.51692644513,0,0,0,0,{"$f":"IF(OR(D37=\"PG\",D37=0),0,E37*((1+$I$8)^-SUMIF(D$18:D37,\"PP\",J$18:J37)))","v":0.85969480481066729},663.08930170540816,2662.4810669656877,2562.9134822277624,99.567584737925031,85,0,3325.5703686710958,3410.5703686710958,354935.42762473971,{"$error":"#VALUE!"},3410.5703686710958,"2026-12-14",355598.51692644513,663.08930170540816,2562.9134822277624,99.567584737925031,85,0,3410.5703686710958,null,{"$f":"IF(OR(D37=\"PG\",D37=0),0,E37*((1+$I$8)^-SUMIF(D$33:D37,\"PP\",J$33:J37)))","v":0.96267144360183832},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL37)","v":0.85969480481078486},402863.87932738604,-2012.3773281632141,2903.5702307057363,112.80188620999182,1003.9947887525141,85,1088.9947887525141,404876.25665554922]
[null,"",21,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G38=8,G38=1),Resolucion!$D$25,IF(D38=\"Pg\",0,1)),IF(D38=\"PG\",0,1))","v":1},14,1,2027,"2027-01-14",31,354935.42762473971,0,0,0,0,{"$f":"IF(OR(D38=\"PG\",D38=0),0,E38*((1+$I$8)^-SUMIF(D$18:D38,\"PP\",J$18:J38)))","v":0.85309368199079372},579.15339244371853,2746.4169762273773,2643.7223258361455,102.69465039123196,85,0,3325.5703686710958,3410.5703686710958,354356.27423229598,{"$error":"#VALUE!"},3410.5703686710958,"2027-01-14",354935.42762473971,579.15339244371853,2643.7223258361455,102.69465039123196,85,0,3410.5703686710958,null,{"$f":"IF(OR(D38=\"PG\",D38=0),0,E38*((1+$I$8)^-SUMIF(D$33:D38,\"PP\",J$33:J38)))","v":0.95527961990016996},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL38)","v":0.8530936819909164},404876.25665554922,-2128.8540000864145,3015.7045919149973,117.14419692393145,1003.9947887525142,85,1088.9947887525141,407005.11065563565]
[null,"",22,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G39=8,G39=1),Resolucion!$D$25,IF(D39=\"Pg\",0,1)),IF(D39=\"PG\",0,1))","v":1},14,2,2027,"2027-02-14",31,354356.27423229598,0,0,0,0,{"$f":"IF(OR(D39=\"PG\",D39=0),0,E39*((1+$I$8)^-SUMIF(D$18:D39,\"PP\",J$18:J39)))","v":0.84654324555664651},583.63476168739044,2741.9356069837054,2639.4085249740178,102.52708200968739,85,0,3325.5703686710958,3410.5703686710958,353772.63947060861,{"$error":"#VALUE!"},3410.5703686710958,"2027-02-14",354356.27423229598,583.63476168739044,2639.4085249740178,102.52708200968739,85,0,3410.5703686710958,null,{"$f":"IF(OR(D39=\"PG\",D39=0),0,E39*((1+$I$8)^-SUMIF(D$33:D39,\"PP\",J$33:J39)))","v":0.94794455394071953},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL39)","v":0.84654324555677396},407005.11065563565,-2145.3266323194766,3031.5612757240433,117.7601453479473,1003.994788752514,85,1088.9947887525141,409150.43728795514]
[null,"",23,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G40=8,G40=1),Resolucion!$D$25,IF(D40=\"Pg\",0,1)),IF(D40=\"PG\",0,1))","v":1},14,3,2027,"2027-03-14",28,353772.63947060861,0,0,0,0,{"$f":"IF(OR(D40=\"PG\",D40=0),0,E40*((1+$I$8)^-SUMIF(D$18:D40,\"PP\",J$18:J40)))","v":0.84066996456674359},853.91784479576563,2471.6525238753302,2379.1999407617182,92.452583113611837,85,0,3325.5703686710958,3410.5703686710958,352918.72162581288,{"$error":"#VALUE!"},3410.5703686710958,"2027-03-14",353772.63947060861,853.91784479576563,2379.1999407617182,92.452583113611837,85,0,3410.5703686710958,null,{"$f":"IF(OR(D40=\"PG\",D40=0),0,E40*((1+$I$8)^-SUMIF(D$33:D40,\"PP\",J$33:J40)))","v":0.94136775499115011},28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL40)","v":0.84066996456687537},409150.43728795514,-1854.5578468632027,2751.6279880060533,106.92464760966335,1003.994788752514,85,1088.9947887525141,411004.99513481837]
[null,"",24,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G41=8,G41=1),Resolucion!$D$25,IF(D41=\"Pg\",0,1)),IF(D41=\"PG\",0,1))","v":1},14,4,2027,"2027-04-14",31,352918.72162581288,0,0,0,0,{"$f":"IF(OR(D41=\"PG\",D41=0),0,E41*((1+$I$8)^-SUMIF(D$18:D41,\"PP\",J$18:J41)))","v":0.83421492301475264},594.75824662403511,2730.8121220470607,2628.7009719248431,102.11115012221781,85,0,3325.5703686710958,3410.5703686710958,352323.96337918885,{"$error":"#VALUE!"},3410.5703686710958,"2027-04-14",352918.72162581288,594.75824662403511,2628.7009719248431,102.11115012221781,85,0,3410.5703686710958,null,{"$f":"IF(OR(D41=\"PG\",D41=0),0,E41*((1+$I$8)^-SUMIF(D$33:D41,\"PP\",J$33:J41)))","v":0.93413951057860722},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL41)","v":0.8342149230148892},411004.99513481837,-2176.2769116705426,3061.3542551658165,118.9174452572403,1003.9947887525142,85,1088.9947887525141,413181.27204648888]
[null,"",25,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G42=8,G42=1),Resolucion!$D$25,IF(D42=\"Pg\",0,1)),IF(D42=\"PG\",0,1))","v":1},14,5,2027,"2027-05-14",30,352323.96337918885,0,0,0,0,{"$f":"IF(OR(D42=\"PG\",D42=0),0,E42*((1+$I$8)^-SUMIF(D$18:D42,\"PP\",J$18:J42)))","v":0.82801530471762308},687.60694282970644,2637.9634258413894,2539.3127160966824,98.650709744706901,85,0,3325.5703686710958,3410.5703686710958,351636.35643635911,{"$error":"#VALUE!"},3410.5703686710958,"2027-05-14",352323.96337918885,687.60694282970644,2539.3127160966824,98.650709744706901,85,0,3410.5703686710958,null,{"$f":"IF(OR(D42=\"PG\",D42=0),0,E42*((1+$I$8)^-SUMIF(D$33:D42,\"PP\",J$33:J42)))","v":0.92719728472999074},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL42)","v":0.82801530471776441},413181.27204648888,-2089.6269832306539,2977.9310158118701,115.69075617129769,1003.994788752514,85,1088.9947887525141,415270.89902971953]
[null,"",26,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G43=8,G43=1),Resolucion!$D$25,IF(D43=\"Pg\",0,1)),IF(D43=\"PG\",0,1))","v":1},14,6,2027,"2027-06-14",31,351636.35643635911,0,0,0,0,{"$f":"IF(OR(D43=\"PG\",D43=0),0,E43*((1+$I$8)^-SUMIF(D$18:D43,\"PP\",J$18:J43)))","v":0.82165743132745017},604.68092340388694,2720.8894452672089,2619.1493261398009,101.74011912740802,85,0,3325.5703686710958,3410.5703686710958,351031.67551295523,{"$error":"#VALUE!"},3410.5703686710958,"2027-06-14",351636.35643635911,604.68092340388694,2619.1493261398009,101.74011912740802,85,0,3410.5703686710958,null,{"$f":"IF(OR(D43=\"PG\",D43=0),0,E43*((1+$I$8)^-SUMIF(D$33:D43,\"PP\",J$33:J43)))","v":0.92007784755239386},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL43)","v":0.82165743132759583},415270.89902971953,-2209.2855942760389,3093.1286695777394,120.15171345081336,1003.9947887525138,85,1088.9947887525138,417480.18462399556]
[null,"",27,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G44=8,G44=1),Resolucion!$D$25,IF(D44=\"Pg\",0,1)),IF(D44=\"PG\",0,1))","v":1},14,7,2027,"2027-07-14",30,351031.67551295523,0,0,0,0,{"$f":"IF(OR(D44=\"PG\",D44=0),0,E44*((1+$I$8)^-SUMIF(D$18:D44,\"PP\",J$18:J44)))","v":0.81555113628921094},697.28271990171334,2628.2876487693825,2529.9987796272158,98.288869142166874,85,0,3325.5703686710958,3410.5703686710958,350334.39279305353,{"$error":"#VALUE!"},3410.5703686710958,"2027-07-14",351031.67551295523,697.28271990171334,2529.9987796272158,98.288869142166874,85,0,3410.5703686710958,null,{"$f":"IF(OR(D44=\"PG\",D44=0),0,E44*((1+$I$8)^-SUMIF(D$33:D44,\"PP\",J$33:J44)))","v":0.91324012348261219},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL44)","v":0.81555113628936116},417480.18462399556,-2121.8143316062374,3008.9146686657696,116.89445169298168,1003.9947887525138,85,1088.9947887525138,419601.99895560183]
[null,"",28,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G45=8,G45=1),Resolucion!$D$25,IF(D45=\"Pg\",0,1)),IF(D45=\"PG\",0,1))","v":1},14,8,2027,"2027-08-14",31,350334.39279305353,0,0,0,0,{"$f":"IF(OR(D45=\"PG\",D45=0),0,E45*((1+$I$8)^-SUMIF(D$18:D45,\"PP\",J$18:J45)))","v":0.80928896838217323},614.75524896877732,2710.8151197023185,2609.4517020557014,101.36341764661721,85,0,3325.5703686710958,3410.5703686710958,349719.63754408475,{"$error":"#VALUE!"},3410.5703686710958,"2027-08-14",350334.39279305353,614.75524896877732,2609.4517020557014,101.36341764661721,85,0,3410.5703686710958,null,{"$f":"IF(OR(D45=\"PG\",D45=0),0,E45*((1+$I$8)^-SUMIF(D$33:D45,\"PP\",J$33:J45)))","v":0.90622785565755237},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL45)","v":0.80928896838232778},419601.99895560183,-2242.7987502936917,3125.3886940168559,121.40484502935003,1003.9947887525142,85,1088.9947887525141,421844.7977058955]
[null,"",29,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G46=8,G46=1),Resolucion!$D$25,IF(D46=\"Pg\",0,1)),IF(D46=\"PG\",0,1))","v":1},14,9,2027,"2027-09-14",31,349719.63754408475,0,0,0,0,{"$f":"IF(OR(D46=\"PG\",D46=0),0,E46*((1+$I$8)^-SUMIF(D$18:D46,\"PP\",J$18:J46)))","v":0.80307488421280804},619.5120980195793,2706.0582706515165,2604.872722190265,101.18554846125154,85,0,3325.5703686710958,3410.5703686710958,349100.12544606515,{"$error":"#VALUE!"},3410.5703686710958,"2027-09-14",349719.63754408475,619.5120980195793,2604.872722190265,101.18554846125154,85,0,3410.5703686710958,null,{"$f":"IF(OR(D46=\"PG\",D46=0),0,E46*((1+$I$8)^-SUMIF(D$33:D46,\"PP\",J$33:J46)))","v":0.89926943117422209},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL46)","v":0.80307488421296724},421844.7977058955,-2260.1530634522546,3142.09409073701,122.05376146775869,1003.9947887525141,85,1088.9947887525141,424104.95076934778]
[null,"",30,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G47=8,G47=1),Resolucion!$D$25,IF(D47=\"Pg\",0,1)),IF(D47=\"PG\",0,1))","v":1},14,10,2027,"2027-10-14",30,349100.12544606515,0,0,0,0,{"$f":"IF(OR(D47=\"PG\",D47=0),0,E47*((1+$I$8)^-SUMIF(D$18:D47,\"PP\",J$18:J47)))","v":0.79710668871693047},711.74485975381731,2613.8255089172785,2516.0774737938327,97.748035123445689,85,0,3325.5703686710958,3410.5703686710958,348388.38058631134,{"$error":"#VALUE!"},3410.5703686710958,"2027-10-14",349100.12544606515,711.74485975381731,2516.0774737938327,97.748035123445689,85,0,3410.5703686710958,null,{"$f":"IF(OR(D47=\"PG\",D47=0),0,E47*((1+$I$8)^-SUMIF(D$33:D47,\"PP\",J$33:J47)))","v":0.89258634859472497},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL47)","v":0.79710668871709378},424104.95076934778,-2171.416097630261,3056.6615001691225,118.74938621365273,1003.9947887525143,85,1088.9947887525143,426276.36686697806]
[null,"",31,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G48=8,G48=1),Resolucion!$D$25,IF(D48=\"Pg\",0,1)),IF(D48=\"PG\",0,1))","v":1},14,11,2027,"2027-11-14",31,348388.38058631134,0,0,0,0,{"$f":"IF(OR(D48=\"PG\",D48=0),0,E48*((1+$I$8)^-SUMIF(D$18:D48,\"PP\",J$18:J48)))","v":0.79098614556217417},629.81308919709363,2695.7572794740022,2594.9569080258607,100.8003714481415,85,0,3325.5703686710958,3410.5703686710958,347758.56749711424,{"$error":"#VALUE!"},3410.5703686710958,"2027-11-14",348388.38058631134,629.81308919709363,2594.9569080258607,100.8003714481415,85,0,3410.5703686710958,null,{"$f":"IF(OR(D48=\"PG\",D48=0),0,E48*((1+$I$8)^-SUMIF(D$33:D48,\"PP\",J$33:J48)))","v":0.88573266972933529},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL48)","v":0.79098614556234204},426276.36686697806,-2294.443629645581,3175.1024562530824,123.33596214501284,1003.9947887525143,85,1088.9947887525143,428570.81049662363]
[null,"",32,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G49=8,G49=1),Resolucion!$D$25,IF(D49=\"Pg\",0,1)),IF(D49=\"PG\",0,1))","v":1},14,12,2027,"2027-12-14",30,347758.56749711424,0,0,0,0,{"$f":"IF(OR(D49=\"PG\",D49=0),0,E49*((1+$I$8)^-SUMIF(D$18:D49,\"PP\",J$18:J49)))","v":0.78510778970265416},721.78953786494139,2603.7808308061544,2506.4084319084095,97.372398897745015,85,0,3325.5703686710958,3410.5703686710958,347036.77795924927,{"$error":"#VALUE!"},3410.5703686710958,"2027-12-14",347758.56749711424,721.78953786494139,2506.4084319084095,97.372398897745015,85,0,3410.5703686710958,null,{"$f":"IF(OR(D49=\"PG\",D49=0),0,E49*((1+$I$8)^-SUMIF(D$33:D49,\"PP\",J$33:J49)))","v":0.87915018802812739},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL49)","v":0.78510778970282569},428570.81049662363,-2204.853433292873,3088.8483951081157,119.99982693727139,1003.9947887525141,85,1088.9947887525141,430775.66392991651]
[null,"",33,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G50=8,G50=1),Resolucion!$D$25,IF(D50=\"Pg\",0,1)),IF(D50=\"PG\",0,1))","v":1},14,1,2028,"2028-01-14",31,347036.77795924927,0,0,0,0,{"$f":"IF(OR(D50=\"PG\",D50=0),0,E50*((1+$I$8)^-SUMIF(D$18:D50,\"PP\",J$18:J50)))","v":0.77907937948350914},640.27151095825275,2685.2988577128431,2584.8895499581258,100.40930775471733,85,0,3325.5703686710958,3410.5703686710958,346396.50644829101,{"$error":"#VALUE!"},3410.5703686710958,"2028-01-14",347036.77795924927,640.27151095825275,2584.8895499581258,100.40930775471733,85,0,3410.5703686710958,null,{"$f":"IF(OR(D50=\"PG\",D50=0),0,E50*((1+$I$8)^-SUMIF(D$33:D50,\"PP\",J$33:J50)))","v":0.87239967803805407},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL50)","v":0.779079379483685},430775.66392991651,-2329.258260344573,3208.6152903352167,124.63775876187036,1003.9947887525141,85,1088.9947887525141,433104.92219026107]
[null,"",34,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G51=8,G51=1),Resolucion!$D$25,IF(D51=\"Pg\",0,1)),IF(D51=\"PG\",0,1))","v":1},14,2,2028,"2028-02-14",31,346396.50644829101,0,0,0,0,{"$f":"IF(OR(D51=\"PG\",D51=0),0,E51*((1+$I$8)^-SUMIF(D$18:D51,\"PP\",J$18:J51)))","v":0.7730972581055231},645.22579957029166,2680.3445691008042,2580.1205132365881,100.22405586421618,85,0,3325.5703686710958,3410.5703686710958,345751.28064872074,{"$error":"#VALUE!"},3410.5703686710958,"2028-02-14",346396.50644829101,645.22579957029166,2580.1205132365881,100.22405586421618,85,0,3410.5703686710958,null,{"$f":"IF(OR(D51=\"PG\",D51=0),0,E51*((1+$I$8)^-SUMIF(D$33:D51,\"PP\",J$33:J51)))","v":0.86570100149549256},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL51)","v":0.77309725810570284},433104.92219026107,-2347.2815793213185,3225.9646772553124,125.31169081852005,1003.9947887525138,85,1088.9947887525138,435452.20376958238]
[null,"",35,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G52=8,G52=1),Resolucion!$D$25,IF(D52=\"Pg\",0,1)),IF(D52=\"PG\",0,1))","v":1},14,3,2028,"2028-03-14",29,345751.28064872074,0,0,0,0,{"$f":"IF(OR(D52=\"PG\",D52=0),0,E52*((1+$I$8)^-SUMIF(D$18:D52,\"PP\",J$18:J52)))","v":0.76754267076349969},823.3991078091085,2502.1712608619873,2408.5879142344575,93.583346627529735,85,0,3325.5703686710958,3410.5703686710958,344927.88154091162,{"$error":"#VALUE!"},3410.5703686710958,"2028-03-14",345751.28064872074,823.3991078091085,2408.5879142344575,93.583346627529735,85,0,3410.5703686710958,null,{"$f":"IF(OR(D52=\"PG\",D52=0),0,E52*((1+$I$8)^-SUMIF(D$33:D52,\"PP\",J$33:J52)))","v":0.85948107020681175},29,6.96624437576987E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL52)","v":0.76754267076368321},435452.20376958238,-2147.3340731591502,3033.4664654264488,117.8623964852155,1003.9947887525142,85,1088.9947887525141,437599.53784274153]
[null,"",36,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G53=8,G53=1),Resolucion!$D$25,IF(D53=\"Pg\",0,1)),IF(D53=\"PG\",0,1))","v":1},14,4,2028,"2028-04-14",31,344927.88154091162,0,0,0,0,{"$f":"IF(OR(D53=\"PG\",D53=0),0,E53*((1+$I$8)^-SUMIF(D$18:D53,\"PP\",J$18:J53)))","v":0.76164913341646479},656.58971554883874,2668.9806531222571,2569.1815193979032,99.799133724354064,85,0,3325.5703686710958,3410.5703686710958,344271.29182536277,{"$error":"#VALUE!"},3410.5703686710958,"2028-04-14",344927.88154091162,656.58971554883874,2569.1815193979032,99.799133724354064,85,0,3410.5703686710958,null,{"$f":"IF(OR(D53=\"PG\",D53=0),0,E53*((1+$I$8)^-SUMIF(D$33:D53,\"PP\",J$33:J53)))","v":0.85288158853721985},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL53)","v":0.76164913341665197},437599.53784274153,-2382.0599862338022,3259.4426420390314,126.61213294728506,1003.9947887525143,85,1088.9947887525143,439981.59782897535]
[null,"",37,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G54=8,G54=1),Resolucion!$D$25,IF(D54=\"Pg\",0,1)),IF(D54=\"PG\",0,1))","v":1},14,5,2028,"2028-05-14",30,344271.29182536277,0,0,0,0,{"$f":"IF(OR(D54=\"PG\",D54=0),0,E54*((1+$I$8)^-SUMIF(D$18:D54,\"PP\",J$18:J54)))","v":0.75598880084118925},747.89989831182902,2577.6704703592668,2481.2745086495975,96.395961709669109,85,0,3325.5703686710958,3410.5703686710958,343523.39192705095,{"$error":"#VALUE!"},3410.5703686710958,"2028-05-14",344271.29182536277,747.89989831182902,2481.2745086495975,96.395961709669109,85,0,3410.5703686710958,null,{"$f":"IF(OR(D54=\"PG\",D54=0),0,E54*((1+$I$8)^-SUMIF(D$33:D54,\"PP\",J$33:J54)))","v":0.84654324555664651},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL54)","v":0.75598880084138032},439981.59782897535,-2290.2896873418254,3171.0896287040568,123.19484739028239,1003.9947887525138,85,1088.9947887525138,442271.88751631719]
[null,"",38,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G55=8,G55=1),Resolucion!$D$25,IF(D55=\"Pg\",0,1)),IF(D55=\"PG\",0,1))","v":1},14,6,2028,"2028-06-14",31,343523.39192705095,0,0,0,0,{"$f":"IF(OR(D55=\"PG\",D55=0),0,E55*((1+$I$8)^-SUMIF(D$18:D55,\"PP\",J$18:J55)))","v":0.75018397929652425},667.45736588246518,2658.1130027886306,2558.7202347258808,99.392768062749738,85,0,3325.5703686710958,3410.5703686710958,342855.93456116848,{"$error":"#VALUE!"},3410.5703686710958,"2028-06-14",343523.39192705095,667.45736588246518,2558.7202347258808,99.392768062749738,85,0,3410.5703686710958,null,{"$f":"IF(OR(D55=\"PG\",D55=0),0,E55*((1+$I$8)^-SUMIF(D$33:D55,\"PP\",J$33:J55)))","v":0.84004310631539048},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL55)","v":0.75018397929671909},442271.88751631719,-2418.2136622651105,3294.2444515648049,127.96399945281954,1003.9947887525138,85,1088.9947887525138,444690.10117858229]
[null,"",39,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G56=8,G56=1),Resolucion!$D$25,IF(D56=\"Pg\",0,1)),IF(D56=\"PG\",0,1))","v":1},14,7,2028,"2028-07-14",30,342855.93456116848,0,0,0,0,{"$f":"IF(OR(D56=\"PG\",D56=0),0,E56*((1+$I$8)^-SUMIF(D$18:D56,\"PP\",J$18:J56)))","v":0.74460885207696759},758.4971357566892,2567.0732329144066,2471.0735712387059,95.999661675700594,85,0,3325.5703686710958,3410.5703686710958,342097.43742541177,{"$error":"#VALUE!"},3410.5703686710958,"2028-07-14",342855.93456116848,758.4971357566892,2471.0735712387059,95.999661675700594,85,0,3410.5703686710958,null,{"$f":"IF(OR(D56=\"PG\",D56=0),0,E56*((1+$I$8)^-SUMIF(D$33:D56,\"PP\",J$33:J56)))","v":0.83380017482542212},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL56)","v":0.74460885207716587},444690.10117858229,-2325.5437742554277,3205.025334679789,124.51322832815275,1003.9947887525141,85,1088.9947887525141,447015.64495283773]
[null,"",40,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G57=8,G57=1),Resolucion!$D$25,IF(D57=\"Pg\",0,1)),IF(D57=\"PG\",0,1))","v":1},14,8,2028,"2028-08-14",31,342097.43742541177,0,0,0,0,{"$f":"IF(OR(D57=\"PG\",D57=0),0,E57*((1+$I$8)^-SUMIF(D$18:D57,\"PP\",J$18:J57)))","v":0.73889141088990862},678.49110708107628,2647.0792615900195,2548.0990696964045,98.980191893614943,85,0,3325.5703686710958,3410.5703686710958,341418.94631833071,{"$error":"#VALUE!"},3410.5703686710958,"2028-08-14",342097.43742541177,678.49110708107628,2548.0990696964045,98.980191893614943,85,0,3410.5703686710958,null,{"$f":"IF(OR(D57=\"PG\",D57=0),0,E57*((1+$I$8)^-SUMIF(D$33:D57,\"PP\",J$33:J57)))","v":0.82739788260444425},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL57)","v":0.73889141089011068},447015.64495283773,-2454.919876806588,3329.5781389546696,129.33652660443241,1003.994788752514,85,1088.9947887525141,449470.56482964434]
[null,"",41,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G58=8,G58=1),Resolucion!$D$25,IF(D58=\"Pg\",0,1)),IF(D58=\"PG\",0,1))","v":1},14,9,2028,"2028-09-14",31,341418.94631833071,0,0,0,0,{"$f":"IF(OR(D58=\"PG\",D58=0),0,E58*((1+$I$8)^-SUMIF(D$18:D58,\"PP\",J$18:J58)))","v":0.73321787078411715},683.74113102818364,2641.8292376429122,2543.0453558429431,98.78388179996908,85,0,3325.5703686710958,3410.5703686710958,340735.20518730255,{"$error":"#VALUE!"},3410.5703686710958,"2028-09-14",341418.94631833071,683.74113102818364,2543.0453558429431,98.78388179996908,85,0,3410.5703686710958,null,{"$f":"IF(OR(D58=\"PG\",D58=0),0,E58*((1+$I$8)^-SUMIF(D$33:D58,\"PP\",J$33:J58)))","v":0.8210447500585546},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL58)","v":0.73321787078432277},449470.56482964434,-2473.9155393981173,3347.8635113951868,130.04681675544458,1003.9947887525141,85,1088.9947887525141,451944.48036904243]
[null,"",42,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G59=8,G59=1),Resolucion!$D$25,IF(D59=\"Pg\",0,1)),IF(D59=\"PG\",0,1))","v":1},14,10,2028,"2028-10-14",30,340735.20518730255,0,0,0,0,{"$f":"IF(OR(D59=\"PG\",D59=0),0,E59*((1+$I$8)^-SUMIF(D$18:D59,\"PP\",J$18:J59)))","v":0.7277688302526103},774.37572224484393,2551.1946464262519,2455.7887889752251,95.405857451026961,85,0,3325.5703686710958,3410.5703686710958,339960.8294650577,{"$error":"#VALUE!"},3410.5703686710958,"2028-10-14",340735.20518730255,774.37572224484393,2455.7887889752251,95.405857451026961,85,0,3410.5703686710958,null,{"$f":"IF(OR(D59=\"PG\",D59=0),0,E59*((1+$I$8)^-SUMIF(D$33:D59,\"PP\",J$33:J59)))","v":0.8149430082714022},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL59)","v":0.72776883025281913},451944.48036904243,-2379.8596567122299,3257.3099909632924,126.5444545014514,1003.9947887525138,85,1088.9947887525138,454324.34002575465]
[null,"",43,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G60=8,G60=1),Resolucion!$D$25,IF(D60=\"Pg\",0,1)),IF(D60=\"PG\",0,1))","v":1},14,11,2028,"2028-11-14",31,339960.8294650577,0,0,0,0,{"$f":"IF(OR(D60=\"PG\",D60=0),0,E60*((1+$I$8)^-SUMIF(D$18:D60,\"PP\",J$18:J60)))","v":0.72218069431635667},695.02373785599821,2630.5466308150976,2532.1846308246691,98.361999990428345,85,0,3325.5703686710958,3410.5703686710958,339265.80572720169,{"$error":"#VALUE!"},3410.5703686710958,"2028-11-14",339960.8294650577,695.02373785599821,2532.1846308246691,98.361999990428345,85,0,3410.5703686710958,null,{"$f":"IF(OR(D60=\"PG\",D60=0),0,E60*((1+$I$8)^-SUMIF(D$33:D60,\"PP\",J$33:J60)))","v":0.80868550984440968},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL60)","v":0.72218069431656884},454324.34002575465,-2511.4730486233802,3384.0166616637293,131.45117571216494,1003.9947887525141,85,1088.9947887525141,456835.81307437801]
[null,"",44,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G61=8,G61=1),Resolucion!$D$25,IF(D61=\"Pg\",0,1)),IF(D61=\"PG\",0,1))","v":1},14,12,2028,"2028-12-14",30,339265.80572720169,0,0,0,0,{"$f":"IF(OR(D61=\"PG\",D61=0),0,E61*((1+$I$8)^-SUMIF(D$18:D61,\"PP\",J$18:J61)))","v":0.71681367854764189},785.37759108317005,2540.1927775879258,2445.1983519857208,94.994425602204828,85,0,3325.5703686710958,3410.5703686710958,338480.42813611851,{"$error":"#VALUE!"},3410.5703686710958,"2028-12-14",339265.80572720169,785.37759108317005,2445.1983519857208,94.994425602204828,85,0,3410.5703686710958,null,{"$f":"IF(OR(D61=\"PG\",D61=0),0,E61*((1+$I$8)^-SUMIF(D$33:D61,\"PP\",J$33:J61)))","v":0.80267561797465437},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL61)","v":0.71681367854785738},456835.81307437801,-2416.4826461238526,3292.5634072174416,127.91402765892501,1003.994788752514,85,1088.9947887525141,459252.29572050186]
[null,"",45,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G62=8,G62=1),Resolucion!$D$25,IF(D62=\"Pg\",0,1)),IF(D62=\"PG\",0,1))","v":1},14,1,2029,"2029-01-14",31,338480.42813611851,0,0,0,0,{"$f":"IF(OR(D62=\"PG\",D62=0),0,E62*((1+$I$8)^-SUMIF(D$18:D62,\"PP\",J$18:J62)))","v":0.7113096611863875},706.47877735046904,2619.0915913206268,2521.1579207813652,97.933670539261641,85,0,3325.5703686710958,3410.5703686710958,337773.94935876806,{"$error":"#VALUE!"},3410.5703686710958,"2029-01-14",338480.42813611851,706.47877735046904,2521.1579207813652,97.933670539261641,85,0,3410.5703686710958,null,{"$f":"IF(OR(D62=\"PG\",D62=0),0,E62*((1+$I$8)^-SUMIF(D$33:D62,\"PP\",J$33:J62)))","v":0.79651231407992462},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL62)","v":0.71130966118660621},459252.29572050186,-2549.6045512144915,3420.7223424071817,132.87699755982396,1003.9947887525142,85,1088.9947887525141,461801.90027171635]
[null,"",46,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G63=8,G63=1),Resolucion!$D$25,IF(D63=\"Pg\",0,1)),IF(D63=\"PG\",0,1))","v":1},14,2,2029,"2029-02-14",31,337773.94935876806,0,0,0,0,{"$f":"IF(OR(D63=\"PG\",D63=0),0,E63*((1+$I$8)^-SUMIF(D$18:D63,\"PP\",J$18:J63)))","v":0.70584790614241222},711.94536410526007,2613.6250045658358,2515.895741886151,97.729262679684609,85,0,3325.5703686710958,3410.5703686710958,337062.00399466278,{"$error":"#VALUE!"},3410.5703686710958,"2029-02-14",337773.94935876806,711.94536410526007,2515.895741886151,97.729262679684609,85,0,3410.5703686710958,null,{"$f":"IF(OR(D63=\"PG\",D63=0),0,E63*((1+$I$8)^-SUMIF(D$33:D63,\"PP\",J$33:J63)))","v":0.79039633480057891},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL63)","v":0.70584790614263437},461801.90027171635,-2569.3328642459128,3439.7129698551289,133.61468314329773,1003.9947887525138,85,1088.9947887525138,464371.23313596228]
[null,"",47,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G64=8,G64=1),Resolucion!$D$25,IF(D64=\"Pg\",0,1)),IF(D64=\"PG\",0,1))","v":1},14,3,2029,"2029-03-14",28,337062.00399466278,0,0,0,0,{"$f":"IF(OR(D64=\"PG\",D64=0),0,E64*((1+$I$8)^-SUMIF(D$18:D64,\"PP\",J$18:J64)))","v":0.70095076342623241},970.66764322983499,2354.9027254412608,2266.8171883986311,88.085537042629568,85,0,3325.5703686710958,3410.5703686710958,336091.33635143295,{"$error":"#VALUE!"},3410.5703686710958,"2029-03-14",337062.00399466278,970.66764322983499,2266.8171883986311,88.085537042629568,85,0,3410.5703686710958,null,{"$f":"IF(OR(D64=\"PG\",D64=0),0,E64*((1+$I$8)^-SUMIF(D$33:D64,\"PP\",J$33:J64)))","v":0.78491259868663654},28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL64)","v":0.70095076342645746},464371.23313596228,-2240.3610554786787,3123.0001619734649,121.35568225772811,1003.9947887525142,85,1088.9947887525141,466611.59419144096]
[null,"",48,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G65=8,G65=1),Resolucion!$D$25,IF(D65=\"Pg\",0,1)),IF(D65=\"PG\",0,1))","v":1},14,4,2029,"2029-04-14",31,336091.33635143295,0,0,0,0,{"$f":"IF(OR(D65=\"PG\",D65=0),0,E65*((1+$I$8)^-SUMIF(D$18:D65,\"PP\",J$18:J65)))","v":0.69556854865167694},724.96507577138345,2600.6052928997124,2503.3628662501428,97.242426649569552,85,0,3325.5703686710958,3410.5703686710958,335366.37127566157,{"$error":"#VALUE!"},3410.5703686710958,"2029-04-14",336091.33635143295,724.96507577138345,2503.3628662501428,97.242426649569552,85,0,3410.5703686710958,null,{"$f":"IF(OR(D65=\"PG\",D65=0),0,E65*((1+$I$8)^-SUMIF(D$33:D65,\"PP\",J$33:J65)))","v":0.7788856872317772},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL65)","v":0.69556854865190521},466611.59419144096,-2606.549281665802,3475.5377825009323,135.00628791738401,1003.9947887525143,85,1088.9947887525143,469218.14347310679]
[null,"",49,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G66=8,G66=1),Resolucion!$D$25,IF(D66=\"Pg\",0,1)),IF(D66=\"PG\",0,1))","v":1},14,5,2029,"2029-05-14",30,335366.37127566157,0,0,0,0,{"$f":"IF(OR(D66=\"PG\",D66=0),0,E66*((1+$I$8)^-SUMIF(D$18:D66,\"PP\",J$18:J66)))","v":0.69039930583167985},814.57391757191908,2510.9964510991767,2417.0938671433869,93.902583955789822,85,0,3325.5703686710958,3410.5703686710958,334551.79735808965,{"$error":"#VALUE!"},3410.5703686710958,"2029-05-14",335366.37127566157,814.57391757191908,2417.0938671433869,93.902583955789822,85,0,3410.5703686710958,null,{"$f":"IF(OR(D66=\"PG\",D66=0),0,E66*((1+$I$8)^-SUMIF(D$33:D66,\"PP\",J$33:J66)))","v":0.7730972581055231},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL66)","v":0.69039930583191067},469218.14347310679,-2509.193157226317,3381.8068658083134,131.38108017051755,1003.994788752514,85,1088.9947887525141,471727.3366303331]
[null,"",50,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G67=8,G67=1),Resolucion!$D$25,IF(D67=\"Pg\",0,1)),IF(D67=\"PG\",0,1))","v":1},14,6,2029,"2029-06-14",31,334551.79735808965,0,0,0,0,{"$f":"IF(OR(D67=\"PG\",D67=0),0,E67*((1+$I$8)^-SUMIF(D$18:D67,\"PP\",J$18:J67)))","v":0.68509810988743525},736.87771028966063,2588.6926583814352,2491.8956716805997,96.796986700835504,85,0,3325.5703686710958,3410.5703686710958,333814.91964779998,{"$error":"#VALUE!"},3410.5703686710958,"2029-06-14",334551.79735808965,736.87771028966063,2491.8956716805997,96.796986700835504,85,0,3410.5703686710958,null,{"$f":"IF(OR(D67=\"PG\",D67=0),0,E67*((1+$I$8)^-SUMIF(D$33:D67,\"PP\",J$33:J67)))","v":0.76716107014218438},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL67)","v":0.68509810988766928},471727.3366303331,-2646.1338392688676,3513.6421852917001,136.4864427296815,1003.994788752514,85,1088.9947887525141,474373.47046960198]
[null,"",51,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G68=8,G68=1),Resolucion!$D$25,IF(D68=\"Pg\",0,1)),IF(D68=\"PG\",0,1))","v":1},14,7,2029,"2029-07-14",30,333814.91964779998,0,0,0,0,{"$f":"IF(OR(D68=\"PG\",D68=0),0,E68*((1+$I$8)^-SUMIF(D$18:D68,\"PP\",J$18:J68)))","v":0.68000668001701592},826.19013751905959,2499.3802311520362,2405.9120536520413,93.468177499995036,85,0,3325.5703686710958,3410.5703686710958,332988.72951028094,{"$error":"#VALUE!"},3410.5703686710958,"2029-07-14",333814.91964779998,826.19013751905959,2405.9120536520413,93.468177499995036,85,0,3410.5703686710958,null,{"$f":"IF(OR(D68=\"PG\",D68=0),0,E68*((1+$I$8)^-SUMIF(D$33:D68,\"PP\",J$33:J68)))","v":0.76145977461739245},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL68)","v":0.68000668001725273},474373.47046960198,-2547.7927572494655,3418.9629742724646,132.82457172951476,1003.994788752514,85,1088.9947887525141,476921.26322685141]
[null,"",52,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G69=8,G69=1),Resolucion!$D$25,IF(D69=\"Pg\",0,1)),IF(D69=\"PG\",0,1))","v":1},14,8,2029,"2029-08-14",31,332988.72951028094,0,0,0,0,{"$f":"IF(OR(D69=\"PG\",D69=0),0,E69*((1+$I$8)^-SUMIF(D$18:D69,\"PP\",J$18:J69)))","v":0.67478528332134169},748.97240622053778,2576.597962450558,2480.2532233803486,96.344739070209599,85,0,3325.5703686710958,3410.5703686710958,332239.75710406038,{"$error":"#VALUE!"},3410.5703686710958,"2029-08-14",332988.72951028094,748.97240622053778,2480.2532233803486,96.344739070209599,85,0,3410.5703686710958,null,{"$f":"IF(OR(D69=\"PG\",D69=0),0,E69*((1+$I$8)^-SUMIF(D$33:D69,\"PP\",J$33:J69)))","v":0.75561294447893446},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL69)","v":0.67478528332158161},476921.26322685141,-2686.3233697235119,3552.3289396511077,137.98921882491845,1003.9947887525143,85,1088.9947887525143,479607.58659657493]
[null,"",53,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G70=8,G70=1),Resolucion!$D$25,IF(D70=\"Pg\",0,1)),IF(D70=\"PG\",0,1))","v":1},14,9,2029,"2029-09-14",31,332239.75710406038,0,0,0,0,{"$f":"IF(OR(D70=\"PG\",D70=0),0,E70*((1+$I$8)^-SUMIF(D$18:D70,\"PP\",J$18:J70)))","v":0.66960397885454526},754.76779989238321,2570.8025687787126,2474.6745323913665,96.128036387346313,85,0,3325.5703686710958,3410.5703686710958,331484.98930416798,{"$error":"#VALUE!"},3410.5703686710958,"2029-09-14",332239.75710406038,754.76779989238321,2474.6745323913665,96.128036387346313,85,0,3410.5703686710958,null,{"$f":"IF(OR(D70=\"PG\",D70=0),0,E70*((1+$I$8)^-SUMIF(D$33:D70,\"PP\",J$33:J70)))","v":0.74981100892822483},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL70)","v":0.66960397885478773},479607.58659657493,-2707.109584713708,3572.3379117463419,138.76646171988025,1003.9947887525141,85,1088.9947887525141,482314.69618128863]
[null,"",54,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G71=8,G71=1),Resolucion!$D$25,IF(D71=\"Pg\",0,1)),IF(D71=\"PG\",0,1))","v":1},14,10,2029,"2029-10-14",30,331484.98930416798,0,0,0,0,{"$f":"IF(OR(D71=\"PG\",D71=0),0,E71*((1+$I$8)^-SUMIF(D$18:D71,\"PP\",J$18:J71)))","v":0.66462769640668984},843.6350793059014,2481.9352893651944,2389.1194923614066,92.815797003787765,85,0,3325.5703686710958,3410.5703686710958,330641.35422486207,{"$error":"#VALUE!"},3410.5703686710958,"2029-10-14",331484.98930416798,843.6350793059014,2389.1194923614066,92.815797003787765,85,0,3410.5703686710958,null,{"$f":"IF(OR(D71=\"PG\",D71=0),0,E71*((1+$I$8)^-SUMIF(D$33:D71,\"PP\",J$33:J71)))","v":0.74423865350506702},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL71)","v":0.6646276964069352},482314.69618128863,-2607.2512816792519,3476.1979555030121,135.04811492875396,1003.9947887525142,85,1088.9947887525141,484921.94746296789]
[null,"",55,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G72=8,G72=1),Resolucion!$D$25,IF(D72=\"Pg\",0,1)),IF(D72=\"PG\",0,1))","v":1},14,11,2029,"2029-11-14",31,330641.35422486207,0,0,0,0,{"$f":"IF(OR(D72=\"PG\",D72=0),0,E72*((1+$I$8)^-SUMIF(D$18:D72,\"PP\",J$18:J72)))","v":0.65952438645422817},767.13591099264249,2558.4344576784533,2462.7688925241482,95.665565154305142,85,0,3325.5703686710958,3410.5703686710958,329874.21831386944,{"$error":"#VALUE!"},3410.5703686710958,"2029-11-14",330641.35422486207,767.13591099264249,2462.7688925241482,95.665565154305142,85,0,3410.5703686710958,null,{"$f":"IF(OR(D72=\"PG\",D72=0),0,E72*((1+$I$8)^-SUMIF(D$33:D72,\"PP\",J$33:J72)))","v":0.73852405486890749},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL72)","v":0.65952438645447609},484921.94746296789,-2748.2310106557006,3611.9217159443474,140.3040834638671,1003.9947887525138,85,1088.9947887525138,487670.17847362359]
[null,"",56,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G73=8,G73=1),Resolucion!$D$25,IF(D73=\"Pg\",0,1)),IF(D73=\"PG\",0,1))","v":1},14,12,2029,"2029-12-14",30,329874.21831386944,0,0,0,0,{"$f":"IF(OR(D73=\"PG\",D73=0),0,E73*((1+$I$8)^-SUMIF(D$18:D73,\"PP\",J$18:J73)))","v":0.65462301231087405},855.69544249851424,2469.8749261725816,2377.5101450460706,92.364781126510877,85,0,3325.5703686710958,3410.5703686710958,329018.52287137095,{"$error":"#VALUE!"},3410.5703686710958,"2029-12-14",329874.21831386944,855.69544249851424,2377.5101450460706,92.364781126510877,85,0,3410.5703686710958,null,{"$f":"IF(OR(D73=\"PG\",D73=0),0,E73*((1+$I$8)^-SUMIF(D$33:D73,\"PP\",J$33:J73)))","v":0.73303558047565531},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL73)","v":0.65462301231112452},487670.17847362359,-2647.3495091157888,3514.7966478977173,136.54764997058547,1003.994788752514,85,1088.9947887525141,490317.52798273938]
[null,"",57,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G74=8,G74=1),Resolucion!$D$25,IF(D74=\"Pg\",0,1)),IF(D74=\"PG\",0,1))","v":1},14,1,2030,"2030-01-14",31,329018.52287137095,0,0,0,0,{"$f":"IF(OR(D74=\"PG\",D74=0),0,E74*((1+$I$8)^-SUMIF(D$18:D74,\"PP\",J$18:J74)))","v":0.64959652281623137},779.69304457778117,2545.8773240933147,2450.6812981439462,95.196025949368689,85,0,3325.5703686710958,3410.5703686710958,328238.82982679317,{"$error":"#VALUE!"},3410.5703686710958,"2030-01-14",329018.52287137095,779.69304457778117,2450.6812981439462,95.196025949368689,85,0,3410.5703686710958,null,{"$f":"IF(OR(D74=\"PG\",D74=0),0,E74*((1+$I$8)^-SUMIF(D$33:D74,\"PP\",J$33:J74)))","v":0.72740700406577175},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL74)","v":0.6495965228164845},490317.52798273938,-2789.980897487987,3652.1104814796035,141.86520476089777,1003.9947887525143,85,1088.9947887525143,493107.5088802274]
[null,"",58,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G75=8,G75=1),Resolucion!$D$25,IF(D75=\"Pg\",0,1)),IF(D75=\"PG\",0,1))","v":1},14,2,2030,"2030-02-14",31,328238.82982679317,0,0,0,0,{"$f":"IF(OR(D75=\"PG\",D75=0),0,E75*((1+$I$8)^-SUMIF(D$18:D75,\"PP\",J$18:J75)))","v":0.64460862896543991},785.7261481994874,2539.8442204716084,2444.8737857098008,94.970434761807539,85,0,3325.5703686710958,3410.5703686710958,327453.1036785937,{"$error":"#VALUE!"},3410.5703686710958,"2030-02-14",328238.82982679317,785.7261481994874,2444.8737857098008,94.970434761807539,85,0,3410.5703686710958,null,{"$f":"IF(OR(D75=\"PG\",D75=0),0,E75*((1+$I$8)^-SUMIF(D$33:D75,\"PP\",J$33:J75)))","v":0.72182164639348478},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL75)","v":0.64460862896569571},493107.5088802274,-2811.5691930027206,3672.8915425213422,142.67243923389231,1003.994788752514,85,1088.9947887525141,495919.07807323011]
[null,"",59,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G76=8,G76=1),Resolucion!$D$25,IF(D76=\"Pg\",0,1)),IF(D76=\"PG\",0,1))","v":1},14,3,2030,"2030-03-14",28,327453.1036785937,0,0,0,0,{"$f":"IF(OR(D76=\"PG\",D76=0),0,E76*((1+$I$8)^-SUMIF(D$18:D76,\"PP\",J$18:J76)))","v":0.64013636174660393},1037.8007679209313,2287.7696007501645,2202.1951896567639,85.574411093400826,85,0,3325.5703686710958,3410.5703686710958,326415.30291067279,{"$error":"#VALUE!"},3410.5703686710958,"2030-03-14",327453.1036785937,1037.8007679209313,2202.1951896567639,85.574411093400826,85,0,3410.5703686710958,null,{"$f":"IF(OR(D76=\"PG\",D76=0),0,E76*((1+$I$8)^-SUMIF(D$33:D76,\"PP\",J$33:J76)))","v":0.71681367854764189},28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL76)","v":0.64013636174686184},495919.07807323011,-2460.7718556997097,3335.1664587176788,129.60018573454491,1003.994788752514,85,1088.9947887525141,498379.84992892982]
[null,"",60,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G77=8,G77=1),Resolucion!$D$25,IF(D77=\"Pg\",0,1)),IF(D77=\"PG\",0,1))","v":1},14,4,2030,"2030-04-14",31,326415.30291067279,0,0,0,0,{"$f":"IF(OR(D77=\"PG\",D77=0),0,E77*((1+$I$8)^-SUMIF(D$18:D77,\"PP\",J$18:J77)))","v":0.63522110726127889},799.83622256584658,2525.7341461052492,2431.2913184644981,94.442827640751219,85,0,3325.5703686710958,3410.5703686710958,325615.46668810694,{"$error":"#VALUE!"},3410.5703686710958,"2030-04-14",326415.30291067279,799.83622256584658,2431.2913184644981,94.442827640751219,85,0,3410.5703686710958,null,{"$f":"IF(OR(D77=\"PG\",D77=0),0,E77*((1+$I$8)^-SUMIF(D$33:D77,\"PP\",J$33:J77)))","v":0.7113096611863875},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL77)","v":0.63522110726153913},498379.84992892982,-2852.3654782806329,3712.1623637891862,144.19790324396087,1003.9947887525141,85,1088.9947887525141,501232.21540721046]
[null,"",61,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G78=8,G78=1),Resolucion!$D$25,IF(D78=\"Pg\",0,1)),IF(D78=\"PG\",0,1))","v":1},14,5,2030,"2030-05-14",30,325615.46668810694,0,0,0,0,{"$f":"IF(OR(D78=\"PG\",D78=0),0,E78*((1+$I$8)^-SUMIF(D$18:D78,\"PP\",J$18:J78)))","v":0.63050034731003257},887.58209284370469,2437.9882758273911,2346.8159451560759,91.172330671315095,85,0,3325.5703686710958,3410.5703686710958,324727.88459526323,{"$error":"#VALUE!"},3410.5703686710958,"2030-05-14",325615.46668810694,887.58209284370469,2346.8159451560759,91.172330671315095,85,0,3410.5703686710958,null,{"$f":"IF(OR(D78=\"PG\",D78=0),0,E78*((1+$I$8)^-SUMIF(D$33:D78,\"PP\",J$33:J78)))","v":0.70602343545635682},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL78)","v":0.63050034731029536},501232.21540721046,-2748.8928644628904,3612.5426329034713,140.34502031193338,1003.9947887525142,85,1088.9947887525141,503981.10827167332]
[null,"",62,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G79=8,G79=1),Resolucion!$D$25,IF(D79=\"Pg\",0,1)),IF(D79=\"PG\",0,1))","v":1},14,6,2030,"2030-06-14",31,324727.88459526323,0,0,0,0,{"$f":"IF(OR(D79=\"PG\",D79=0),0,E79*((1+$I$8)^-SUMIF(D$18:D79,\"PP\",J$18:J79)))","v":0.62565908247130564},812.89311671262521,2512.6772519584706,2418.7226506836373,93.954601274833308,85,0,3325.5703686710958,3410.5703686710958,323914.9914785506,{"$error":"#VALUE!"},3410.5703686710958,"2030-06-14",324727.88459526323,812.89311671262521,2418.7226506836373,93.954601274833308,85,0,3410.5703686710958,null,{"$f":"IF(OR(D79=\"PG\",D79=0),0,E79*((1+$I$8)^-SUMIF(D$33:D79,\"PP\",J$33:J79)))","v":0.7006022704277014},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL79)","v":0.62565908247157065},503981.10827167332,-2895.7068575948733,3753.8831123562836,145.81853399110392,1003.9947887525142,85,1088.9947887525141,506876.81512926822]
[null,"",63,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G80=8,G80=1),Resolucion!$D$25,IF(D80=\"Pg\",0,1)),IF(D80=\"PG\",0,1))","v":1},14,7,2030,"2030-07-14",30,323914.9914785506,0,0,0,0,{"$f":"IF(OR(D80=\"PG\",D80=0),0,E80*((1+$I$8)^-SUMIF(D$18:D80,\"PP\",J$18:J80)))","v":0.6210093844277409},900.31410052872252,2425.2562681423733,2334.560070529727,90.696197612646401,85,0,3325.5703686710958,3410.5703686710958,323014.67737802188,{"$error":"#VALUE!"},3410.5703686710958,"2030-07-14",323914.9914785506,900.31410052872252,2334.560070529727,90.696197612646401,85,0,3410.5703686710958,null,{"$f":"IF(OR(D80=\"PG\",D80=0),0,E80*((1+$I$8)^-SUMIF(D$33:D80,\"PP\",J$33:J80)))","v":0.69539561859862931},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL80)","v":0.6210093844280079},506876.81512926822,-2791.1558075720914,3653.2250880905194,141.92550823408607,1003.9947887525141,85,1088.9947887525141,509667.97093684028]
[null,"",64,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G81=8,G81=1),Resolucion!$D$25,IF(D81=\"Pg\",0,1)),IF(D81=\"PG\",0,1))","v":1},14,8,2030,"2030-08-14",31,323014.67737802188,0,0,0,0,{"$f":"IF(OR(D81=\"PG\",D81=0),0,E81*((1+$I$8)^-SUMIF(D$18:D81,\"PP\",J$18:J81)))","v":0.61624099546463151},826.14956005138811,2499.4208086197077,2405.9618952997221,93.458913319985498,85,0,3325.5703686710958,3410.5703686710958,322188.52781797049,{"$error":"#VALUE!"},3410.5703686710958,"2030-08-14",323014.67737802188,826.14956005138811,2405.9618952997221,93.458913319985498,85,0,3410.5703686710958,null,{"$f":"IF(OR(D81=\"PG\",D81=0),0,E81*((1+$I$8)^-SUMIF(D$33:D81,\"PP\",J$33:J81)))","v":0.6900560587210024},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL81)","v":0.61624099546490108},509667.97093684028,-2939.7106254621967,3796.2414812925099,147.46393292220111,1003.9947887525143,85,1088.9947887525143,512607.68156230246]
[null,{"$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$25,IF(D82=\"Pg\",0,1)),IF(D82=\"PG\",0,1))","v":1},14,9,2030,"2030-09-14",31,322188.52781797049,{"$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$18:J82)))","v":0.61150922033357324},{"$f":"+IF(D82=\"PG\",0,X82-SUM(R82,U82,V82))","v":832.54213458758477},{"$f":"S82+T82","v":2493.0282340835111},{"$f":"IF(OR(D82=\"PG\",D82=0),0,IF(O66>=0,K82*((1+$I$6)^J82-1),K82*((1+$I$6)^(J82+O66)-1)))","v":2399.8083533695635},{"$f":"IF(OR(D82=\"PG\",D82=0),0,IF(O66>=0,K82*((1+$I$7)^30-1)*J82/30,K82*((1+$I$7)^(30+O66)-1)*J82/30))","v":93.219880713947532},{"$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$10)","v":3325.5703686710958},{"$f":"IF(OR(D82=\"PG\",D82=0),0,W82+U82+V82)","v":3410.5703686710958},{"$f":"+K82+N82+O82+M82-Q82","v":321355.9856833829},{"$error":"#VALUE!"},{"$f":"+X82","v":3410.5703686710958},{"$f":"+I82","v":"2030-09-14"},{"$f":"+K82","v":322188.52781797049},{"$f":"+Q82","v":832.54213458758477},{"$f":"+IF(D82=\"PG\",M82,S82)","v":2399.8083533695635},{"$f":"+IF(D82=\"PG\",N82,T82)","v":93.219880713947532},{"$f":"+IF(D82=\"PG\",O82,U82)","v":85},0,{"$f":"+X82","v":3410.5703686710958},null,{"$f":"IF(OR(D82=\"PG\",D82=0),0,E82*((1+$I$8)^-SUMIF(D$33:D82,\"PP\",J$33:J82)))","v":0.68475749838223388},{"$f":"+J82","v":31},{"$f":"+(1+$S$6)^(AL82/360)-1","v":7.4484599734891965E-3},{"$f":"+$R$7*AL82/30","v":2.8933333332903377E-4},{"$f":"1/(1+$R$10)^SUM($AL$18:AL82)","v":0.61150922033384492},512607.68156230246,{"$f":"+$AR$13-AR82-AS82","v":-2962.4574986638809},{"$f":"+AP82*AM82","v":3818.137798219906},{"$f":"+AP82*AN82","v":148.31448919648886},{"$f":"+AQ82+AR82+AS82","v":1003.9947887525141},{"$f":"+U82","v":85},{"$f":"+AT82+AU82","v":1088.9947887525141},{"$f":"+AP82-AQ82","v":515570.13906096632}]
[null,"",{"$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":14},{"$f":"IF(G82=12,1,G82+1)","v":10},{"$f":"IF(G82=12,H82+1,H82)","v":2030},{"$f":"DATE(H83,G83,F83)","v":"2030-10-14"},{"$f":"+I83-I82","v":30},{"$f":"+Y82","v":321355.9856833829},0,0,0,0,{"$f":"IF(OR(D83=\"PG\",D83=0),0,E83*((1+$I$8)^-SUMIF(D$18:D83,\"PP\",J$18:J83)))","v":0.60696467953640976},919.47420428500072,2406.0961643860951,2316.1164883960851,89.979675990010094,85,0,3325.5703686710958,3410.5703686710958,320436.51147909788,{"$f":"YEAR(I83-$Z$17)-1900","v":{"$error":"#VALUE!"}},3410.5703686710958,"2030-10-14",321355.9856833829,919.47420428500072,2316.1164883960851,89.979675990010094,85,0,3410.5703686710958,null,{"$f":"IF(OR(D83=\"PG\",D83=0),0,E83*((1+$I$8)^-SUMIF(D$33:D83,\"PP\",J$33:J83)))","v":0.67966859982750027},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL83)","v":0.60696467953668332},{"$f":"+AW82","v":515570.13906096632},-2856.245534540592,3715.8806843581806,144.35963893492536,1003.994788752514,85,1088.9947887525141,518426.38459550694]
[null,"",67,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G84=8,G84=1),Resolucion!$D$25,IF(D84=\"Pg\",0,1)),IF(D84=\"PG\",0,1))","v":1},14,11,2030,"2030-11-14",31,320436.51147909788,0,0,0,0,{"$f":"IF(OR(D84=\"PG\",D84=0),0,E84*((1+$I$8)^-SUMIF(D$18:D84,\"PP\",J$18:J84)))","v":0.60230413212525313},846.09887488794902,2479.4714937831468,2386.758529796572,92.712963986574579,85,0,3325.5703686710958,3410.5703686710958,319590.41260420991,{"$error":"#VALUE!"},3410.5703686710958,"2030-11-14",320436.51147909788,846.09887488794902,2386.758529796572,92.712963986574579,85,0,3410.5703686710958,null,{"$f":"IF(OR(D84=\"PG\",D84=0),0,E84*((1+$I$8)^-SUMIF(D$33:D84,\"PP\",J$33:J84)))","v":0.67444979906336067},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL84)","v":0.60230413212552913},518426.38459550694,-3007.481420048573,3861.4781748603496,149.99803394073766,1003.9947887525142,85,1088.9947887525141,521433.86601555551]
[null,"",68,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G85=8,G85=1),Resolucion!$D$25,IF(D85=\"Pg\",0,1)),IF(D85=\"PG\",0,1))","v":1},14,12,2030,"2030-12-14",30,319590.41260420991,0,0,0,0,{"$f":"IF(OR(D85=\"PG\",D85=0),0,E85*((1+$I$8)^-SUMIF(D$18:D85,\"PP\",J$18:J85)))","v":0.5978280005973422},932.69362076702964,2392.8767479040662,2303.3914323762174,89.485315527848996,85,0,3325.5703686710958,3410.5703686710958,318657.71898344287,{"$error":"#VALUE!"},3410.5703686710958,"2030-12-14",319590.41260420991,932.69362076702964,2303.3914323762174,89.485315527848996,85,0,3410.5703686710958,null,{"$f":"IF(OR(D85=\"PG\",D85=0),0,E85*((1+$I$8)^-SUMIF(D$33:D85,\"PP\",J$33:J85)))","v":0.66943750403073587},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL85)","v":0.59782800059761998},521433.86601555551,-2900.1491540871248,3758.1424603574528,146.00148248218593,1003.994788752514,85,1088.9947887525141,524334.01516964263]
[null,"",69,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G86=8,G86=1),Resolucion!$D$25,IF(D86=\"Pg\",0,1)),IF(D86=\"PG\",0,1))","v":1},14,1,2031,"2031-01-14",31,318657.71898344287,0,0,0,0,{"$f":"IF(OR(D86=\"PG\",D86=0),0,E86*((1+$I$8)^-SUMIF(D$18:D86,\"PP\",J$18:J86)))","v":0.59323760871057074},859.86280355504732,2465.7075651160485,2373.5092650915426,92.198300024506054,85,0,3325.5703686710958,3410.5703686710958,317797.85617988784,{"$error":"#VALUE!"},3410.5703686710958,"2031-01-14",318657.71898344287,859.86280355504732,2373.5092650915426,92.198300024506054,85,0,3410.5703686710958,null,{"$f":"IF(OR(D86=\"PG\",D86=0),0,E86*((1+$I$8)^-SUMIF(D$33:D86,\"PP\",J$33:J86)))","v":0.66429726221514229},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL86)","v":0.59323760871085063},524334.01516964263,-3053.1934443642754,3905.4809247299604,151.70730838682886,1003.9947887525138,85,1088.9947887525138,527387.20861400687]
[null,"",70,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G87=8,G87=1),Resolucion!$D$25,IF(D87=\"Pg\",0,1)),IF(D87=\"PG\",0,1))","v":1},14,2,2031,"2031-02-14",31,317797.85617988784,0,0,0,0,{"$f":"IF(OR(D87=\"PG\",D87=0),0,E87*((1+$I$8)^-SUMIF(D$18:D87,\"PP\",J$18:J87)))","v":0.58868246391435564},866.51624420117696,2459.0541244699189,2367.1046114165711,91.949513053347829,85,0,3325.5703686710958,3410.5703686710958,316931.33993568667,{"$error":"#VALUE!"},3410.5703686710958,"2031-02-14",317797.85617988784,866.51624420117696,2367.1046114165711,91.949513053347829,85,0,3410.5703686710958,null,{"$f":"IF(OR(D87=\"PG\",D87=0),0,E87*((1+$I$8)^-SUMIF(D$33:D87,\"PP\",J$33:J87)))","v":0.6591964894848088},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL87)","v":0.5886824639146373},527387.20861400687,-3076.8184241624981,3928.2225138916269,152.59069902338513,1003.994788752514,85,1088.9947887525141,530464.02703816933]
[null,"",71,{"$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$25,IF(D88=\"Pg\",0,1)),IF(D88=\"PG\",0,1))","v":1},14,3,2031,"2031-03-14",28,316931.33993568667,0,0,0,0,{"$f":"IF(OR(D88=\"PG\",D88=0),0,E88*((1+$I$8)^-SUMIF(D$18:D88,\"PP\",J$18:J88)))","v":0.58459821004717838},1111.311664494765,2214.2587041763309,2131.4339806743687,82.824723501961984,85,0,3325.5703686710958,3410.5703686710958,315820.02827119193,{"$error":"#VALUE!"},3410.5703686710958,"2031-03-14",316931.33993568667,1111.311664494765,2131.4339806743687,82.824723501961984,85,0,3410.5703686710958,null,{"$f":"IF(OR(D88=\"PG\",D88=0),0,E88*((1+$I$8)^-SUMIF(D$33:D88,\"PP\",J$33:J88)))","v":0.65462301231087405},28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL88)","v":0.58459821004746204},530464.02703816933,-2702.1220924622316,3567.4889488174977,138.6279323972482,1003.9947887525142,85,1088.9947887525141,533166.14913063159]
[null,"",72,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G89=8,G89=1),Resolucion!$D$25,IF(D89=\"Pg\",0,1)),IF(D89=\"PG\",0,1))","v":1},14,4,2031,"2031-04-14",31,315820.02827119193,0,0,0,0,{"$f":"IF(OR(D89=\"PG\",D89=0),0,E89*((1+$I$8)^-SUMIF(D$18:D89,\"PP\",J$18:J89)))","v":0.58010940243405196},881.82026775512259,2443.7501009159732,2352.3728394041996,91.377261511773639,85,0,3325.5703686710958,3410.5703686710958,314938.2080034368,{"$error":"#VALUE!"},3410.5703686710958,"2031-04-14",315820.02827119193,881.82026775512259,2352.3728394041996,91.377261511773639,85,0,3410.5703686710958,null,{"$f":"IF(OR(D89=\"PG\",D89=0),0,E89*((1+$I$8)^-SUMIF(D$33:D89,\"PP\",J$33:J89)))","v":0.64959652281623137},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL89)","v":0.58010940243433728},533166.14913063159,-3121.5346714125371,3971.2667210188811,154.26273914617036,1003.9947887525143,85,1088.9947887525143,536287.68380204414]
[null,"",73,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G90=8,G90=1),Resolucion!$D$25,IF(D90=\"Pg\",0,1)),IF(D90=\"PG\",0,1))","v":1},14,5,2031,"2031-05-14",30,314938.2080034368,0,0,0,0,{"$f":"IF(OR(D90=\"PG\",D90=0),0,E90*((1+$I$8)^-SUMIF(D$18:D90,\"PP\",J$18:J90)))","v":0.57579821503324435},967.52618074581915,2358.0441879252767,2269.8614896856247,88.182698239651884,85,0,3325.5703686710958,3410.5703686710958,313970.681822691,{"$error":"#VALUE!"},3410.5703686710958,"2031-05-14",314938.2080034368,967.52618074581915,2269.8614896856247,88.182698239651884,85,0,3410.5703686710958,null,{"$f":"IF(OR(D90=\"PG\",D90=0),0,E90*((1+$I$8)^-SUMIF(D$33:D90,\"PP\",J$33:J90)))","v":0.6447689293777813},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL90)","v":0.57579821503353157},536287.68380204414,-3011.3644903334925,3865.1987276236655,150.16055146234095,1003.9947887525138,85,1088.9947887525138,539299.04829237761]
[null,"",74,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G91=8,G91=1),Resolucion!$D$25,IF(D91=\"Pg\",0,1)),IF(D91=\"PG\",0,1))","v":1},14,6,2031,"2031-06-14",31,313970.681822691,0,0,0,0,{"$f":"IF(OR(D91=\"PG\",D91=0),0,E91*((1+$I$8)^-SUMIF(D$18:D91,\"PP\",J$18:J91)))","v":0.57137697773411289},896.13012832632148,2429.4402403447743,2338.5980564054257,90.842183939348658,85,0,3325.5703686710958,3410.5703686710958,313074.55169436469,{"$error":"#VALUE!"},3410.5703686710958,"2031-06-14",313970.681822691,896.13012832632148,2338.5980564054257,90.842183939348658,85,0,3410.5703686710958,null,{"$f":"IF(OR(D91=\"PG\",D91=0),0,E91*((1+$I$8)^-SUMIF(D$33:D91,\"PP\",J$33:J91)))","v":0.63981810395759264},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL91)","v":0.57137697773440199},539299.04829237761,-3168.9897774976871,4016.9473749465919,156.03719130360918,1003.9947887525141,85,1088.9947887525141,542468.03806987533]
[null,"",75,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G92=8,G92=1),Resolucion!$D$25,IF(D92=\"Pg\",0,1)),IF(D92=\"PG\",0,1))","v":1},14,7,2031,"2031-07-14",30,313074.55169436469,0,0,0,0,{"$f":"IF(OR(D92=\"PG\",D92=0),0,E92*((1+$I$8)^-SUMIF(D$18:D92,\"PP\",J$18:J92)))","v":0.56713068691865109},981.47997808199352,2344.0903905891023,2256.429516115983,87.660874473119449,85,0,3325.5703686710958,3410.5703686710958,312093.07171628269,{"$error":"#VALUE!"},3410.5703686710958,"2031-07-14",313074.55169436469,981.47997808199352,2256.429516115983,87.660874473119449,85,0,3410.5703686710958,null,{"$f":"IF(OR(D92=\"PG\",D92=0),0,E92*((1+$I$8)^-SUMIF(D$33:D92,\"PP\",J$33:J92)))","v":0.63506318059827993},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL92)","v":0.56713068691894153},542468.03806987533,-3057.6388009449865,3909.7425390401927,151.89105065730794,1003.9947887525141,85,1088.9947887525141,545525.67687082035]
[null,"",76,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G93=8,G93=1),Resolucion!$D$25,IF(D93=\"Pg\",0,1)),IF(D93=\"PG\",0,1))","v":1},14,8,2031,"2031-08-14",31,312093.07171628269,0,0,0,0,{"$f":"IF(OR(D93=\"PG\",D93=0),0,E93*((1+$I$8)^-SUMIF(D$18:D93,\"PP\",J$18:J93)))","v":0.56277600279316808},910.65868724050142,2414.9116814305944,2324.6127526820251,90.298928748569267,85,0,3325.5703686710958,3410.5703686710958,311182.41302904219,{"$error":"#VALUE!"},3410.5703686710958,"2031-08-14",312093.07171628269,910.65868724050142,2324.6127526820251,90.298928748569267,85,0,3410.5703686710958,null,{"$f":"IF(OR(D93=\"PG\",D93=0),0,E93*((1+$I$8)^-SUMIF(D$33:D93,\"PP\",J$33:J93)))","v":0.63018688027629299},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL93)","v":0.56277600279346041},545525.67687082035,-3217.1701424360044,4063.3261686829064,157.83876250561184,1003.9947887525138,85,1088.9947887525138,548742.8470132564]
[null,"",77,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G94=8,G94=1),Resolucion!$D$25,IF(D94=\"Pg\",0,1)),IF(D94=\"PG\",0,1))","v":1},14,9,2031,"2031-09-14",31,311182.41302904219,0,0,0,0,{"$f":"IF(OR(D94=\"PG\",D94=0),0,E94*((1+$I$8)^-SUMIF(D$18:D94,\"PP\",J$18:J94)))","v":0.55845475588818827},917.70517593542718,2407.8651927356686,2317.8297479006037,90.035444835064922,85,0,3325.5703686710958,3410.5703686710958,310264.70785310678,{"$error":"#VALUE!"},3410.5703686710958,"2031-09-14",311182.41302904219,917.70517593542718,2317.8297479006037,90.035444835064922,85,0,3410.5703686710958,null,{"$f":"IF(OR(D94=\"PG\",D94=0),0,E94*((1+$I$8)^-SUMIF(D$33:D94,\"PP\",J$33:J94)))","v":0.62534802237823583},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL94)","v":0.55845475588848237},548742.8470132564,-3242.0639400310415,4087.2891317167459,158.7695970668095,1003.994788752514,85,1088.9947887525141,551984.91095328738]
[null,"",78,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G95=8,G95=1),Resolucion!$D$25,IF(D95=\"Pg\",0,1)),IF(D95=\"PG\",0,1))","v":1},14,10,2031,"2031-10-14",30,310264.70785310678,0,0,0,0,{"$f":"IF(OR(D95=\"PG\",D95=0),0,E95*((1+$I$8)^-SUMIF(D$18:D95,\"PP\",J$18:J95)))","v":0.55430449888941491},1002.5181873893362,2323.0521812817597,2236.1780630841808,86.874118197578937,85,0,3325.5703686710958,3410.5703686710958,309262.18966571742,{"$error":"#VALUE!"},3410.5703686710958,"2031-10-14",310264.70785310678,1002.5181873893362,2236.1780630841808,86.874118197578937,85,0,3410.5703686710958,null,{"$f":"IF(OR(D95=\"PG\",D95=0),0,E95*((1+$I$8)^-SUMIF(D$33:D95,\"PP\",J$33:J95)))","v":0.62070063603372072},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL95)","v":0.55430449888971045},551984.91095328738,-3128.8947051816313,3978.3337188695218,154.55577506462373,1003.9947887525143,85,1088.9947887525143,555113.80565846898]
[null,"",79,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G96=8,G96=1),Resolucion!$D$25,IF(D96=\"Pg\",0,1)),IF(D96=\"PG\",0,1))","v":1},14,11,2031,"2031-11-14",31,309262.18966571742,0,0,0,0,{"$f":"IF(OR(D96=\"PG\",D96=0),0,E96*((1+$I$8)^-SUMIF(D$18:D96,\"PP\",J$18:J96)))","v":0.5500482999961539},932.56346742375717,2393.0069012473386,2303.5270410387207,89.479860208617893,85,0,3325.5703686710958,3410.5703686710958,308329.62619829364,{"$error":"#VALUE!"},3410.5703686710958,"2031-11-14",309262.18966571742,932.56346742375717,2303.5270410387207,89.479860208617893,85,0,3410.5703686710958,null,{"$f":"IF(OR(D96=\"PG\",D96=0),0,E96*((1+$I$8)^-SUMIF(D$33:D96,\"PP\",J$33:J96)))","v":0.61593461777944658},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL96)","v":0.550048299996451},555113.80565846898,-3291.3611011939829,4134.7429621783667,160.61292776813028,1003.9947887525141,85,1088.9947887525141,558405.16675966291]
[null,"",80,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G97=8,G97=1),Resolucion!$D$25,IF(D97=\"Pg\",0,1)),IF(D97=\"PG\",0,1))","v":1},14,12,2031,"2031-12-14",30,308329.62619829364,0,0,0,0,{"$f":"IF(OR(D97=\"PG\",D97=0),0,E97*((1+$I$8)^-SUMIF(D$18:D97,\"PP\",J$18:J97)))","v":0.54596051708687998},1017.0067693820397,2308.5635992890561,2222.2313039548167,86.332295334239305,85,0,3325.5703686710958,3410.5703686710958,307312.6194289116,{"$error":"#VALUE!"},3410.5703686710958,"2031-12-14",308329.62619829364,1017.0067693820397,2222.2313039548167,86.332295334239305,85,0,3410.5703686710958,null,{"$f":"IF(OR(D97=\"PG\",D97=0),0,E97*((1+$I$8)^-SUMIF(D$33:D97,\"PP\",J$33:J97)))","v":0.61135718884492107},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL97)","v":0.54596051708717841},558405.16675966291,-3176.9652361762455,4024.6065782383776,156.35344669038216,1003.9947887525142,85,1088.9947887525141,561582.13199583918]
[null,"",81,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G98=8,G98=1),Resolucion!$D$25,IF(D98=\"Pg\",0,1)),IF(D98=\"PG\",0,1))","v":1},14,1,2032,"2032-01-14",31,307312.6194289116,0,0,0,0,{"$f":"IF(OR(D98=\"PG\",D98=0),0,E98*((1+$I$8)^-SUMIF(D$18:D98,\"PP\",J$18:J98)))","v":0.54176838703337116},947.64883895328558,2377.9215297178102,2289.0057451643665,88.915784553443771,85,0,3325.5703686710958,3410.5703686710958,306364.97058995831,{"$error":"#VALUE!"},3410.5703686710958,"2032-01-14",307312.6194289116,947.64883895328558,2289.0057451643665,88.915784553443771,85,0,3410.5703686710958,null,{"$f":"IF(OR(D98=\"PG\",D98=0),0,E98*((1+$I$8)^-SUMIF(D$33:D98,\"PP\",J$33:J98)))","v":0.60666291377451786},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL98)","v":0.54176838703367125},561582.13199583918,-3341.4116734336021,4182.9220319977348,162.48443018838157,1003.9947887525143,85,1088.9947887525143,564923.5436692728]
[null,"",82,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G99=8,G99=1),Resolucion!$D$25,IF(D99=\"Pg\",0,1)),IF(D99=\"PG\",0,1))","v":1},14,2,2032,"2032-02-14",31,306364.97058995831,0,0,0,0,{"$f":"IF(OR(D99=\"PG\",D99=0),0,E99*((1+$I$8)^-SUMIF(D$18:D99,\"PP\",J$18:J99)))","v":0.53760844603719449},954.98154979655237,2370.5888188745434,2281.9472207184995,88.64159815604404,85,0,3325.5703686710958,3410.5703686710958,305409.98904016177,{"$error":"#VALUE!"},3410.5703686710958,"2032-02-14",306364.97058995831,954.98154979655237,2281.9472207184995,88.64159815604404,85,0,3410.5703686710958,null,{"$f":"IF(OR(D99=\"PG\",D99=0),0,E99*((1+$I$8)^-SUMIF(D$33:D99,\"PP\",J$33:J99)))","v":0.602004683456411},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL99)","v":0.53760844603749613},564923.5436692728,-3367.2668263156215,4207.8104031022549,163.45121196588067,1003.9947887525141,85,1088.9947887525141,568290.81049558846]
[null,"",83,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G100=8,G100=1),Resolucion!$D$25,IF(D100=\"Pg\",0,1)),IF(D100=\"PG\",0,1))","v":1},14,3,2032,"2032-03-14",29,305409.98904016177,0,0,0,0,{"$f":"IF(OR(D100=\"PG\",D100=0),0,E100*((1+$I$8)^-SUMIF(D$18:D100,\"PP\",J$18:J100)))","v":0.53374581033642821},1115.345446517088,2210.2249221540078,2127.5606184550325,82.664303698975374,85,0,3325.5703686710958,3410.5703686710958,304294.64359364467,{"$error":"#VALUE!"},3410.5703686710958,"2032-03-14",305409.98904016177,1115.345446517088,2127.5606184550325,82.664303698975374,85,0,3410.5703686710958,null,{"$f":"IF(OR(D100=\"PG\",D100=0),0,E100*((1+$I$8)^-SUMIF(D$33:D100,\"PP\",J$33:J100)))","v":0.59767937049027797},29,6.96624437576987E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL100)","v":0.53374581033673085},568290.81049558846,-3108.6752530359336,3958.8526624165943,153.81737937185352,1003.9947887525143,85,1088.9947887525143,571399.48574862443]
[null,"",84,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G101=8,G101=1),Resolucion!$D$25,IF(D101=\"Pg\",0,1)),IF(D101=\"PG\",0,1))","v":1},14,4,2032,"2032-04-14",31,304294.64359364467,0,0,0,0,{"$f":"IF(OR(D101=\"PG\",D101=0),0,E101*((1+$I$8)^-SUMIF(D$18:D101,\"PP\",J$18:J101)))","v":0.52964747028725268},971.00131217155331,2354.5690564995425,2266.5264729544228,88.042583545119513,85,0,3325.5703686710958,3410.5703686710958,303323.64228147309,{"$error":"#VALUE!"},3410.5703686710958,"2032-04-14",304294.64359364467,971.00131217155331,2266.5264729544228,88.042583545119513,85,0,3410.5703686710958,null,{"$f":"IF(OR(D101=\"PG\",D101=0),0,E101*((1+$I$8)^-SUMIF(D$33:D101,\"PP\",J$33:J101)))","v":0.59309011985222171},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL101)","v":0.52964747028755665},571399.48574862443,-3417.3763275925712,4256.04619847094,165.32491787414523,1003.9947887525141,85,1088.9947887525141,574816.86207621696]
[null,"",85,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G102=8,G102=1),Resolucion!$D$25,IF(D102=\"Pg\",0,1)),IF(D102=\"PG\",0,1))","v":1},14,5,2032,"2032-05-14",30,303323.64228147309,0,0,0,0,{"$f":"IF(OR(D102=\"PG\",D102=0),0,E102*((1+$I$8)^-SUMIF(D$18:D102,\"PP\",J$18:J102)))","v":0.52571129981459497},1054.4881894826372,2271.0821791884587,2186.1515593509084,84.930619837550381,85,0,3325.5703686710958,3410.5703686710958,302269.15409199044,{"$error":"#VALUE!"},3410.5703686710958,"2032-05-14",303323.64228147309,1054.4881894826372,2186.1515593509084,84.930619837550381,85,0,3410.5703686710958,null,{"$f":"IF(OR(D102=\"PG\",D102=0),0,E102*((1+$I$8)^-SUMIF(D$33:D102,\"PP\",J$33:J102)))","v":0.58868246391435564},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL102)","v":0.52571129981490017},574816.86207621696,-3299.8449051771513,4142.8909725507165,160.94872137894902,1003.9947887525142,85,1088.9947887525141,578116.70698139409]
[null,"",86,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G103=8,G103=1),Resolucion!$D$25,IF(D103=\"Pg\",0,1)),IF(D103=\"PG\",0,1))","v":1},14,6,2032,"2032-06-14",31,302269.15409199044,0,0,0,0,{"$f":"IF(OR(D103=\"PG\",D103=0),0,E103*((1+$I$8)^-SUMIF(D$18:D103,\"PP\",J$18:J103)))","v":0.52167465234568799},986.67413128048383,2338.896237390612,2251.4396954746289,87.456541915982953,85,0,3325.5703686710958,3410.5703686710958,301282.47996070993,{"$error":"#VALUE!"},3410.5703686710958,"2032-06-14",302269.15409199044,986.67413128048383,2251.4396954746289,87.456541915982953,85,0,3410.5703686710958,null,{"$f":"IF(OR(D103=\"PG\",D103=0),0,E103*((1+$I$8)^-SUMIF(D$33:D103,\"PP\",J$33:J103)))","v":0.5841622955657052},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL103)","v":0.52167465234599475},578116.70698139409,-3469.3527970879131,4306.0791519562963,167.26843388413104,1003.9947887525142,85,1088.9947887525141,581586.05977848195]
[null,"",87,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G104=8,G104=1),Resolucion!$D$25,IF(D104=\"Pg\",0,1)),IF(D104=\"PG\",0,1))","v":1},14,7,2032,"2032-07-14",30,301282.47996070993,0,0,0,0,{"$f":"IF(OR(D104=\"PG\",D104=0),0,E104*((1+$I$8)^-SUMIF(D$18:D104,\"PP\",J$18:J104)))","v":0.51779773330407808},1069.7710317188994,2255.7993369521964,2171.4402425644512,84.359094387745188,85,0,3325.5703686710958,3410.5703686710958,300212.70892899105,{"$error":"#VALUE!"},3410.5703686710958,"2032-07-14",301282.47996070993,1069.7710317188994,2171.4402425644512,84.359094387745188,85,0,3410.5703686710958,null,{"$f":"IF(OR(D104=\"PG\",D104=0),0,E104*((1+$I$8)^-SUMIF(D$33:D104,\"PP\",J$33:J104)))","v":0.57982098836036999},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL104)","v":0.51779773330438594},581586.05977848195,-3350.5280769648339,4191.6787689817929,162.84409673555504,1003.9947887525141,85,1088.9947887525141,584936.58785544673]
[null,"",88,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G105=8,G105=1),Resolucion!$D$25,IF(D105=\"Pg\",0,1)),IF(D105=\"PG\",0,1))","v":1},14,8,2032,"2032-08-14",31,300212.70892899105,0,0,0,0,{"$f":"IF(OR(D105=\"PG\",D105=0),0,E105*((1+$I$8)^-SUMIF(D$18:D105,\"PP\",J$18:J105)))","v":0.51382184975300216},1002.5864788985791,2322.9838897725167,2236.1223459903526,86.861543782163977,85,0,3325.5703686710958,3410.5703686710958,299210.12245009246,{"$error":"#VALUE!"},3410.5703686710958,"2032-08-14",300212.70892899105,1002.5864788985791,2236.1223459903526,86.861543782163977,85,0,3410.5703686710958,null,{"$f":"IF(OR(D105=\"PG\",D105=0),0,E105*((1+$I$8)^-SUMIF(D$33:D105,\"PP\",J$33:J105)))","v":0.57536886240091356},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL105)","v":0.51382184975331113},584936.58785544673,-3522.1236256684551,4356.8767616706418,169.2416527503276,1003.9947887525143,85,1088.9947887525143,588458.7114811152]
[null,"",89,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G106=8,G106=1),Resolucion!$D$25,IF(D106=\"Pg\",0,1)),IF(D106=\"PG\",0,1))","v":1},14,9,2032,"2032-09-14",31,299210.12245009246,0,0,0,0,{"$f":"IF(OR(D106=\"PG\",D106=0),0,E106*((1+$I$8)^-SUMIF(D$18:D106,\"PP\",J$18:J106)))","v":0.50987649482149111},1010.3442858445073,2315.2260828265885,2228.6546207323149,86.571462094273613,85,0,3325.5703686710958,3410.5703686710958,298199.77816424792,{"$error":"#VALUE!"},3410.5703686710958,"2032-09-14",299210.12245009246,1010.3442858445073,2228.6546207323149,86.571462094273613,85,0,3410.5703686710958,null,{"$f":"IF(OR(D106=\"PG\",D106=0),0,E106*((1+$I$8)^-SUMIF(D$33:D106,\"PP\",J$33:J106)))","v":0.57095092186412555},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL106)","v":0.50987649482180153},588458.7114811152,-3549.3770902849392,4383.1111585181143,170.2607205193392,1003.9947887525143,85,1088.9947887525143,592008.08857140015]
[null,"",90,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G107=8,G107=1),Resolucion!$D$25,IF(D107=\"Pg\",0,1)),IF(D107=\"PG\",0,1))","v":1},14,10,2032,"2032-10-14",30,298199.77816424792,0,0,0,0,{"$f":"IF(OR(D107=\"PG\",D107=0),0,E107*((1+$I$8)^-SUMIF(D$18:D107,\"PP\",J$18:J107)))","v":0.50608725591031478},1092.8522167562342,2232.7181519148617,2149.2222140301128,83.495937884748642,85,0,3325.5703686710958,3410.5703686710958,297106.92594749166,{"$error":"#VALUE!"},3410.5703686710958,"2032-10-14",298199.77816424792,1092.8522167562342,2149.2222140301128,83.495937884748642,85,0,3410.5703686710958,null,{"$f":"IF(OR(D107=\"PG\",D107=0),0,E107*((1+$I$8)^-SUMIF(D$33:D107,\"PP\",J$33:J107)))","v":0.56670779735951982},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL107)","v":0.50608725591062609},592008.08857140015,-3428.5611761474593,4266.7937001024447,165.76226479752879,1003.9947887525143,85,1088.9947887525143,595436.64974754758]
[null,"",91,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G108=8,G108=1),Resolucion!$D$25,IF(D108=\"Pg\",0,1)),IF(D108=\"PG\",0,1))","v":1},14,11,2032,"2032-11-14",31,297106.92594749166,0,0,0,0,{"$f":"IF(OR(D108=\"PG\",D108=0),0,E108*((1+$I$8)^-SUMIF(D$18:D108,\"PP\",J$18:J108)))","v":0.50220129066411057},1026.6183856652551,2298.9519830058407,2212.9890457663105,85.962937239530149,85,0,3325.5703686710958,3410.5703686710958,296080.30756182643,{"$error":"#VALUE!"},3410.5703686710958,"2032-11-14",297106.92594749166,1026.6183856652551,2212.9890457663105,85.962937239530149,85,0,3410.5703686710958,null,{"$f":"IF(OR(D108=\"PG\",D108=0),0,E108*((1+$I$8)^-SUMIF(D$33:D108,\"PP\",J$33:J108)))","v":0.56235636037000114},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL108)","v":0.50220129066442287},595436.64974754758,-3603.3709342983302,4435.0860523931142,172.27967065773032,1003.9947887525143,85,1088.9947887525143,599040.02068184596]
[null,"",92,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G109=8,G109=1),Resolucion!$D$25,IF(D109=\"Pg\",0,1)),IF(D109=\"PG\",0,1))","v":1},14,12,2032,"2032-12-14",30,296080.30756182643,0,0,0,0,{"$f":"IF(OR(D109=\"PG\",D109=0),0,E109*((1+$I$8)^-SUMIF(D$18:D109,\"PP\",J$18:J109)))","v":0.49846909141359663},1108.7213784156038,2216.848990255492,2133.9465041394128,82.902486116079444,85,0,3325.5703686710958,3410.5703686710958,294971.58618341084,{"$error":"#VALUE!"},3410.5703686710958,"2032-12-14",296080.30756182643,1108.7213784156038,2133.9465041394128,82.902486116079444,85,0,3410.5703686710958,null,{"$f":"IF(OR(D109=\"PG\",D109=0),0,E109*((1+$I$8)^-SUMIF(D$33:D109,\"PP\",J$33:J109)))","v":0.558177107895522},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL109)","v":0.49846909141390999},599040.02068184596,-3481.2115253954648,4317.4751083595547,167.73120578842435,1003.9947887525143,85,1088.9947887525143,602521.23220724147]
[null,"",93,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G110=8,G110=1),Resolucion!$D$25,IF(D110=\"Pg\",0,1)),IF(D110=\"PG\",0,1))","v":1},14,1,2033,"2033-01-14",31,294971.58618341084,0,0,0,0,{"$f":"IF(OR(D110=\"PG\",D110=0),0,E110*((1+$I$8)^-SUMIF(D$18:D110,\"PP\",J$18:J110)))","v":0.49464162185588928},1043.141203399543,2282.4291652715528,2197.0840530037544,85.345112267798612,85,0,3325.5703686710958,3410.5703686710958,293928.44498001132,{"$error":"#VALUE!"},3410.5703686710958,"2033-01-14",294971.58618341084,1043.141203399543,2197.0840530037544,85.345112267798612,85,0,3410.5703686710958,null,{"$f":"IF(OR(D110=\"PG\",D110=0),0,E110*((1+$I$8)^-SUMIF(D$33:D110,\"PP\",J$33:J110)))","v":0.55389117337103511},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL110)","v":0.49464162185620386},602521.23220724147,-3658.1899690365517,4487.8552812730277,174.32947651603794,1003.994788752514,85,1088.9947887525141,606179.42217627796]
[null,"",94,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G111=8,G111=1),Resolucion!$D$25,IF(D111=\"Pg\",0,1)),IF(D111=\"PG\",0,1))","v":1},14,2,2033,"2033-02-14",31,293928.44498001132,0,0,0,0,{"$f":"IF(OR(D111=\"PG\",D111=0),0,E111*((1+$I$8)^-SUMIF(D$18:D111,\"PP\",J$18:J111)))","v":0.49084354132845015},1051.2128144212738,2274.357554249822,2189.3142575035358,85.043296746286188,85,0,3325.5703686710958,3410.5703686710958,292877.23216559005,{"$error":"#VALUE!"},3410.5703686710958,"2033-02-14",293928.44498001132,1051.2128144212738,2189.3142575035358,85.043296746286188,85,0,3410.5703686710958,null,{"$f":"IF(OR(D111=\"PG\",D111=0),0,E111*((1+$I$8)^-SUMIF(D$33:D111,\"PP\",J$33:J111)))","v":0.54963814817673795},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL111)","v":0.49084354132876573},606179.42217627796,-3686.4962868940315,4515.1031628328155,175.38791281373011,1003.9947887525141,85,1088.9947887525141,609865.91846317204]
[null,"",95,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G112=8,G112=1),Resolucion!$D$25,IF(D112=\"Pg\",0,1)),IF(D112=\"PG\",0,1))","v":1},14,3,2033,"2033-03-14",28,292877.23216559005,0,0,0,0,{"$f":"IF(OR(D112=\"PG\",D112=0),0,E112*((1+$I$8)^-SUMIF(D$18:D112,\"PP\",J$18:J112)))","v":0.48743808973996655},1279.3670468117684,2046.2033218593274,1969.6647385211907,76.538583338136803,85,0,3325.5703686710958,3410.5703686710958,291597.86511877825,{"$error":"#VALUE!"},3410.5703686710958,"2033-03-14",292877.23216559005,1279.3670468117684,1969.6647385211907,76.538583338136803,85,0,3410.5703686710958,null,{"$f":"IF(OR(D112=\"PG\",D112=0),0,E112*((1+$I$8)^-SUMIF(D$33:D112,\"PP\",J$33:J112)))","v":0.54582478210955132},28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL112)","v":0.48743808974028285},609865.91846317204,-3256.8678908788484,4101.4843862753551,159.37829335600722,1003.994788752514,85,1088.9947887525141,613122.78635405086]
[null,"",96,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G113=8,G113=1),Resolucion!$D$25,IF(D113=\"Pg\",0,1)),IF(D113=\"PG\",0,1))","v":1},14,4,2033,"2033-04-14",31,291597.86511877825,0,0,0,0,{"$f":"IF(OR(D113=\"PG\",D113=0),0,E113*((1+$I$8)^-SUMIF(D$18:D113,\"PP\",J$18:J113)))","v":0.48369532116738384},1069.2463596725283,2256.3240089985675,2171.9550266921215,84.3689823064461,85,0,3325.5703686710958,3410.5703686710958,290528.61875910574,{"$error":"#VALUE!"},3410.5703686710958,"2033-04-14",291597.86511877825,1069.2463596725283,2171.9550266921215,84.3689823064461,85,0,3410.5703686710958,null,{"$f":"IF(OR(D113=\"PG\",D113=0),0,E113*((1+$I$8)^-SUMIF(D$33:D113,\"PP\",J$33:J113)))","v":0.54163369429016028},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL113)","v":0.48369532116770109},613122.78635405086,-3740.2226037556043,4566.8205329923157,177.39685951580256,1003.9947887525141,85,1088.9947887525141,616863.00895780651]
[null,"",97,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G114=8,G114=1),Resolucion!$D$25,IF(D114=\"Pg\",0,1)),IF(D114=\"PG\",0,1))","v":1},14,5,2033,"2033-05-14",30,290528.61875910574,0,0,0,0,{"$f":"IF(OR(D114=\"PG\",D114=0),0,E114*((1+$I$8)^-SUMIF(D$18:D114,\"PP\",J$18:J114)))","v":0.4801006523588851},1150.2886674321285,2175.2817012389673,2093.9336879876264,81.34801325134076,85,0,3325.5703686710958,3410.5703686710958,289378.33009167359,{"$error":"#VALUE!"},3410.5703686710958,"2033-05-14",290528.61875910574,1150.2886674321285,2093.9336879876264,81.34801325134076,85,0,3410.5703686710958,null,{"$f":"IF(OR(D114=\"PG\",D114=0),0,E114*((1+$I$8)^-SUMIF(D$33:D114,\"PP\",J$33:J114)))","v":0.53760844603719449},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL114)","v":0.48010065235920346},616863.00895780651,-3614.6580010772291,4445.9311473241241,172.72164250561914,1003.9947887525142,85,1088.9947887525141,620477.66695888375]
[null,"",98,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G115=8,G115=1),Resolucion!$D$25,IF(D115=\"Pg\",0,1)),IF(D115=\"PG\",0,1))","v":1},14,6,2033,"2033-06-14",31,289378.33009167359,0,0,0,0,{"$f":"IF(OR(D115=\"PG\",D115=0),0,E115*((1+$I$8)^-SUMIF(D$18:D115,\"PP\",J$18:J115)))","v":0.47641422392592497},1086.4206629495075,2239.1497057215884,2155.4229088829752,83.726796838613367,85,0,3325.5703686710958,3410.5703686710958,288291.90942872409,{"$error":"#VALUE!"},3410.5703686710958,"2033-06-14",289378.33009167359,1086.4206629495075,2155.4229088829752,83.726796838613367,85,0,3410.5703686710958,null,{"$f":"IF(OR(D115=\"PG\",D115=0),0,E115*((1+$I$8)^-SUMIF(D$33:D115,\"PP\",J$33:J115)))","v":0.53348044693631069},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL115)","v":0.47641422392624405},620477.66695888375,-3797.1331496721273,4621.6030667872055,179.52487163743592,1003.9947887525142,85,1088.9947887525141,624274.80010855594]
[null,"",99,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G116=8,G116=1),Resolucion!$D$25,IF(D116=\"Pg\",0,1)),IF(D116=\"PG\",0,1))","v":1},14,7,2033,"2033-07-14",30,288291.90942872409,0,0,0,0,{"$f":"IF(OR(D116=\"PG\",D116=0),0,E116*((1+$I$8)^-SUMIF(D$18:D116,\"PP\",J$18:J116)))","v":0.4728736659016331},1167.0356333529071,2158.5347353181887,2077.8130006793454,80.721734638843202,85,0,3325.5703686710958,3410.5703686710958,287124.87379537115,{"$error":"#VALUE!"},3410.5703686710958,"2033-07-14",288291.90942872409,1167.0356333529071,2077.8130006793454,80.721734638843202,85,0,3410.5703686710958,null,{"$f":"IF(OR(D116=\"PG\",D116=0),0,E116*((1+$I$8)^-SUMIF(D$33:D116,\"PP\",J$33:J116)))","v":0.52951579100803448},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL116)","v":0.47287366590195301},624274.80010855594,-3670.152477774544,4499.3503224992601,174.79694402779813,1003.9947887525143,85,1088.9947887525143,627944.95258633047]
[null,"",100,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G117=8,G117=1),Resolucion!$D$25,IF(D117=\"Pg\",0,1)),IF(D117=\"PG\",0,1))","v":1},14,8,2033,"2033-08-14",31,287124.87379537115,0,0,0,0,{"$f":"IF(OR(D117=\"PG\",D117=0),0,E117*((1+$I$8)^-SUMIF(D$18:D117,\"PP\",J$18:J117)))","v":0.46924272951649582},1103.8574419962438,2221.712926674852,2138.638129857959,83.074796816892871,85,0,3325.5703686710958,3410.5703686710958,286021.01635337493,{"$error":"#VALUE!"},3410.5703686710958,"2033-08-14",287124.87379537115,1103.8574419962438,2138.638129857959,83.074796816892871,85,0,3410.5703686710958,null,{"$f":"IF(OR(D117=\"PG\",D117=0),0,E117*((1+$I$8)^-SUMIF(D$33:D117,\"PP\",J$33:J117)))","v":0.52544993094706072},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL117)","v":0.46924272951681661},627944.95258633047,-3854.9134624202852,4677.222844893854,181.68540627894507,1003.9947887525138,85,1088.9947887525138,631799.8660487507]
[null,"",101,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G118=8,G118=1),Resolucion!$D$25,IF(D118=\"Pg\",0,1)),IF(D118=\"PG\",0,1))","v":1},14,9,2033,"2033-09-14",31,286021.01635337493,0,0,0,0,{"$f":"IF(OR(D118=\"PG\",D118=0),0,E118*((1+$I$8)^-SUMIF(D$18:D118,\"PP\",J$18:J118)))","v":0.4656396730916601},1112.398862722604,2213.1715059484918,2130.416091884812,82.75541406368005,85,0,3325.5703686710958,3410.5703686710958,284908.61749065231,{"$error":"#VALUE!"},3410.5703686710958,"2033-09-14",286021.01635337493,1112.398862722604,2130.416091884812,82.75541406368005,85,0,3410.5703686710958,null,{"$f":"IF(OR(D118=\"PG\",D118=0),0,E118*((1+$I$8)^-SUMIF(D$33:D118,\"PP\",J$33:J118)))","v":0.52141529038570533},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL118)","v":0.46563967309198162},631799.8660487507,-3884.7419860081636,4705.9360135199558,182.80076124072207,1003.9947887525143,85,1088.9947887525143,635684.60803475883]
[null,"",102,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G119=8,G119=1),Resolucion!$D$25,IF(D119=\"Pg\",0,1)),IF(D119=\"PG\",0,1))","v":1},14,10,2033,"2033-10-14",30,284908.61749065231,0,0,0,0,{"$f":"IF(OR(D119=\"PG\",D119=0),0,E119*((1+$I$8)^-SUMIF(D$18:D119,\"PP\",J$18:J119)))","v":0.46217918808051234},1192.367433966117,2133.2029347049788,2053.4285218087816,79.774412896197177,85,0,3325.5703686710958,3410.5703686710958,283716.25005668617,{"$error":"#VALUE!"},3410.5703686710958,"2033-10-14",284908.61749065231,1192.367433966117,2053.4285218087816,79.774412896197177,85,0,3410.5703686710958,null,{"$f":"IF(OR(D119=\"PG\",D119=0),0,E119*((1+$I$8)^-SUMIF(D$33:D119,\"PP\",J$33:J119)))","v":0.51754029883916697},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL119)","v":0.46217918808083447},635684.60803475883,-3755.581398693002,4581.5844971984288,177.99169024708746,1003.9947887525143,85,1088.9947887525143,639440.18943345186]
[null,"",103,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G120=8,G120=1),Resolucion!$D$25,IF(D120=\"Pg\",0,1)),IF(D120=\"PG\",0,1))","v":1},14,11,2033,"2033-11-14",31,283716.25005668617,0,0,0,0,{"$f":"IF(OR(D120=\"PG\",D120=0),0,E120*((1+$I$8)^-SUMIF(D$18:D120,\"PP\",J$18:J120)))","v":0.4586303686992193},1130.232667946902,2195.3377007241938,2113.249132375679,82.08856834851467,85,0,3325.5703686710958,3410.5703686710958,282586.01738873927,{"$error":"#VALUE!"},3410.5703686710958,"2033-11-14",283716.25005668617,1130.232667946902,2113.249132375679,82.08856834851467,85,0,3410.5703686710958,null,{"$f":"IF(OR(D120=\"PG\",D120=0),0,E120*((1+$I$8)^-SUMIF(D$33:D120,\"PP\",J$33:J120)))","v":0.51356639198553222},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL120)","v":0.45863036869954232},639440.18943345186,-3943.8612291562308,4762.8446564354153,185.01136147332943,1003.994788752514,85,1088.9947887525141,643384.05066260812]
[null,"",104,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G121=8,G121=1),Resolucion!$D$25,IF(D121=\"Pg\",0,1)),IF(D121=\"PG\",0,1))","v":1},14,12,2033,"2033-12-14",30,282586.01738873927,0,0,0,0,{"$f":"IF(OR(D121=\"PG\",D121=0),0,E121*((1+$I$8)^-SUMIF(D$18:D121,\"PP\",J$18:J121)))","v":0.45522197459481845},1209.7574918632231,2115.8128768078727,2036.6887919402013,79.124084867671201,85,0,3325.5703686710958,3410.5703686710958,281376.25989687606,{"$error":"#VALUE!"},3410.5703686710958,"2033-12-14",282586.01738873927,1209.7574918632231,2036.6887919402013,79.124084867671201,85,0,3410.5703686710958,null,{"$f":"IF(OR(D121=\"PG\",D121=0),0,E121*((1+$I$8)^-SUMIF(D$33:D121,\"PP\",J$33:J121)))","v":0.50974973093967391},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL121)","v":0.45522197459514202},643384.05066260812,-3813.229615001726,4637.0768695713869,180.14753418285324,1003.9947887525141,85,1088.9947887525141,647197.28027760983]
[null,"",105,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G122=8,G122=1),Resolucion!$D$25,IF(D122=\"Pg\",0,1)),IF(D122=\"PG\",0,1))","v":1},14,1,2034,"2034-01-14",31,281376.25989687606,0,0,0,0,{"$f":"IF(OR(D122=\"PG\",D122=0),0,E122*((1+$I$8)^-SUMIF(D$18:D122,\"PP\",J$18:J122)))","v":0.45172657582331205},1148.3390281435013,2177.2313405275945,2095.8198093319747,81.411531195619688,85,0,3325.5703686710958,3410.5703686710958,280227.92086873256,{"$error":"#VALUE!"},3410.5703686710958,"2034-01-14",281376.25989687606,1148.3390281435013,2095.8198093319747,81.411531195619688,85,0,3410.5703686710958,null,{"$f":"IF(OR(D122=\"PG\",D122=0),0,E122*((1+$I$8)^-SUMIF(D$33:D122,\"PP\",J$33:J122)))","v":0.50583564356529287},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL122)","v":0.45172657582363623},647197.28027760983,-4003.8839947705378,4820.623037098846,187.25574642420577,1003.994788752514,85,1088.9947887525141,651201.16427238041]
[null,"",106,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G123=8,G123=1),Resolucion!$D$25,IF(D123=\"Pg\",0,1)),IF(D123=\"PG\",0,1))","v":1},14,2,2034,"2034-02-14",31,280227.92086873256,0,0,0,0,{"$f":"IF(OR(D123=\"PG\",D123=0),0,E123*((1+$I$8)^-SUMIF(D$18:D123,\"PP\",J$18:J123)))","v":0.44825801629343648},1157.2246381894283,2168.3457304816675,2087.2664520448525,81.079278436815088,85,0,3325.5703686710958,3410.5703686710958,279070.69623054314,{"$error":"#VALUE!"},3410.5703686710958,"2034-02-14",280227.92086873256,1157.2246381894283,2087.2664520448525,81.079278436815088,85,0,3410.5703686710958,null,{"$f":"IF(OR(D123=\"PG\",D123=0),0,E123*((1+$I$8)^-SUMIF(D$33:D123,\"PP\",J$33:J123)))","v":0.50195161031167856},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL123)","v":0.44825801629376133},651201.16427238041,-4034.8652215465495,4850.4458067723881,188.41420352667552,1003.9947887525141,85,1088.9947887525141,655236.02949392691]
[null,"",107,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G124=8,G124=1),Resolucion!$D$25,IF(D124=\"Pg\",0,1)),IF(D124=\"PG\",0,1))","v":1},14,3,2034,"2034-03-14",28,279070.69623054314,0,0,0,0,{"$f":"IF(OR(D124=\"PG\",D124=0),0,E124*((1+$I$8)^-SUMIF(D$18:D124,\"PP\",J$18:J124)))","v":0.44514802126425557},1375.8271898033217,1949.7431788677741,1876.812703587276,72.930475280498158,85,0,3325.5703686710958,3410.5703686710958,277694.86904073984,{"$error":"#VALUE!"},3410.5703686710958,"2034-03-14",279070.69623054314,1375.8271898033217,1876.812703587276,72.930475280498158,85,0,3410.5703686710958,null,{"$f":"IF(OR(D124=\"PG\",D124=0),0,E124*((1+$I$8)^-SUMIF(D$33:D124,\"PP\",J$33:J124)))","v":0.49846909141359663},28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL124)","v":0.44514802126458097},655236.02949392691,-3573.8487337316838,4406.6085067789963,171.23501570520165,1003.9947887525143,85,1088.9947887525143,658809.87822765857]
[null,"",108,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G125=8,G125=1),Resolucion!$D$25,IF(D125=\"Pg\",0,1)),IF(D125=\"PG\",0,1))","v":1},14,4,2034,"2034-04-14",31,277694.86904073984,0,0,0,0,{"$f":"IF(OR(D125=\"PG\",D125=0),0,E125*((1+$I$8)^-SUMIF(D$18:D125,\"PP\",J$18:J125)))","v":0.44172997483086335},1176.8248696698943,2148.7454990012016,2068.3991168932748,80.346382107926757,85,0,3325.5703686710958,3410.5703686710958,276518.04417106992,{"$error":"#VALUE!"},3410.5703686710958,"2034-04-14",277694.86904073984,1176.8248696698943,2068.3991168932748,80.346382107926757,85,0,3410.5703686710958,null,{"$f":"IF(OR(D125=\"PG\",D125=0),0,E125*((1+$I$8)^-SUMIF(D$33:D125,\"PP\",J$33:J125)))","v":0.49464162185588928},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL125)","v":0.44172997483118925},658809.87822765857,-4093.7398774631956,4907.1190081180066,190.61565809770329,1003.9947887525143,85,1088.9947887525143,662903.61810512177]
[null,"",109,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G126=8,G126=1),Resolucion!$D$25,IF(D126=\"Pg\",0,1)),IF(D126=\"PG\",0,1))","v":1},14,5,2034,"2034-05-14",30,276518.04417106992,0,0,0,0,{"$f":"IF(OR(D126=\"PG\",D126=0),0,E126*((1+$I$8)^-SUMIF(D$18:D126,\"PP\",J$18:J126)))","v":0.43844717904431102},1255.1903692175492,2070.3799994535466,1992.9549470867973,77.425052366749028,85,0,3325.5703686710958,3410.5703686710958,275262.85380185238,{"$error":"#VALUE!"},3410.5703686710958,"2034-05-14",276518.04417106992,1255.1903692175492,1992.9549470867973,77.425052366749028,85,0,3410.5703686710958,null,{"$f":"IF(OR(D126=\"PG\",D126=0),0,E126*((1+$I$8)^-SUMIF(D$33:D126,\"PP\",J$33:J126)))","v":0.49096560364430292},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL126)","v":0.43844717904463765},662903.61810512177,-3959.3789274348887,4777.7607031207272,185.61301306667585,1003.9947887525143,85,1088.9947887525143,666862.99703255668]
[null,"",110,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G127=8,G127=1),Resolucion!$D$25,IF(D127=\"Pg\",0,1)),IF(D127=\"PG\",0,1))","v":1},14,6,2034,"2034-06-14",31,275262.85380185238,0,0,0,0,{"$f":"IF(OR(D127=\"PG\",D127=0),0,E127*((1+$I$8)^-SUMIF(D$18:D127,\"PP\",J$18:J127)))","v":0.43508058468698441},1195.6433009074376,2129.9270677636582,2050.2843487315058,79.642719032152442,85,0,3325.5703686710958,3410.5703686710958,274067.21050094493,{"$error":"#VALUE!"},3410.5703686710958,"2034-06-14",275262.85380185238,1195.6433009074376,2050.2843487315058,79.642719032152442,85,0,3410.5703686710958,null,{"$f":"IF(OR(D127=\"PG\",D127=0),0,E127*((1+$I$8)^-SUMIF(D$33:D127,\"PP\",J$33:J127)))","v":0.48719574923567588},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL127)","v":0.43508058468731148},666862.99703255668,-4156.0532462507481,4967.1023411980432,192.94569380521918,1003.9947887525143,85,1088.9947887525143,671019.05027880741]
[null,"",111,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G128=8,G128=1),Resolucion!$D$25,IF(D128=\"Pg\",0,1)),IF(D128=\"PG\",0,1))","v":1},14,7,2034,"2034-07-14",30,274067.21050094493,0,0,0,0,{"$f":"IF(OR(D128=\"PG\",D128=0),0,E128*((1+$I$8)^-SUMIF(D$18:D128,\"PP\",J$18:J128)))","v":0.43184720503968282},1273.5405532998402,2052.0298153712556,1975.2909964321314,76.738818939124229,85,0,3325.5703686710958,3410.5703686710958,272793.6699476451,{"$error":"#VALUE!"},3410.5703686710958,"2034-07-14",274067.21050094493,1273.5405532998402,1975.2909964321314,76.738818939124229,85,0,3410.5703686710958,null,{"$f":"IF(OR(D128=\"PG\",D128=0),0,E128*((1+$I$8)^-SUMIF(D$33:D128,\"PP\",J$33:J128)))","v":0.48357506636617054},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL128)","v":0.43184720504001034},671019.05027880741,-4020.1417919694213,4836.2512466466615,187.88533407527405,1003.9947887525142,85,1088.9947887525141,675039.19207077683]
[null,"",112,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G129=8,G129=1),Resolucion!$D$25,IF(D129=\"Pg\",0,1)),IF(D129=\"PG\",0,1))","v":1},14,8,2034,"2034-08-14",31,272793.6699476451,0,0,0,0,{"$f":"IF(OR(D129=\"PG\",D129=0),0,E129*((1+$I$8)^-SUMIF(D$18:D129,\"PP\",J$18:J129)))","v":0.42853128824696274},1214.7493352078263,2110.8210334632695,2031.8927316262573,78.928301837012413,85,0,3325.5703686710958,3410.5703686710958,271578.9206124373,{"$error":"#VALUE!"},3410.5703686710958,"2034-08-14",272793.6699476451,1214.7493352078263,2031.8927316262573,78.928301837012413,85,0,3410.5703686710958,null,{"$f":"IF(OR(D129=\"PG\",D129=0),0,E129*((1+$I$8)^-SUMIF(D$33:D129,\"PP\",J$33:J129)))","v":0.47986195982202373},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL129)","v":0.42853128824729075},675039.19207077683,-4219.3189534927287,5028.0024026756673,195.31133956957572,1003.9947887525143,85,1088.9947887525143,679258.51102426951]
[null,"",113,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G130=8,G130=1),Resolucion!$D$25,IF(D130=\"Pg\",0,1)),IF(D130=\"PG\",0,1))","v":1},14,9,2034,"2034-09-14",31,271578.9206124373,0,0,0,0,{"$f":"IF(OR(D130=\"PG\",D130=0),0,E130*((1+$I$8)^-SUMIF(D$18:D130,\"PP\",J$18:J130)))","v":0.42524083255263068},1224.1488144832592,2101.4215541878366,2022.8447198251392,78.576834362697525,85,0,3325.5703686710958,3410.5703686710958,270354.77179795405,{"$error":"#VALUE!"},3410.5703686710958,"2034-09-14",271578.9206124373,1224.1488144832592,2022.8447198251392,78.576834362697525,85,0,3410.5703686710958,null,{"$f":"IF(OR(D130=\"PG\",D130=0),0,E130*((1+$I$8)^-SUMIF(D$33:D130,\"PP\",J$33:J130)))","v":0.47617736417756351},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL130)","v":0.42524083255295925},679258.51102426951,-4251.9671714503957,5059.4298310161412,196.53212918676812,1003.9947887525136,85,1088.9947887525136,683510.47819571989]
[null,"",114,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G131=8,G131=1),Resolucion!$D$25,IF(D131=\"Pg\",0,1)),IF(D131=\"PG\",0,1))","v":1},14,10,2034,"2034-10-14",30,270354.77179795405,0,0,0,0,{"$f":"IF(OR(D131=\"PG\",D131=0),0,E131*((1+$I$8)^-SUMIF(D$18:D131,\"PP\",J$18:J131)))","v":0.4220805787937405},1301.3367821604584,2024.2335865106375,1948.5342504083353,75.699336102302226,85,0,3325.5703686710958,3410.5703686710958,269053.4350157936,{"$error":"#VALUE!"},3410.5703686710958,"2034-10-14",270354.77179795405,1301.3367821604584,1948.5342504083353,75.699336102302226,85,0,3410.5703686710958,null,{"$f":"IF(OR(D131=\"PG\",D131=0),0,E131*((1+$I$8)^-SUMIF(D$33:D131,\"PP\",J$33:J131)))","v":0.47263856641910906},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL131)","v":0.42208057879406935},683510.47819571989,-4113.6691514635149,4926.2810063240713,191.38293389195758,1003.994788752514,85,1088.9947887525141,687624.14734718343]
[null,"",115,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G132=8,G132=1),Resolucion!$D$25,IF(D132=\"Pg\",0,1)),IF(D132=\"PG\",0,1))","v":1},14,11,2034,"2034-11-14",31,269053.4350157936,0,0,0,0,{"$f":"IF(OR(D132=\"PG\",D132=0),0,E132*((1+$I$8)^-SUMIF(D$18:D132,\"PP\",J$18:J132)))","v":0.41883965454375122},1243.6905000294346,2081.8798686416612,2004.0337414449152,77.846127196746153,85,0,3325.5703686710958,3410.5703686710958,267809.74451576418,{"$error":"#VALUE!"},3410.5703686710958,"2034-11-14",269053.4350157936,1243.6905000294346,2004.0337414449152,77.846127196746153,85,0,3410.5703686710958,null,{"$f":"IF(OR(D132=\"PG\",D132=0),0,E132*((1+$I$8)^-SUMIF(D$33:D132,\"PP\",J$33:J132)))","v":0.46900943523338706},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL132)","v":0.41883965454408056},687624.14734718343,-4316.6987361971142,5121.740938320133,198.95258662949524,1003.9947887525141,85,1088.9947887525141,691940.84608338051]
[null,"",116,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G133=8,G133=1),Resolucion!$D$25,IF(D133=\"Pg\",0,1)),IF(D133=\"PG\",0,1))","v":1},14,12,2034,"2034-12-14",30,267809.74451576418,0,0,0,0,{"$f":"IF(OR(D133=\"PG\",D133=0),0,E133*((1+$I$8)^-SUMIF(D$18:D133,\"PP\",J$18:J133)))","v":0.41572697229097061},1320.392224270593,2005.1781444005026,1930.1914159372029,74.986728463299656,85,0,3325.5703686710958,3410.5703686710958,266489.35229149356,{"$error":"#VALUE!"},3410.5703686710958,"2034-12-14",267809.74451576418,1320.392224270593,1930.1914159372029,74.986728463299656,85,0,3410.5703686710958,null,{"$f":"IF(OR(D133=\"PG\",D133=0),0,E133*((1+$I$8)^-SUMIF(D$33:D133,\"PP\",J$33:J133)))","v":0.46552390722857601},30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL133)","v":0.41572697229130035},691940.84608338051,-4176.7900415123759,4987.0413933644222,193.74343690046746,1003.9947887525138,85,1088.9947887525138,696117.63612489286]
[null,"",117,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G134=8,G134=1),Resolucion!$D$25,IF(D134=\"Pg\",0,1)),IF(D134=\"PG\",0,1))","v":1},14,1,2035,"2035-01-14",31,266489.35229149356,0,0,0,0,{"$f":"IF(OR(D134=\"PG\",D134=0),0,E134*((1+$I$8)^-SUMIF(D$18:D134,\"PP\",J$18:J134)))","v":0.41253483388525902},1263.5308421716513,2062.0395264994445,1984.9352739042513,77.104252595193017,85,0,3325.5703686710958,3410.5703686710958,265225.82144932193,{"$error":"#VALUE!"},3410.5703686710958,"2035-01-14",266489.35229149356,1263.5308421716513,1984.9352739042513,77.104252595193017,85,0,3410.5703686710958,null,{"$f":"IF(OR(D134=\"PG\",D134=0),0,E134*((1+$I$8)^-SUMIF(D$33:D134,\"PP\",J$33:J134)))","v":0.46194940559147479},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL134)","v":0.41253483388558904},696117.63612489286,-4382.4195968128106,5185.0043495161817,201.41003604914266,1003.9947887525138,85,1088.9947887525138,700500.05572170566]
[null,"",118,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G135=8,G135=1),Resolucion!$D$25,IF(D135=\"Pg\",0,1)),IF(D135=\"PG\",0,1))","v":1},14,2,2035,"2035-02-14",31,265225.82144932193,0,0,0,0,{"$f":"IF(OR(D135=\"PG\",D135=0),0,E135*((1+$I$8)^-SUMIF(D$18:D135,\"PP\",J$18:J135)))","v":0.40936720615188871},1273.3077826651656,2052.2625860059302,1975.5239150010668,76.738671004863448,85,0,3325.5703686710958,3410.5703686710958,263952.51366665674,{"$error":"#VALUE!"},3410.5703686710958,"2035-02-14",265225.82144932193,1273.3077826651656,1975.5239150010668,76.738671004863448,85,0,3410.5703686710958,null,{"$f":"IF(OR(D135=\"PG\",D135=0),0,E135*((1+$I$8)^-SUMIF(D$33:D135,\"PP\",J$33:J135)))","v":0.4584023505833334},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL135)","v":0.409367206152219},700500.05572170566,-4416.3298538366971,5217.6466264700766,202.67801611913498,1003.9947887525145,85,1088.9947887525145,704916.38557554234]
[null,"",119,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G136=8,G136=1),Resolucion!$D$25,IF(D136=\"Pg\",0,1)),IF(D136=\"PG\",0,1))","v":1},14,3,2035,"2035-03-14",28,263952.51366665674,0,0,0,0,{"$f":"IF(OR(D136=\"PG\",D136=0),0,E136*((1+$I$8)^-SUMIF(D$18:D136,\"PP\",J$18:J136)))","v":0.4065270339074093},1481.4512260384422,1844.1191426326536,1775.1395523954591,68.979590237194572,85,0,3325.5703686710958,3410.5703686710958,262471.06244061829,{"$error":"#VALUE!"},3410.5703686710958,"2035-03-14",263952.51366665674,1481.4512260384422,1775.1395523954591,68.979590237194572,85,0,3410.5703686710958,null,{"$f":"IF(OR(D136=\"PG\",D136=0),0,E136*((1+$I$8)^-SUMIF(D$33:D136,\"PP\",J$33:J136)))","v":0.45522197459481845},28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL136)","v":0.40652703390773987},704916.38557554234,-3920.9433470400918,4740.7199870316017,184.21814876100422,1003.9947887525141,85,1088.9947887525141,708837.32892258244]
[null,"",120,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G137=8,G137=1),Resolucion!$D$25,IF(D137=\"Pg\",0,1)),IF(D137=\"PG\",0,1))","v":1},14,4,2035,"2035-04-14",31,262471.06244061829,0,0,0,0,{"$f":"IF(OR(D137=\"PG\",D137=0),0,E137*((1+$I$8)^-SUMIF(D$18:D137,\"PP\",J$18:J137)))","v":0.40340553676050872},1294.6235384846095,2030.9468301864861,1955.0052027881291,75.941627398357056,85,0,3325.5703686710958,3410.5703686710958,261176.43890213367,{"$error":"#VALUE!"},3410.5703686710958,"2035-04-14",262471.06244061829,1294.6235384846095,1955.0052027881291,75.941627398357056,85,0,3410.5703686710958,null,{"$f":"IF(OR(D137=\"PG\",D137=0),0,E137*((1+$I$8)^-SUMIF(D$33:D137,\"PP\",J$33:J137)))","v":0.45172657582331205},31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL137)","v":0.40340553676083951},708837.32892258244,-4480.8419506075561,5279.7464721948509,205.0902671652195,1003.9947887525143,85,1088.9947887525143,713318.17087319004]
[null,"",121,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G138=8,G138=1),Resolucion!$D$25,IF(D138=\"Pg\",0,1)),IF(D138=\"PG\",0,1))","v":1},14,5,2035,"2035-05-14",30,261176.43890213367,0,0,0,0,{"$f":"IF(OR(D138=\"PG\",D138=0),0,E138*((1+$I$8)^-SUMIF(D$18:D138,\"PP\",J$18:J138)))","v":0.40040755593102956},1370.0579280545649,1955.512440616531,1882.3830377250204,73.129402891510708,85,0,3325.5703686710958,3410.5703686710958,259806.3809740791,{"$error":"#VALUE!"},3410.5703686710958,"2035-05-14",261176.43890213367,1370.0579280545649,1882.3830377250204,73.129402891510708,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL138)","v":0.40040755593136057},713318.17087319004,-4336.8489838476644,5141.1146847586533,199.7290878415252,1003.9947887525141,85,1088.9947887525141,717655.0198570377]
[null,"",122,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G139=8,G139=1),Resolucion!$D$25,IF(D139=\"Pg\",0,1)),IF(D139=\"PG\",0,1))","v":1},14,6,2035,"2035-06-14",31,259806.3809740791,0,0,0,0,{"$f":"IF(OR(D139=\"PG\",D139=0),0,E139*((1+$I$8)^-SUMIF(D$18:D139,\"PP\",J$18:J139)))","v":0.39733304688442883},1315.2422929011991,2010.3280757698965,1935.1574295425132,75.170646227383173,85,0,3325.5703686710958,3410.5703686710958,258491.13868117789,{"$error":"#VALUE!"},3410.5703686710958,"2035-06-14",259806.3809740791,1315.2422929011991,1935.1574295425132,75.170646227383173,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL139)","v":0.39733304688476012},717655.0198570377,-4549.0714205017766,5345.4246901787401,207.64151907555063,1003.9947887525141,85,1088.9947887525141,722204.0912775395]
[null,"",123,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G140=8,G140=1),Resolucion!$D$25,IF(D140=\"Pg\",0,1)),IF(D140=\"PG\",0,1))","v":1},14,7,2035,"2035-07-14",30,258491.13868117789,0,0,0,0,{"$f":"IF(OR(D140=\"PG\",D140=0),0,E140*((1+$I$8)^-SUMIF(D$18:D140,\"PP\",J$18:J140)))","v":0.39438019485606091},1390.163639009744,1935.4067296613518,1863.0292108316976,72.377518829654264,85,0,3325.5703686710958,3410.5703686710958,257100.97504216814,{"$error":"#VALUE!"},3410.5703686710958,"2035-07-14",258491.13868117789,1390.163639009744,1863.0292108316976,72.377518829654264,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL140)","v":0.39438019485639247},722204.0912775395,-4403.3807428764521,5205.1583860742603,202.21714555470606,1003.9947887525143,85,1088.9947887525143,726607.47202041594]
[null,"",124,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G141=8,G141=1),Resolucion!$D$25,IF(D141=\"Pg\",0,1)),IF(D141=\"PG\",0,1))","v":1},14,8,2035,"2035-08-14",31,257100.97504216814,0,0,0,0,{"$f":"IF(OR(D141=\"PG\",D141=0),0,E141*((1+$I$8)^-SUMIF(D$18:D141,\"PP\",J$18:J141)))","v":0.39135196659481902},1336.1761648133661,1989.3942038577295,1915.0063217466343,74.387882111095223,85,0,3325.5703686710958,3410.5703686710958,255764.79887735477,{"$error":"#VALUE!"},3410.5703686710958,"2035-08-14",257100.97504216814,1336.1761648133661,1915.0063217466343,74.387882111095223,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL141)","v":0.39135196659515081},726607.47202041594,-4618.3436449311748,5412.1066717822396,210.23176190144957,1003.9947887525143,85,1088.9947887525143,731225.81566534715]
[null,"",125,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G142=8,G142=1),Resolucion!$D$25,IF(D142=\"Pg\",0,1)),IF(D142=\"PG\",0,1))","v":1},14,9,2035,"2035-09-14",31,255764.79887735477,0,0,0,0,{"$f":"IF(OR(D142=\"PG\",D142=0),0,E142*((1+$I$8)^-SUMIF(D$18:D142,\"PP\",J$18:J142)))","v":0.38834699043021353},1346.5152197981893,1979.0551488729066,1905.0538670654917,74.001281807414969,85,0,3325.5703686710958,3410.5703686710958,254418.28365755657,{"$error":"#VALUE!"},3410.5703686710958,"2035-09-14",255764.79887735477,1346.5152197981893,1905.0538670654917,74.001281807414969,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL142)","v":0.38834699043054527},731225.81566534715,-4654.079433475511,5446.5062195653281,211.5680026626965,1003.9947887525136,85,1088.9947887525136,735879.89509882266]
[null,"",126,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G143=8,G143=1),Resolucion!$D$25,IF(D143=\"Pg\",0,1)),IF(D143=\"PG\",0,1))","v":1},14,10,2035,"2035-10-14",30,254418.28365755657,0,0,0,0,{"$f":"IF(OR(D143=\"PG\",D143=0),0,E143*((1+$I$8)^-SUMIF(D$18:D143,\"PP\",J$18:J143)))","v":0.38546091989720799},1420.6584213913334,1904.9119472797624,1833.6748278567052,71.237119423057237,85,0,3325.5703686710958,3410.5703686710958,252997.62523616524,{"$error":"#VALUE!"},3410.5703686710958,"2035-10-14",254418.28365755657,1420.6584213913334,1833.6748278567052,71.237119423057237,85,0,3410.5703686710958,null,-2.6007325947721256,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL143)","v":0.38546091989753994},735879.89509882266,-4505.7759076944058,5303.7243258223116,206.04637062460844,1003.9947887525143,85,1088.9947887525143,740385.67100651702]
[null,"",127,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G144=8,G144=1),Resolucion!$D$25,IF(D144=\"Pg\",0,1)),IF(D144=\"PG\",0,1))","v":1},14,11,2035,"2035-11-14",31,252997.62523616524,0,0,0,0,{"$f":"IF(OR(D144=\"PG\",D144=0),0,E144*((1+$I$8)^-SUMIF(D$18:D144,\"PP\",J$18:J144)))","v":0.38250117783495008},1367.9270374777896,1957.6433311933063,1884.442684959397,73.200646233909367,85,0,3325.5703686710958,3410.5703686710958,251629.69819868746,{"$error":"#VALUE!"},3410.5703686710958,"2035-11-14",252997.62523616524,1367.9270374777896,1884.442684959397,73.200646233909367,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL144)","v":0.38250117783528204},740385.67100651702,-4724.9565008258369,5514.7330354369824,214.21825414136893,1003.9947887525144,85,1088.9947887525145,745110.62750734284]
[null,"",128,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G145=8,G145=1),Resolucion!$D$25,IF(D145=\"Pg\",0,1)),IF(D145=\"PG\",0,1))","v":1},14,12,2035,"2035-12-14",30,251629.69819868746,0,0,0,0,{"$f":"IF(OR(D145=\"PG\",D145=0),0,E145*((1+$I$8)^-SUMIF(D$18:D145,\"PP\",J$18:J145)))","v":0.37965855151005834},1441.5374623165537,1884.0329063545421,1813.5765908599567,70.456315494585496,85,0,3325.5703686710958,3410.5703686710958,250188.16073637092,{"$error":"#VALUE!"},3410.5703686710958,"2035-12-14",251629.69819868746,1441.5374623165537,1813.5765908599567,70.456315494585496,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL145)","v":0.37965855151039057},745110.62750734284,-4574.889385681704,5370.2531987352622,208.63097569895569,1003.994788752514,85,1088.9947887525141,749685.51689302456]
[null,{"$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$25,IF(D146=\"Pg\",0,1)),IF(D146=\"PG\",0,1))","v":1},14,1,2036,"2036-01-14",31,250188.16073637092,{"$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$18:J146)))","v":0.37674336263825298},{"$f":"+IF(D146=\"PG\",0,X146-SUM(R146,U146,V146))","v":1389.6660930800413},{"$f":"S146+T146","v":1935.9042755910546},{"$f":"IF(OR(D146=\"PG\",D146=0),0,IF(O130>=0,K146*((1+$I$6)^J146-1),K146*((1+$I$6)^(J146+O130)-1)))","v":1863.5165010857402},{"$f":"IF(OR(D146=\"PG\",D146=0),0,IF(O130>=0,K146*((1+$I$7)^30-1)*J146/30,K146*((1+$I$7)^(30+O130)-1)*J146/30))","v":72.387774505314297},{"$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$10)","v":3325.5703686710958},{"$f":"IF(OR(D146=\"PG\",D146=0),0,W146+U146+V146)","v":3410.5703686710958},{"$f":"+K146+N146+O146+M146-Q146","v":248798.49464329088},{"$error":"#VALUE!"},{"$f":"+X146","v":3410.5703686710958},{"$f":"+I146","v":"2036-01-14"},{"$f":"+K146","v":250188.16073637092},{"$f":"+Q146","v":1389.6660930800413},{"$f":"+IF(D146=\"PG\",M146,S146)","v":1863.5165010857402},{"$f":"+IF(D146=\"PG\",N146,T146)","v":72.387774505314297},{"$f":"+IF(D146=\"PG\",O146,U146)","v":85},0,{"$f":"+X146","v":3410.5703686710958},null,null,{"$f":"+J146","v":31},{"$f":"+(1+$S$6)^(AL146/360)-1","v":7.4484599734891965E-3},{"$f":"+$R$7*AL146/30","v":2.8933333332903377E-4},{"$f":"1/(1+$R$10)^SUM($AL$18:AL146)","v":0.3767433626385851},749685.51689302456,{"$f":"+$AR$13-AR146-AS146","v":-4796.9167860808966},{"$f":"+AP146*AM146","v":5584.0025652822524},{"$f":"+AP146*AN146","v":216.90900955115845},{"$f":"+AQ146+AR146+AS146","v":1003.9947887525142},{"$f":"+U146","v":85},{"$f":"+AT146+AU146","v":1088.9947887525141},{"$f":"+AP146-AQ146","v":754482.43367910548}]
[null,"",{"$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":14},{"$f":"IF(G146=12,1,G146+1)","v":2},{"$f":"IF(G146=12,H146+1,H146)","v":2036},{"$f":"DATE(H147,G147,F147)","v":"2036-02-14"},{"$f":"+I147-I146","v":31},{"$f":"+Y146","v":248798.49464329088},0,0,0,0,{"$f":"IF(OR(D147=\"PG\",D147=0),0,E147*((1+$I$8)^-SUMIF(D$18:D147,\"PP\",J$18:J147)))","v":0.37385055789588267},1400.4190420737884,1925.1513265973074,1853.1656288149184,71.985697782389096,85,0,3325.5703686710958,3410.5703686710958,247398.07560121708,{"$f":"YEAR(I147-$Z$17)-1900","v":{"$error":"#VALUE!"}},3410.5703686710958,"2036-02-14",248798.49464329088,1400.4190420737884,1853.1656288149184,71.985697782389096,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL147)","v":0.37385055789621507},{"$f":"+AW146","v":754482.43367910548},-4834.0343366815978,5619.7322079595342,218.29691747457724,1003.9947887525136,85,1088.9947887525136,759316.46801578708]
[null,"",131,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G148=8,G148=1),Resolucion!$D$25,IF(D148=\"Pg\",0,1)),IF(D148=\"PG\",0,1))","v":1},14,3,2036,"2036-03-14",29,247398.07560121708,0,0,0,0,{"$f":"IF(OR(D148=\"PG\",D148=0),0,E148*((1+$I$8)^-SUMIF(D$18:D148,\"PP\",J$18:J148)))","v":0.37116449795332723},1535.1725034760389,1790.397865195057,1723.4354527333226,66.962412461734345,85,0,3325.5703686710958,3410.5703686710958,245862.90309774104,{"$error":"#VALUE!"},3410.5703686710958,"2036-03-14",247398.07560121708,1535.1725034760389,1723.4354527333226,66.962412461734345,85,0,3410.5703686710958,null,null,29,6.96624437576987E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL148)","v":0.37116449795365941},759316.46801578708,-4491.1109433317906,5289.584074744419,205.52165733988559,1003.994788752514,85,1088.9947887525141,763807.57895911881]
[null,"",132,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G149=8,G149=1),Resolucion!$D$25,IF(D149=\"Pg\",0,1)),IF(D149=\"PG\",0,1))","v":1},14,4,2036,"2036-04-14",31,245862.90309774104,0,0,0,0,{"$f":"IF(OR(D149=\"PG\",D149=0),0,E149*((1+$I$8)^-SUMIF(D$18:D149,\"PP\",J$18:J149)))","v":0.36831453023960331},1423.1340426864961,1902.4363259845998,1831.2999926893772,71.136333295222641,85,0,3325.5703686710958,3410.5703686710958,244439.76905505455,{"$error":"#VALUE!"},3410.5703686710958,"2036-04-14",245862.90309774104,1423.1340426864961,1831.2999926893772,71.136333295222641,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL149)","v":0.36831453023993549},763807.57895911881,-4906.1903834143923,5689.1901793246852,220.994992842221,1003.994788752514,85,1088.9947887525141,768713.7693425332]
[null,"",133,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G150=8,G150=1),Resolucion!$D$25,IF(D150=\"Pg\",0,1)),IF(D150=\"PG\",0,1))","v":1},14,5,2036,"2036-05-14",30,244439.76905505455,0,0,0,0,{"$f":"IF(OR(D150=\"PG\",D150=0),0,E150*((1+$I$8)^-SUMIF(D$18:D150,\"PP\",J$18:J150)))","v":0.36557733453885966},1495.3707864350204,1830.1995822360755,1761.7564469016772,68.443135334398193,85,0,3325.5703686710958,3410.5703686710958,242944.39826861952,{"$error":"#VALUE!"},3410.5703686710958,"2036-05-14",244439.76905505455,1495.3707864350204,1761.7564469016772,68.443135334398193,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL150)","v":0.36557733453919194},768713.7693425332,-4751.6137398783194,5540.3686732181222,215.23985541271077,1003.9947887525136,85,1088.9947887525136,773465.38308241148]
[null,"",134,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G151=8,G151=1),Resolucion!$D$25,IF(D151=\"Pg\",0,1)),IF(D151=\"PG\",0,1))","v":1},14,6,2036,"2036-06-14",31,242944.39826861952,0,0,0,0,{"$f":"IF(OR(D151=\"PG\",D151=0),0,E151*((1+$I$8)^-SUMIF(D$18:D151,\"PP\",J$18:J151)))","v":0.36277026757515457},1445.7168298191891,1879.8535388519067,1809.5616262872306,70.291912564676025,85,0,3325.5703686710958,3410.5703686710958,241498.68143880033,{"$error":"#VALUE!"},3410.5703686710958,"2036-06-14",242944.39826861952,1445.7168298191891,1809.5616262872306,70.291912564676025,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL151)","v":0.36277026757548697},773465.38308241148,-4980.9204755181681,5761.1259467688296,223.78931750185217,1003.9947887525136,85,1088.9947887525136,778446.3035579297]
[null,"",135,{"$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$25,IF(D152=\"Pg\",0,1)),IF(D152=\"PG\",0,1))","v":1},14,7,2036,"2036-07-14",30,241498.68143880033,0,0,0,0,{"$f":"IF(OR(D152=\"PG\",D152=0),0,E152*((1+$I$8)^-SUMIF(D$18:D152,\"PP\",J$18:J152)))","v":0.3600742750599577},1517.3916603189905,1808.1787083521053,1740.559077550246,67.619630801859245,85,0,3325.5703686710958,3410.5703686710958,239981.28977848132,{"$error":"#VALUE!"},3410.5703686710958,"2036-07-14",241498.68143880033,1517.3916603189905,1740.559077550246,67.619630801859245,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL152)","v":0.36007427506028988},778446.3035579297,-4824.4843702343196,5610.5141939938521,217.96496499298129,1003.9947887525138,85,1088.9947887525138,783270.78792816401]
[null,"",136,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G153=8,G153=1),Resolucion!$D$25,IF(D153=\"Pg\",0,1)),IF(D153=\"PG\",0,1))","v":1},14,8,2036,"2036-08-14",31,239981.28977848132,0,0,0,0,{"$f":"IF(OR(D153=\"PG\",D153=0),0,E153*((1+$I$8)^-SUMIF(D$18:D153,\"PP\",J$18:J153)))","v":0.35730946305848094},1468.6447508615568,1856.9256178095391,1787.4910313013302,69.434586508208795,85,0,3325.5703686710958,3410.5703686710958,238512.64502761976,{"$error":"#VALUE!"},3410.5703686710958,"2036-08-14",239981.28977848132,1468.6447508615568,1787.4910313013302,69.434586508208795,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL153)","v":0.35730946305881311},783270.78792816401,-5056.792671504274,5834.1611122862741,226.62634797051439,1003.9947887525145,85,1088.9947887525145,788327.58059966832]
[null,"",137,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G154=8,G154=1),Resolucion!$D$25,IF(D154=\"Pg\",0,1)),IF(D154=\"PG\",0,1))","v":1},14,9,2036,"2036-09-14",31,238512.64502761976,0,0,0,0,{"$f":"IF(OR(D154=\"PG\",D154=0),0,E154*((1+$I$8)^-SUMIF(D$18:D154,\"PP\",J$18:J154)))","v":0.35456588052529175},1480.0088203848672,1845.5615482862286,1776.5518896592628,69.009658626965816,85,0,3325.5703686710958,3410.5703686710958,237032.6362072349,{"$error":"#VALUE!"},3410.5703686710958,"2036-09-14",238512.64502761976,1480.0088203848672,1776.5518896592628,69.009658626965816,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL154)","v":0.35456588052562388},788327.58059966832,-5095.9210879918091,5871.8264300942083,228.08944665011458,1003.9947887525137,85,1088.9947887525136,793423.50168766011]
[null,"",138,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G155=8,G155=1),Resolucion!$D$25,IF(D155=\"Pg\",0,1)),IF(D155=\"PG\",0,1))","v":1},14,10,2036,"2036-10-14",30,237032.6362072349,0,0,0,0,{"$f":"IF(OR(D155=\"PG\",D155=0),0,E155*((1+$I$8)^-SUMIF(D$18:D155,\"PP\",J$18:J155)))","v":0.35193086038863625},1550.8303849121951,1774.7399837589007,1708.3708456218612,66.369138137039513,85,0,3325.5703686710958,3410.5703686710958,235481.8058223227,{"$error":"#VALUE!"},3410.5703686710958,"2036-10-14",237032.6362072349,1550.8303849121951,1708.3708456218612,66.369138137039513,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL155)","v":0.35193086038896826},793423.50168766011,-4936.6234950013932,5718.4597032846641,222.1585804692435,1003.9947887525144,85,1088.9947887525145,798360.12518266146]
[null,"",139,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G156=8,G156=1),Resolucion!$D$25,IF(D156=\"Pg\",0,1)),IF(D156=\"PG\",0,1))","v":1},14,11,2036,"2036-11-14",31,235481.8058223227,0,0,0,0,{"$f":"IF(OR(D156=\"PG\",D156=0),0,E156*((1+$I$8)^-SUMIF(D$18:D156,\"PP\",J$18:J156)))","v":0.34922857718239919},1503.4608277016571,1822.1095409694387,1753.9768051525259,68.132735816912898,85,0,3325.5703686710958,3410.5703686710958,233978.34499462103,{"$error":"#VALUE!"},3410.5703686710958,"2036-11-14",235481.8058223227,1503.4608277016571,1753.9768051525259,68.132735816912898,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL156)","v":0.34922857718273104},798360.12518266146,-5173.5508443164481,5946.5534368528779,230.99219621608412,1003.994788752514,85,1088.9947887525141,803533.67602697795]
[null,"",140,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G157=8,G157=1),Resolucion!$D$25,IF(D157=\"Pg\",0,1)),IF(D157=\"PG\",0,1))","v":1},14,12,2036,"2036-12-14",30,233978.34499462103,0,0,0,0,{"$f":"IF(OR(D157=\"PG\",D157=0),0,E157*((1+$I$8)^-SUMIF(D$18:D157,\"PP\",J$18:J157)))","v":0.34663322217585479},1573.698850722659,1751.8715179484368,1686.3575813509165,65.513936597520342,85,0,3325.5703686710958,3410.5703686710958,232404.64614389837,{"$error":"#VALUE!"},3410.5703686710958,"2036-12-14",233978.34499462103,1573.698850722659,1686.3575813509165,65.513936597520342,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL157)","v":0.34663322217618653},803533.67602697795,-5012.3216390623365,5791.3269985306406,224.98942928421042,1003.9947887525145,85,1088.9947887525145,808545.99766604032]
[null,"",141,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G158=8,G158=1),Resolucion!$D$25,IF(D158=\"Pg\",0,1)),IF(D158=\"PG\",0,1))","v":1},14,1,2037,"2037-01-14",31,232404.64614389837,0,0,0,0,{"$f":"IF(OR(D158=\"PG\",D158=0),0,E158*((1+$I$8)^-SUMIF(D$18:D158,\"PP\",J$18:J158)))","v":0.34397161661510561},1527.2712532653798,1798.2991154057161,1731.0567044557474,67.242410949968686,85,0,3325.5703686710958,3410.5703686710958,230877.37489063299,{"$error":"#VALUE!"},3410.5703686710958,"2037-01-14",232404.64614389837,1527.2712532653798,1731.0567044557474,67.242410949968686,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL158)","v":0.34397161661543713},808545.99766604032,-5252.367020242441,6022.4225003403908,233.9393086545646,1003.9947887525144,85,1088.9947887525145,813798.36468628282]
[null,"",142,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G159=8,G159=1),Resolucion!$D$25,IF(D159=\"Pg\",0,1)),IF(D159=\"PG\",0,1))","v":1},14,2,2037,"2037-02-14",31,230877.37489063299,0,0,0,0,{"$f":"IF(OR(D159=\"PG\",D159=0),0,E159*((1+$I$8)^-SUMIF(D$18:D159,\"PP\",J$18:J159)))","v":0.34133044805723944},1539.0889625465925,1786.4814061245033,1719.6808856571395,66.800520467363796,85,0,3325.5703686710958,3410.5703686710958,229338.28592808641,{"$error":"#VALUE!"},3410.5703686710958,"2037-02-14",230877.37489063299,1539.0889625465925,1719.6808856571395,66.800520467363796,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL159)","v":0.34133044805757096},813798.36468628282,-5293.0087506166265,6061.5445458567419,235.45899351239885,1003.9947887525143,85,1088.9947887525143,819091.37343689939]
[null,"",143,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G160=8,G160=1),Resolucion!$D$25,IF(D160=\"Pg\",0,1)),IF(D160=\"PG\",0,1))","v":1},14,3,2037,"2037-03-14",28,229338.28592808641,0,0,0,0,{"$f":"IF(OR(D160=\"PG\",D160=0),0,E160*((1+$I$8)^-SUMIF(D$18:D160,\"PP\",J$18:J160)))","v":0.33896231194325815},1723.2854828652501,1602.2848858058458,1542.3511470841966,59.933738721649284,85,0,3325.5703686710958,3410.5703686710958,227615.00044522114,{"$error":"#VALUE!"},3410.5703686710958,"2037-03-14",229338.28592808641,1723.2854828652501,1542.3511470841966,59.933738721649284,85,0,3410.5703686710958,null,null,28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL160)","v":0.33896231194358944},819091.37343689939,-4718.6333474121939,5508.5722572430459,214.05587892166213,1003.9947887525142,85,1088.9947887525141,823810.00678431161]
[null,"",144,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G161=8,G161=1),Resolucion!$D$25,IF(D161=\"Pg\",0,1)),IF(D161=\"PG\",0,1))","v":1},14,4,2037,"2037-04-14",31,227615.00044522114,0,0,0,0,{"$f":"IF(OR(D161=\"PG\",D161=0),0,E161*((1+$I$8)^-SUMIF(D$18:D161,\"PP\",J$18:J161)))","v":0.33635960707645562},1564.3325416946352,1761.2378269764606,1695.3812201819553,65.856606794505339,85,0,3325.5703686710958,3410.5703686710958,226050.66790352651,{"$error":"#VALUE!"},3410.5703686710958,"2037-04-14",227615.00044522114,1564.3325416946352,1695.3812201819553,65.856606794505339,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL161)","v":0.33635960707678658},823810.00678431161,-5370.4767678330136,6136.1158612928084,238.35569529271879,1003.9947887525136,85,1088.9947887525136,829180.48355214461]
[null,"",145,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G162=8,G162=1),Resolucion!$D$25,IF(D162=\"Pg\",0,1)),IF(D162=\"PG\",0,1))","v":1},14,5,2037,"2037-05-14",30,226050.66790352651,0,0,0,0,{"$f":"IF(OR(D162=\"PG\",D162=0),0,E162*((1+$I$8)^-SUMIF(D$18:D162,\"PP\",J$18:J162)))","v":0.33385989013671258},1633.0559322495844,1692.5144364215114,1629.2202494094645,63.294187012046855,85,0,3325.5703686710958,3410.5703686710958,224417.61197127693,{"$error":"#VALUE!"},3410.5703686710958,"2037-05-14",226050.66790352651,1633.0559322495844,1629.2202494094645,63.294187012046855,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL162)","v":0.33385989013704331},829180.48355214461,-5204.3475790298926,5976.1718323912564,232.17053539115037,1003.9947887525142,85,1088.9947887525141,834384.83113117446]
[null,"",146,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G163=8,G163=1),Resolucion!$D$25,IF(D163=\"Pg\",0,1)),IF(D163=\"PG\",0,1))","v":1},14,6,2037,"2037-06-14",31,224417.61197127693,0,0,0,0,{"$f":"IF(OR(D163=\"PG\",D163=0),0,E163*((1+$I$8)^-SUMIF(D$18:D163,\"PP\",J$18:J163)))","v":0.33129636395615442},1589.0732728276184,1736.4970958434774,1671.5656001140862,64.931495729391216,85,0,3325.5703686710958,3410.5703686710958,222828.53869844932,{"$error":"#VALUE!"},3410.5703686710958,"2037-06-14",224417.61197127693,1589.0732728276184,1671.5656001140862,64.931495729391216,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL163)","v":0.33129636395648498},834384.83113117446,-5452.3025728849461,6214.882017167095,241.41534447036565,1003.9947887525145,85,1088.9947887525145,839837.13370405941]
[null,"",147,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G164=8,G164=1),Resolucion!$D$25,IF(D164=\"Pg\",0,1)),IF(D164=\"PG\",0,1))","v":1},14,7,2037,"2037-07-14",30,222828.53869844932,0,0,0,0,{"$f":"IF(OR(D164=\"PG\",D164=0),0,E164*((1+$I$8)^-SUMIF(D$18:D164,\"PP\",J$18:J164)))","v":0.32883427541866772},1657.1810553743521,1668.3893132967437,1605.9973224621051,62.391990834638655,85,0,3325.5703686710958,3410.5703686710958,221171.35764307497,{"$error":"#VALUE!"},3410.5703686710958,"2037-07-14",222828.53869844932,1657.1810553743521,1605.9973224621051,62.391990834638655,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL164)","v":0.32883427541899818},839837.13370405941,-5284.1373641841965,6052.9777555030687,235.15439743364217,1003.9947887525144,85,1088.9947887525145,845121.27106824366]
[null,"",148,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G165=8,G165=1),Resolucion!$D$25,IF(D165=\"Pg\",0,1)),IF(D165=\"PG\",0,1))","v":1},14,8,2037,"2037-08-14",31,221171.35764307497,0,0,0,0,{"$f":"IF(OR(D165=\"PG\",D165=0),0,E165*((1+$I$8)^-SUMIF(D$18:D165,\"PP\",J$18:J165)))","v":0.32630933816503305},1614.1921178406092,1711.3782508304866,1647.3860046867078,63.99224614377875,85,0,3325.5703686710958,3410.5703686710958,219557.16552523436,{"$error":"#VALUE!"},3410.5703686710958,"2037-08-14",221171.35764307497,1614.1921178406092,1647.3860046867078,63.99224614377875,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL165)","v":0.32630933816536312},845121.27106824366,-5535.3789259690566,6294.851960296126,244.52175442544484,1003.9947887525143,85,1088.9947887525143,850656.64999421267]
[null,"",149,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G166=8,G166=1),Resolucion!$D$25,IF(D166=\"Pg\",0,1)),IF(D166=\"PG\",0,1))","v":1},14,9,2037,"2037-09-14",31,219557.16552523436,0,0,0,0,{"$f":"IF(OR(D166=\"PG\",D166=0),0,E166*((1+$I$8)^-SUMIF(D$18:D166,\"PP\",J$18:J166)))","v":0.32380378851363856},1626.682402805955,1698.8879658651408,1635.3627593074502,63.525206557690474,85,0,3325.5703686710958,3410.5703686710958,217930.48312242841,{"$error":"#VALUE!"},3410.5703686710958,"2037-09-14",219557.16552523436,1626.682402805955,1635.3627593074502,63.525206557690474,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL166)","v":0.3238037885139684},850656.64999421267,-5578.2105439731222,6336.0820086643016,246.12332406133476,1003.9947887525142,85,1088.9947887525141,856234.86053818581]
[null,"",150,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G167=8,G167=1),Resolucion!$D$25,IF(D167=\"Pg\",0,1)),IF(D167=\"PG\",0,1))","v":1},14,10,2037,"2037-10-14",30,217930.48312242841,0,0,0,0,{"$f":"IF(OR(D167=\"PG\",D167=0),0,E167*((1+$I$8)^-SUMIF(D$18:D167,\"PP\",J$18:J167)))","v":0.32139738239866017},1693.8543810924086,1631.7159875786872,1570.6954523053141,61.020535273373177,85,0,3325.5703686710958,3410.5703686710958,216236.628741336,{"$error":"#VALUE!"},3410.5703686710958,"2037-10-14",217930.48312242841,1693.8543810924086,1570.6954523053141,61.020535273373177,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL167)","v":0.32139738239898968},856234.86053818581,-5406.9124466409312,6171.1614744463159,239.74576094712936,1003.9947887525141,85,1088.9947887525141,861641.7729848267]
[null,"",151,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G168=8,G168=1),Resolucion!$D$25,IF(D168=\"Pg\",0,1)),IF(D168=\"PG\",0,1))","v":1},14,11,2037,"2037-11-14",31,216236.628741336,0,0,0,0,{"$f":"IF(OR(D168=\"PG\",D168=0),0,E168*((1+$I$8)^-SUMIF(D$18:D168,\"PP\",J$18:J168)))","v":0.31892954894971121},1652.3760301074476,1673.1943385636482,1610.6298739820847,62.564464581563485,85,0,3325.5703686710958,3410.5703686710958,214584.25271122856,{"$error":"#VALUE!"},3410.5703686710958,"2037-11-14",216236.628741336,1652.3760301074476,1610.6298739820847,62.564464581563485,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL168)","v":0.3189295489500405},861641.7729848267,-5663.2111551244716,6417.9042575637468,249.30168631323852,1003.9947887525137,85,1088.9947887525136,867304.98413995118]
[null,"",152,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G169=8,G169=1),Resolucion!$D$25,IF(D169=\"Pg\",0,1)),IF(D169=\"PG\",0,1))","v":1},14,12,2037,"2037-12-14",30,214584.25271122856,0,0,0,0,{"$f":"IF(OR(D169=\"PG\",D169=0),0,E169*((1+$I$8)^-SUMIF(D$18:D169,\"PP\",J$18:J169)))","v":0.3165593666230534},1718.9086900713385,1606.6616785997574,1546.5780878415062,60.083590758251141,85,0,3325.5703686710958,3410.5703686710958,212865.34402115722,{"$error":"#VALUE!"},3410.5703686710958,"2037-12-14",214584.25271122856,1718.9086900713385,1546.5780878415062,60.083590758251141,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL169)","v":0.31655936662338224},867304.98413995118,-5489.7980411969038,6250.94743439384,242.8453955555776,1003.9947887525138,85,1088.9947887525138,872794.78218114807]
[null,"",153,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G170=8,G170=1),Resolucion!$D$25,IF(D170=\"Pg\",0,1)),IF(D170=\"PG\",0,1))","v":1},14,1,2038,"2038-01-14",31,212865.34402115722,0,0,0,0,{"$f":"IF(OR(D170=\"PG\",D170=0),0,E170*((1+$I$8)^-SUMIF(D$18:D170,\"PP\",J$18:J170)))","v":0.31412868163209273},1678.4623344506256,1647.1080342204702,1585.5189946845974,61.589039535872921,85,0,3325.5703686710958,3410.5703686710958,211186.88168670659,{"$error":"#VALUE!"},3410.5703686710958,"2038-01-14",212865.34402115722,1678.4623344506256,1585.5189946845974,61.589039535872921,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL170)","v":0.31412868163242125},872794.78218114807,-5749.5108350346482,6500.9770001465031,252.52862364065953,1003.9947887525145,85,1088.9947887525145,878544.29301618272]
[null,"",154,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G171=8,G171=1),Resolucion!$D$25,IF(D171=\"Pg\",0,1)),IF(D171=\"PG\",0,1))","v":1},14,2,2038,"2038-02-14",31,211186.88168670659,0,0,0,0,{"$f":"IF(OR(D171=\"PG\",D171=0),0,E171*((1+$I$8)^-SUMIF(D$18:D171,\"PP\",J$18:J171)))","v":0.31171666053216879},1691.4499290678841,1634.1204396032117,1573.0170351694326,61.103404433779097,85,0,3325.5703686710958,3410.5703686710958,209495.4317576387,{"$error":"#VALUE!"},3410.5703686710958,"2038-02-14",211186.88168670659,1691.4499290678841,1573.0170351694326,61.103404433779097,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL171)","v":0.31171666053249697},878544.29301618272,-5793.9993614914592,6543.8020014684016,254.19214877557152,1003.9947887525138,85,1088.9947887525138,884338.29237767414]
[null,"",155,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G172=8,G172=1),Resolucion!$D$25,IF(D172=\"Pg\",0,1)),IF(D172=\"PG\",0,1))","v":1},14,3,2038,"2038-03-14",28,209495.4317576387,0,0,0,0,{"$f":"IF(OR(D172=\"PG\",D172=0),0,E172*((1+$I$8)^-SUMIF(D$18:D172,\"PP\",J$18:J172)))","v":0.30955398361501291},1861.9187040908046,1463.6516645802913,1408.9035250817753,54.748139498516011,85,0,3325.5703686710958,3410.5703686710958,207633.51305354788,{"$error":"#VALUE!"},3410.5703686710958,"2038-03-14",209495.4317576387,1861.9187040908046,1408.9035250817753,54.748139498516011,85,0,3410.5703686710958,null,null,28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL172)","v":0.30955398361534081},884338.29237767414,-5174.4846312095324,5947.3723462241151,231.10707373793119,1003.9947887525138,85,1088.9947887525138,889512.77700888366]
[null,"",156,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G173=8,G173=1),Resolucion!$D$25,IF(D173=\"Pg\",0,1)),IF(D173=\"PG\",0,1))","v":1},14,4,2038,"2038-04-14",31,207633.51305354788,0,0,0,0,{"$f":"IF(OR(D173=\"PG\",D173=0),0,E173*((1+$I$8)^-SUMIF(D$18:D173,\"PP\",J$18:J173)))","v":0.30717708910106517},1718.9451610941974,1606.6252075768984,1546.5499111342981,60.075296442600454,85,0,3325.5703686710958,3410.5703686710958,205914.56789245369,{"$error":"#VALUE!"},3410.5703686710958,"2038-04-14",207633.51305354788,1718.9451610941974,1546.5499111342981,60.075296442600454,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL173)","v":0.30717708910139274},889512.77700888366,-5878.8712235161229,6625.5003154578908,257.36569681074582,1003.9947887525137,85,1088.9947887525136,895391.64823239984]
[null,"",157,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G174=8,G174=1),Resolucion!$D$25,IF(D174=\"Pg\",0,1)),IF(D174=\"PG\",0,1))","v":1},14,5,2038,"2038-05-14",30,205914.56789245369,0,0,0,0,{"$f":"IF(OR(D174=\"PG\",D174=0),0,E174*((1+$I$8)^-SUMIF(D$18:D174,\"PP\",J$18:J174)))","v":0.30489424729434272},1783.8214233584758,1541.74894531262,1484.0928663035897,57.65607900903025,85,0,3325.5703686710958,3410.5703686710958,204130.7464690952,{"$error":"#VALUE!"},3410.5703686710958,"2038-05-14",205914.56789245369,1783.8214233584758,1484.0928663035897,57.65607900903025,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL174)","v":0.3048942472946698},895391.64823239984,-5700.0919761286896,6453.3771033798575,250.70966150134635,1003.9947887525143,85,1088.9947887525143,901091.74020852847]
[null,"",158,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G175=8,G175=1),Resolucion!$D$25,IF(D175=\"Pg\",0,1)),IF(D175=\"PG\",0,1))","v":1},14,6,2038,"2038-06-14",31,204130.7464690952,0,0,0,0,{"$f":"IF(OR(D175=\"PG\",D175=0),0,E175*((1+$I$8)^-SUMIF(D$18:D175,\"PP\",J$18:J175)))","v":0.30255313232865894},1746.0488449267218,1579.521523744374,1520.4596944335267,59.061829310847209,85,0,3325.5703686710958,3410.5703686710958,202384.69762416848,{"$error":"#VALUE!"},3410.5703686710958,"2038-06-14",204130.7464690952,1746.0488449267218,1520.4596944335267,59.061829310847209,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL175)","v":0.30255313232898567},901091.74020852847,-5968.4668474622295,6711.7457593849504,260.71587682979327,1003.9947887525142,85,1088.9947887525141,907060.2070559907]
[null,"",159,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G176=8,G176=1),Resolucion!$D$25,IF(D176=\"Pg\",0,1)),IF(D176=\"PG\",0,1))","v":1},14,7,2038,"2038-07-14",30,202384.69762416848,0,0,0,0,{"$f":"IF(OR(D176=\"PG\",D176=0),0,E176*((1+$I$8)^-SUMIF(D$18:D176,\"PP\",J$18:J176)))","v":0.30030465428865949},1810.2507033211325,1515.3196653499633,1458.6519500160382,56.667715333925074,85,0,3325.5703686710958,3410.5703686710958,200574.44692084735,{"$error":"#VALUE!"},3410.5703686710958,"2038-07-14",202384.69762416848,1810.2507033211325,1458.6519500160382,56.667715333925074,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL176)","v":0.30030465428898589},907060.2070559907,-5787.4582486742302,6537.4761794548413,253.97685797190323,1003.9947887525143,85,1088.9947887525143,912847.66530466499]
[null,"",160,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G177=8,G177=1),Resolucion!$D$25,IF(D177=\"Pg\",0,1)),IF(D177=\"PG\",0,1))","v":1},14,8,2038,"2038-08-14",31,200574.44692084735,0,0,0,0,{"$f":"IF(OR(D177=\"PG\",D177=0),0,E177*((1+$I$8)^-SUMIF(D$18:D177,\"PP\",J$18:J177)))","v":0.29799878027936422},1773.566755768195,1552.0036129029008,1493.9707395946648,58.03287330823612,85,0,3325.5703686710958,3410.5703686710958,198800.88016507914,{"$error":"#VALUE!"},3410.5703686710958,"2038-08-14",200574.44692084735,1773.566755768195,1493.9707395946648,58.03287330823612,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL177)","v":0.29799878027969012},912847.66530466499,-6059.431765986571,6799.3092969148602,264.11725782422491,1003.9947887525141,85,1088.9947887525141,918907.09707065159]
[null,"",161,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G178=8,G178=1),Resolucion!$D$25,IF(D178=\"Pg\",0,1)),IF(D178=\"PG\",0,1))","v":1},14,9,2038,"2038-09-14",31,198800.88016507914,0,0,0,0,{"$f":"IF(OR(D178=\"PG\",D178=0),0,E178*((1+$I$8)^-SUMIF(D$18:D178,\"PP\",J$18:J178)))","v":0.2957106118063329},1787.2902487401732,1538.2801199309226,1480.7603986040144,57.519721326908133,85,0,3325.5703686710958,3410.5703686710958,197013.58991633897,{"$error":"#VALUE!"},3410.5703686710958,"2038-09-14",198800.88016507914,1787.2902487401732,1480.7603986040144,57.519721326908133,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL178)","v":0.29571061180665842},918907.09707065159,-6106.3183965485432,6844.4427318858998,265.87045341515761,1003.9947887525142,85,1088.9947887525141,925013.4154672001]
[null,"",162,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G179=8,G179=1),Resolucion!$D$25,IF(D179=\"Pg\",0,1)),IF(D179=\"PG\",0,1))","v":1},14,10,2038,"2038-10-14",30,197013.58991633897,0,0,0,0,{"$f":"IF(OR(D179=\"PG\",D179=0),0,E179*((1+$I$8)^-SUMIF(D$18:D179,\"PP\",J$18:J179)))","v":0.29351298518874075},1850.4659232954259,1475.1044453756699,1419.9406401999147,55.163805175755165,85,0,3325.5703686710958,3410.5703686710958,195163.12399304355,{"$error":"#VALUE!"},3410.5703686710958,"2038-10-14",197013.58991633897,1850.4659232954259,1419.9406401999147,55.163805175755165,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL179)","v":0.29351298518906571},925013.4154672001,-5921.8797246108743,6666.8707570364213,259.00375632696716,1003.9947887525142,85,1088.9947887525141,930935.29519181093]
[null,"",163,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G180=8,G180=1),Resolucion!$D$25,IF(D180=\"Pg\",0,1)),IF(D180=\"PG\",0,1))","v":1},14,11,2038,"2038-11-14",31,195163.12399304355,0,0,0,0,{"$f":"IF(OR(D180=\"PG\",D180=0),0,E180*((1+$I$8)^-SUMIF(D$18:D180,\"PP\",J$18:J180)))","v":0.29125926066508806},1815.4384540999872,1510.1319145711086,1453.6647173632939,56.46719720781482,85,0,3325.5703686710958,3410.5703686710958,193347.68553894357,{"$error":"#VALUE!"},3410.5703686710958,"2038-11-14",195163.12399304355,1815.4384540999872,1453.6647173632939,56.46719720781482,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL180)","v":0.29125926066541263},930935.29519181093,-6199.3901074635342,6934.0342841445536,269.35061207149471,1003.9947887525141,85,1088.9947887525141,937134.68529927451]
[null,"",164,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G181=8,G181=1),Resolucion!$D$25,IF(D181=\"Pg\",0,1)),IF(D181=\"PG\",0,1))","v":1},14,12,2038,"2038-12-14",30,193347.68553894357,0,0,0,0,{"$f":"IF(OR(D181=\"PG\",D181=0),0,E181*((1+$I$8)^-SUMIF(D$18:D181,\"PP\",J$18:J181)))","v":0.28909471506441464},1877.9137346150128,1447.656634056083,1393.5192821059834,54.137351950099706,85,0,3325.5703686710958,3410.5703686710958,191469.77180432854,{"$error":"#VALUE!"},3410.5703686710958,"2038-12-14",193347.68553894357,1877.9137346150128,1393.5192821059834,54.137351950099706,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL181)","v":0.28909471506473883},937134.68529927451,-6012.6355908457044,6754.232667718321,262.39771187989754,1003.9947887525141,85,1088.9947887525141,943147.32089012023]
[null,"",165,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G182=8,G182=1),Resolucion!$D$25,IF(D182=\"Pg\",0,1)),IF(D182=\"PG\",0,1))","v":1},14,1,2039,"2039-01-14",31,191469.77180432854,0,0,0,0,{"$f":"IF(OR(D182=\"PG\",D182=0),0,E182*((1+$I$8)^-SUMIF(D$18:D182,\"PP\",J$18:J182)))","v":0.28687491600312259},1844.0168499455485,1481.5535187255473,1426.1549314176514,55.398587307895824,85,0,3325.5703686710958,3410.5703686710958,189625.75495438298,{"$error":"#VALUE!"},3410.5703686710958,"2039-01-14",191469.77180432854,1844.0168499455485,1426.1549314176514,55.398587307895824,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL182)","v":0.28687491600344611},943147.32089012023,-6293.8842381746044,7024.995068753632,272.88395817348635,1003.994788752514,85,1088.9947887525141,949441.20512829488]
[null,"",166,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G183=8,G183=1),Resolucion!$D$25,IF(D183=\"Pg\",0,1)),IF(D183=\"PG\",0,1))","v":1},14,2,2039,"2039-02-14",31,189625.75495438298,0,0,0,0,{"$f":"IF(OR(D183=\"PG\",D183=0),0,E183*((1+$I$8)^-SUMIF(D$18:D183,\"PP\",J$18:J183)))","v":0.28467216155598529},1858.2854711847174,1467.2848974863784,1412.4198457203922,54.865051765986173,85,0,3325.5703686710958,3410.5703686710958,187767.46948319828,{"$error":"#VALUE!"},3410.5703686710958,"2039-02-14",189625.75495438298,1858.2854711847174,1412.4198457203922,54.865051765986173,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL183)","v":0.28467216155630837},949441.20512829488,-6342.5850135066412,7071.8748135794503,274.70498867970446,1003.9947887525136,85,1088.9947887525136,955783.79014180147]
[null,"",167,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G184=8,G184=1),Resolucion!$D$25,IF(D184=\"Pg\",0,1)),IF(D184=\"PG\",0,1))","v":1},14,3,2039,"2039-03-14",28,187767.46948319828,0,0,0,0,{"$f":"IF(OR(D184=\"PG\",D184=0),0,E184*((1+$I$8)^-SUMIF(D$18:D184,\"PP\",J$18:J184)))","v":0.28269711822110888},2013.7223395405447,1311.8480291305511,1262.7781304396713,49.06989869087996,85,0,3325.5703686710958,3410.5703686710958,185753.74714365773,{"$error":"#VALUE!"},3410.5703686710958,"2039-03-14",187767.46948319828,2013.7223395405447,1262.7781304396713,49.06989869087996,85,0,3410.5703686710958,null,null,28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL184)","v":0.28269711822143151},955783.79014180147,-5673.6426360017595,6427.8592609342613,249.77816382001237,1003.9947887525143,85,1088.9947887525143,961457.43277780327]
[null,"",168,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G185=8,G185=1),Resolucion!$D$25,IF(D185=\"Pg\",0,1)),IF(D185=\"PG\",0,1))","v":1},14,4,2039,"2039-04-14",31,185753.74714365773,0,0,0,0,{"$f":"IF(OR(D185=\"PG\",D185=0),0,E185*((1+$I$8)^-SUMIF(D$18:D185,\"PP\",J$18:J185)))","v":0.28052644278168615},1888.2462673064952,1437.3241013646007,1383.5793505251677,53.744750839432982,85,0,3325.5703686710958,3410.5703686710958,183865.50087635123,{"$error":"#VALUE!"},3410.5703686710958,"2039-04-14",185753.74714365773,1888.2462673064952,1383.5793505251677,53.744750839432982,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL185)","v":0.28052644278200833},961457.43277780327,-6435.5640993862107,7161.3772042591472,278.18168387957724,1003.9947887525137,85,1088.9947887525136,967892.99687718949]
[null,"",169,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G186=8,G186=1),Resolucion!$D$25,IF(D186=\"Pg\",0,1)),IF(D186=\"PG\",0,1))","v":1},14,5,2039,"2039-05-14",30,183865.50087635123,0,0,0,0,{"$f":"IF(OR(D186=\"PG\",D186=0),0,E186*((1+$I$8)^-SUMIF(D$18:D186,\"PP\",J$18:J186)))","v":0.27844166004822363},1948.9099169271187,1376.6604517439771,1325.1781114993637,51.482340244613304,85,0,3325.5703686710958,3410.5703686710958,181916.59095942412,{"$error":"#VALUE!"},3410.5703686710958,"2039-05-14",183865.50087635123,1948.9099169271187,1325.1781114993637,51.482340244613304,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL186)","v":0.2784416600485452},967892.99687718949,-6242.9330142879107,6975.9177639188392,271.01003912158581,1003.9947887525143,85,1088.9947887525143,974135.92989147746]
[null,"",170,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G187=8,G187=1),Resolucion!$D$25,IF(D187=\"Pg\",0,1)),IF(D187=\"PG\",0,1))","v":1},14,6,2039,"2039-06-14",31,181916.59095942412,0,0,0,0,{"$f":"IF(OR(D187=\"PG\",D187=0),0,E187*((1+$I$8)^-SUMIF(D$18:D187,\"PP\",J$18:J187)))","v":0.27630365992787564},1917.937388746074,1407.6329799250218,1354.9984462748773,52.634533650144554,85,0,3325.5703686710958,3410.5703686710958,179998.65357067806,{"$error":"#VALUE!"},3410.5703686710958,"2039-06-14",181916.59095942412,1917.937388746074,1354.9984462748773,52.634533650144554,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL187)","v":0.27630365992819667},974135.92989147746,-6533.6676894929133,7255.8124825343484,281.84999571107915,1003.9947887525143,85,1088.9947887525143,980669.59758097038]
[null,"",171,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G188=8,G188=1),Resolucion!$D$25,IF(D188=\"Pg\",0,1)),IF(D188=\"PG\",0,1))","v":1},14,7,2039,"2039-07-14",30,179998.65357067806,0,0,0,0,{"$f":"IF(OR(D188=\"PG\",D188=0),0,E188*((1+$I$8)^-SUMIF(D$18:D188,\"PP\",J$18:J188)))","v":0.2742502595649785},1977.8622529188117,1347.7081157522841,1297.3084927532432,50.399622999040908,85,0,3325.5703686710958,3410.5703686710958,178020.79131775926,{"$error":"#VALUE!"},3410.5703686710958,"2039-07-14",179998.65357067806,1977.8622529188117,1297.3084927532432,50.399622999040908,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL188)","v":0.27425025956529892},980669.59758097038,-6338.5955546382502,7068.002856072173,274.58748731859129,1003.9947887525141,85,1088.9947887525141,987008.19313560869]
[null,"",172,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G189=8,G189=1),Resolucion!$D$25,IF(D189=\"Pg\",0,1)),IF(D189=\"PG\",0,1))","v":1},14,8,2039,"2039-08-14",31,178020.79131775926,0,0,0,0,{"$f":"IF(OR(D189=\"PG\",D189=0),0,E189*((1+$I$8)^-SUMIF(D$18:D189,\"PP\",J$18:J189)))","v":0.27214444289999434},1948.0822811380535,1377.4880875330423,1325.9807385792028,51.507348953839596,85,0,3325.5703686710958,3410.5703686710958,176072.70903662121,{"$error":"#VALUE!"},3410.5703686710958,"2039-08-14",178020.79131775926,1948.0822811380535,1325.9807385792028,51.507348953839596,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL189)","v":0.27214444290031437},987008.19313560869,-6633.2706018669542,7351.691020076476,285.57437054299243,1003.9947887525143,85,1088.9947887525143,993641.46373747569]
[null,"",173,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G190=8,G190=1),Resolucion!$D$25,IF(D190=\"Pg\",0,1)),IF(D190=\"PG\",0,1))","v":1},14,9,2039,"2039-09-14",31,176072.70903662121,0,0,0,0,{"$f":"IF(OR(D190=\"PG\",D190=0),0,E190*((1+$I$8)^-SUMIF(D$18:D190,\"PP\",J$18:J190)))","v":0.27005479564113427},1963.1561391741745,1362.4142294969213,1311.4705256830825,50.943703813838702,85,0,3325.5703686710958,3410.5703686710958,174109.55289744702,{"$error":"#VALUE!"},3410.5703686710958,"2039-09-14",176072.70903662121,1963.1561391741745,1311.4705256830825,50.943703813838702,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL190)","v":0.27005479564145363},993641.46373747569,-6684.5974787323939,7401.0986706478043,287.49359683710406,1003.9947887525144,85,1088.9947887525145,1000326.061216208]
[null,"",174,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G191=8,G191=1),Resolucion!$D$25,IF(D191=\"Pg\",0,1)),IF(D191=\"PG\",0,1))","v":1},14,10,2039,"2039-10-14",30,174109.55289744702,0,0,0,0,{"$f":"IF(OR(D191=\"PG\",D191=0),0,E191*((1+$I$8)^-SUMIF(D$18:D191,\"PP\",J$18:J191)))","v":0.2680478348375156},2021.9558537005491,1303.6145149705467,1254.863840159986,48.750674810560717,85,0,3325.5703686710958,3410.5703686710958,172087.59704374647,{"$error":"#VALUE!"},3410.5703686710958,"2039-10-14",174109.55289744702,2021.9558537005491,1254.863840159986,48.750674810560717,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL191)","v":0.26804783483783451},1000326.061216208,-6485.7698531270862,7209.6733447432243,280.091297136376,1003.9947887525141,85,1088.9947887525141,1006811.8310693351]
[null,"",175,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G192=8,G192=1),Resolucion!$D$25,IF(D192=\"Pg\",0,1)),IF(D192=\"PG\",0,1))","v":1},14,11,2039,"2039-11-14",31,172087.59704374647,0,0,0,0,{"$f":"IF(OR(D192=\"PG\",D192=0),0,E192*((1+$I$8)^-SUMIF(D$18:D192,\"PP\",J$18:J192)))","v":0.26598964317523938},1993.9921120795618,1331.578256591534,1281.7875785142833,49.790678077250746,85,0,3325.5703686710958,3410.5703686710958,170093.60493166692,{"$error":"#VALUE!"},3410.5703686710958,"2039-11-14",172087.59704374647,1993.9921120795618,1281.7875785142833,49.790678077250746,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL192)","v":0.26598964317555762},1006811.8310693351,-6786.5070589211946,7499.1976245553096,291.3042231183988,1003.9947887525138,85,1088.9947887525138,1013598.3381282563]
[null,"",176,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G193=8,G193=1),Resolucion!$D$25,IF(D193=\"Pg\",0,1)),IF(D193=\"PG\",0,1))","v":1},14,12,2039,"2039-12-14",30,170093.60493166692,0,0,0,0,{"$f":"IF(OR(D193=\"PG\",D193=0),0,E193*((1+$I$8)^-SUMIF(D$18:D193,\"PP\",J$18:J193)))","v":0.26401289328359673},2052.0245545411112,1273.5458141299846,1225.9196047498256,47.626209380159004,85,0,3325.5703686710958,3410.5703686710958,168041.58037712582,{"$error":"#VALUE!"},3410.5703686710958,"2039-12-14",170093.60493166692,2052.0245545411112,1225.9196047498256,47.626209380159004,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL193)","v":0.26401289328391436},1013598.3381282563,-6585.1436815088382,7305.3309355896581,283.80753467169433,1003.9947887525143,85,1088.9947887525143,1020183.4818097651]
[null,"",177,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G194=8,G194=1),Resolucion!$D$25,IF(D194=\"Pg\",0,1)),IF(D194=\"PG\",0,1))","v":1},14,1,2040,"2040-01-14",31,168041.58037712582,0,0,0,0,{"$f":"IF(OR(D194=\"PG\",D194=0),0,E194*((1+$I$8)^-SUMIF(D$18:D194,\"PP\",J$18:J194)))","v":0.26198568371475561},2025.2993527618139,1300.2710159092819,1251.6509853208893,48.620030588392559,85,0,3325.5703686710958,3410.5703686710958,166016.281024364,{"$error":"#VALUE!"},3410.5703686710958,"2040-01-14",168041.58037712582,2025.2993527618139,1251.6509853208893,48.620030588392559,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL194)","v":0.26198568371507264},1020183.4818097651,-6889.9741285216041,7598.795829874879,295.17308739923902,1003.9947887525138,85,1088.9947887525138,1027073.4559382867]
[null,"",178,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G195=8,G195=1),Resolucion!$D$25,IF(D195=\"Pg\",0,1)),IF(D195=\"PG\",0,1))","v":1},14,2,2040,"2040-02-14",31,166016.281024364,0,0,0,0,{"$f":"IF(OR(D195=\"PG\",D195=0),0,E195*((1+$I$8)^-SUMIF(D$18:D195,\"PP\",J$18:J195)))","v":0.25997403997145013},2040.9707005379178,1284.5996681331781,1236.5656241575093,48.034043975668851,85,0,3325.5703686710958,3410.5703686710958,163975.31032382607,{"$error":"#VALUE!"},3410.5703686710958,"2040-02-14",166016.281024364,2040.9707005379178,1236.5656241575093,48.034043975668851,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL195)","v":0.25997403997176649},1027073.4559382867,-6943.2873242174301,7650.1155263895489,297.16658658039501,1003.9947887525138,85,1088.9947887525138,1034016.7432625041]
[null,"",179,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G196=8,G196=1),Resolucion!$D$25,IF(D196=\"Pg\",0,1)),IF(D196=\"PG\",0,1))","v":1},14,3,2040,"2040-03-14",29,163975.31032382607,0,0,0,0,{"$f":"IF(OR(D196=\"PG\",D196=0),0,E196*((1+$I$8)^-SUMIF(D$18:D196,\"PP\",J$18:J196)))","v":0.25810616565610367},2138.895634702264,1186.6747339688316,1142.2920833085088,44.382650660322717,85,0,3325.5703686710958,3410.5703686710958,161836.41468912381,{"$error":"#VALUE!"},3410.5703686710958,"2040-03-14",163975.31032382607,2138.895634702264,1142.2920833085088,44.382650660322717,85,0,3410.5703686710958,null,null,29,6.96624437576987E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL196)","v":0.25810616565641936},1034016.7432625041,-6479.0923986240077,7203.2133222042967,279.87386517222546,1003.9947887525144,85,1088.9947887525145,1040495.8356611282]
[null,"",180,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G197=8,G197=1),Resolucion!$D$25,IF(D197=\"Pg\",0,1)),IF(D197=\"PG\",0,1))","v":1},14,4,2040,"2040-04-14",31,161836.41468912381,0,0,0,0,{"$f":"IF(OR(D197=\"PG\",D197=0),0,E197*((1+$I$8)^-SUMIF(D$18:D197,\"PP\",J$18:J197)))","v":0.25612431059483248},2073.3136422901343,1252.2567263809617,1205.4320570649377,46.824669316024,85,0,3325.5703686710958,3410.5703686710958,159763.10104683368,{"$error":"#VALUE!"},3410.5703686710958,"2040-04-14",161836.41468912381,2073.3136422901343,1205.4320570649377,46.824669316024,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL197)","v":0.25612431059514773},1040495.8356611282,-7047.146924198405,7750.0915845041063,301.05012844681272,1003.9947887525141,85,1088.9947887525141,1047542.9825853265]
[null,"",181,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G198=8,G198=1),Resolucion!$D$25,IF(D198=\"Pg\",0,1)),IF(D198=\"PG\",0,1))","v":1},14,5,2040,"2040-05-14",30,159763.10104683368,0,0,0,0,{"$f":"IF(OR(D198=\"PG\",D198=0),0,E198*((1+$I$8)^-SUMIF(D$18:D198,\"PP\",J$18:J198)))","v":0.25422087669728854},2129.3723771454256,1196.1979915256702,1151.4643232332214,44.733668292448677,85,0,3325.5703686710958,3410.5703686710958,157633.72866968825,{"$error":"#VALUE!"},3410.5703686710958,"2040-05-14",159763.10104683368,2129.3723771454256,1151.4643232332214,44.733668292448677,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL198)","v":0.25422087669760302},1047542.9825853265,-6839.2982094101053,7549.9809630430864,293.31203511953277,1003.9947887525138,85,1088.9947887525138,1054382.2807947367]
[null,"",182,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G199=8,G199=1),Resolucion!$D$25,IF(D199=\"Pg\",0,1)),IF(D199=\"PG\",0,1))","v":1},14,6,2040,"2040-06-14",31,157633.72866968825,0,0,0,0,{"$f":"IF(OR(D199=\"PG\",D199=0),0,E199*((1+$I$8)^-SUMIF(D$18:D199,\"PP\",J$18:J199)))","v":0.25226885462961496},2105.8331580419808,1219.7372106291148,1174.1285184680294,45.608692161085379,85,0,3325.5703686710958,3410.5703686710958,155527.89551164626,{"$error":"#VALUE!"},3410.5703686710958,"2040-06-14",157633.72866968825,2105.8331580419808,1174.1285184680294,45.608692161085379,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL199)","v":0.25226885462992882},1054382.2807947367,-7154.5973664087396,7853.524215255843,305.06793990541041,1003.9947887525138,85,1088.9947887525138,1061536.8781611454]
[null,"",183,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G200=8,G200=1),Resolucion!$D$25,IF(D200=\"Pg\",0,1)),IF(D200=\"PG\",0,1))","v":1},14,7,2040,"2040-07-14",30,155527.89551164626,0,0,0,0,{"$f":"IF(OR(D200=\"PG\",D200=0),0,E200*((1+$I$8)^-SUMIF(D$18:D200,\"PP\",J$18:J200)))","v":0.25039407324677226},2161.08273029765,1164.4876383734459,1120.939827630832,43.547810742613819,85,0,3325.5703686710958,3410.5703686710958,153366.81278134862,{"$error":"#VALUE!"},3410.5703686710958,"2040-07-14",155527.89551164626,2161.08273029765,1120.939827630832,43.547810742613819,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL200)","v":0.25039407324708551},1061536.8781611454,-6944.0750300384643,7650.8394929102742,297.23032588070379,1003.9947887525136,85,1088.9947887525136,1068480.9531911837]
[null,"",184,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G201=8,G201=1),Resolucion!$D$25,IF(D201=\"Pg\",0,1)),IF(D201=\"PG\",0,1))","v":1},14,8,2040,"2040-08-14",31,153366.81278134862,0,0,0,0,{"$f":"IF(OR(D201=\"PG\",D201=0),0,E201*((1+$I$8)^-SUMIF(D$18:D201,\"PP\",J$18:J201)))","v":0.24847143509469644},2138.8496712435317,1186.7206974275639,1142.3465662634865,44.374131164077454,85,0,3325.5703686710958,3410.5703686710958,151227.96311010508,{"$error":"#VALUE!"},3410.5703686710958,"2040-08-14",153366.81278134862,2138.8496712435317,1142.3465662634865,44.374131164077454,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL201)","v":0.24847143509500905},1068480.9531911837,-7263.6899793129905,7958.5376122801163,309.14715578538852,1003.9947887525143,85,1088.9947887525143,1075744.6431704967]
[null,"",185,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G202=8,G202=1),Resolucion!$D$25,IF(D202=\"Pg\",0,1)),IF(D202=\"PG\",0,1))","v":1},14,9,2040,"2040-09-14",31,151227.96311010508,0,0,0,0,{"$f":"IF(OR(D202=\"PG\",D202=0),0,E202*((1+$I$8)^-SUMIF(D$18:D202,\"PP\",J$18:J202)))","v":0.24656355982185291},2155.3996479139705,1170.1707207571253,1126.4154300979185,43.75529065920685,85,0,3325.5703686710958,3410.5703686710958,149072.56346219112,{"$error":"#VALUE!"},3410.5703686710958,"2040-09-14",151227.96311010508,2155.3996479139705,1126.4154300979185,43.75529065920685,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL202)","v":0.2465635598221648},1075744.6431704967,-7319.8949110177209,8012.6409163508633,311.24878341937182,1003.9947887525143,85,1088.9947887525143,1083064.5380815144]
[null,"",186,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G203=8,G203=1),Resolucion!$D$25,IF(D203=\"Pg\",0,1)),IF(D203=\"PG\",0,1))","v":1},14,10,2040,"2040-10-14",30,149072.56346219112,0,0,0,0,{"$f":"IF(OR(D203=\"PG\",D203=0),0,E203*((1+$I$8)^-SUMIF(D$18:D203,\"PP\",J$18:J203)))","v":0.24473117836390365},2209.415888464916,1116.1544802061796,1074.4141624373865,41.74031776879324,85,0,3325.5703686710958,3410.5703686710958,146863.14757372619,{"$error":"#VALUE!"},3410.5703686710958,"2040-10-14",149072.56346219112,2209.415888464916,1074.4141624373865,41.74031776879324,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL203)","v":0.24473117836421474},1083064.5380815144,-7105.2595801020252,7805.9962981962217,303.25807065831754,1003.9947887525141,85,1088.9947887525141,1090169.7976616165]
[null,"",187,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G204=8,G204=1),Resolucion!$D$25,IF(D204=\"Pg\",0,1)),IF(D204=\"PG\",0,1))","v":1},14,11,2040,"2040-11-14",31,146863.14757372619,0,0,0,0,{"$f":"IF(OR(D204=\"PG\",D204=0),0,E204*((1+$I$8)^-SUMIF(D$18:D204,\"PP\",J$18:J204)))","v":0.24285202246207377},2189.1736883568592,1136.3966803142366,1093.9042762835365,42.492404030700001,85,0,3325.5703686710958,3410.5703686710958,144673.97388536934,{"$error":"#VALUE!"},3410.5703686710958,"2040-11-14",146863.14757372619,2189.1736883568592,1093.9042762835365,42.492404030700001,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL204)","v":0.24285202246238416},1090169.7976616165,-7431.5137748889256,8120.0861021893661,315.42246145207378,1003.9947887525143,85,1088.9947887525143,1097601.3114365053]
[null,"",188,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G205=8,G205=1),Resolucion!$D$25,IF(D205=\"Pg\",0,1)),IF(D205=\"PG\",0,1))","v":1},14,12,2040,"2040-12-14",30,144673.97388536934,0,0,0,0,{"$f":"IF(OR(D205=\"PG\",D205=0),0,E205*((1+$I$8)^-SUMIF(D$18:D205,\"PP\",J$18:J205)))","v":0.24104722396181472},2242.3495507615535,1083.2208179095423,1042.712105222241,40.508712687301447,85,0,3325.5703686710958,3410.5703686710958,142431.6243346078,{"$error":"#VALUE!"},3410.5703686710958,"2040-12-14",144673.97388536934,2242.3495507615535,1042.712105222241,40.508712687301447,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL205)","v":0.24104722396212447},1097601.3114365053,-7214.1011021841887,7910.7675237390486,307.32836719765453,1003.9947887525144,85,1088.9947887525145,1104815.4125386896]
[null,"",189,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G206=8,G206=1),Resolucion!$D$25,IF(D206=\"Pg\",0,1)),IF(D206=\"PG\",0,1))","v":1},14,1,2041,"2041-01-14",31,142431.6243346078,0,0,0,0,{"$f":"IF(OR(D206=\"PG\",D206=0),0,E206*((1+$I$8)^-SUMIF(D$18:D206,\"PP\",J$18:J206)))","v":0.23919635511643186},2223.4638992155187,1102.1064694555769,1060.8962528153761,41.210216640200791,85,0,3325.5703686710958,3410.5703686710958,140208.16043539229,{"$error":"#VALUE!"},3410.5703686710958,"2041-01-14",142431.6243346078,2223.4638992155187,1060.8962528153761,41.210216640200791,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL206)","v":0.23919635511674101},1104815.4125386896,-7544.8385156589793,8229.1733783883828,319.65992602311064,1003.9947887525142,85,1088.9947887525141,1112360.2510543484]
[null,"",190,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G207=8,G207=1),Resolucion!$D$25,IF(D207=\"Pg\",0,1)),IF(D207=\"PG\",0,1))","v":1},14,2,2041,"2041-02-14",31,140208.16043539229,0,0,0,0,{"$f":"IF(OR(D207=\"PG\",D207=0),0,E207*((1+$I$8)^-SUMIF(D$18:D207,\"PP\",J$18:J207)))","v":0.23735969807331145},2240.668603292821,1084.9017653782751,1044.3348709595712,40.566894418704003,85,0,3325.5703686710958,3410.5703686710958,137967.49183209948,{"$error":"#VALUE!"},3410.5703686710958,"2041-02-14",140208.16043539229,2240.668603292821,1044.3348709595712,40.566894418704003,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL207)","v":0.23735969807361978},1112360.2510543484,-7603.2189166264698,8285.3708060787085,321.84289930027546,1003.9947887525142,85,1088.9947887525141,1119963.4699709748]
[null,"",191,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G208=8,G208=1),Resolucion!$D$25,IF(D208=\"Pg\",0,1)),IF(D208=\"PG\",0,1))","v":1},14,3,2041,"2041-03-14",28,137967.49183209948,0,0,0,0,{"$f":"IF(OR(D208=\"PG\",D208=0),0,E208*((1+$I$8)^-SUMIF(D$18:D208,\"PP\",J$18:J208)))","v":0.23571290659540362},2361.6526956994176,963.91767297167848,927.86216844009232,36.055504531586202,85,0,3325.5703686710958,3410.5703686710958,135605.83913640006,{"$error":"#VALUE!"},3410.5703686710958,"2041-03-14",137967.49183209948,2361.6526956994176,927.86216844009232,36.055504531586202,85,0,3410.5703686710958,null,null,28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL208)","v":0.2357129065957114},1119963.4699709748,-6820.6932406670776,7532.0042426048594,292.68378681473206,1003.9947887525138,85,1088.9947887525138,1126784.1632116418]
[null,"",192,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G209=8,G209=1),Resolucion!$D$25,IF(D209=\"Pg\",0,1)),IF(D209=\"PG\",0,1))","v":1},14,4,2041,"2041-04-14",31,135605.83913640006,0,0,0,0,{"$f":"IF(OR(D209=\"PG\",D209=0),0,E209*((1+$I$8)^-SUMIF(D$18:D209,\"PP\",J$18:J209)))","v":0.23390299703452375},2276.2804142359901,1049.289954435106,1010.0546649788906,39.235289456215369,85,0,3325.5703686710958,3410.5703686710958,133329.55872216407,{"$error":"#VALUE!"},3410.5703686710958,"2041-04-14",135605.83913640006,2276.2804142359901,1010.0546649788906,39.235289456215369,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL209)","v":0.23390299703483064},1126784.1632116418,-7714.8281675753087,8392.8067384434326,326.01621788439036,1003.9947887525142,85,1088.9947887525141,1134498.9913792172]
[null,{"$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$25,IF(D210=\"Pg\",0,1)),IF(D210=\"PG\",0,1))","v":1},14,5,2041,"2041-05-14",30,133329.55872216407,{"$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$18:J210)))","v":0.23216470482688964},{"$f":"+IF(D210=\"PG\",0,X210-SUM(R210,U210,V210))","v":2327.2888549209129},{"$f":"S210+T210","v":998.28151375018297},{"$f":"IF(OR(D210=\"PG\",D210=0),0,IF(O194>=0,K210*((1+$I$6)^J210-1),K210*((1+$I$6)^(J210+O194)-1)))","v":960.94923730853179},{"$f":"IF(OR(D210=\"PG\",D210=0),0,IF(O194>=0,K210*((1+$I$7)^30-1)*J210/30,K210*((1+$I$7)^(30+O194)-1)*J210/30))","v":37.332276441651175},{"$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$10)","v":3325.5703686710958},{"$f":"IF(OR(D210=\"PG\",D210=0),0,W210+U210+V210)","v":3410.5703686710958},{"$f":"+K210+N210+O210+M210-Q210","v":131002.26986724316},{"$error":"#VALUE!"},{"$f":"+X210","v":3410.5703686710958},{"$f":"+I210","v":"2041-05-14"},{"$f":"+K210","v":133329.55872216407},{"$f":"+Q210","v":2327.2888549209129},{"$f":"+IF(D210=\"PG\",M210,S210)","v":960.94923730853179},{"$f":"+IF(D210=\"PG\",N210,T210)","v":37.332276441651175},{"$f":"+IF(D210=\"PG\",O210,U210)","v":85},0,{"$f":"+X210","v":3410.5703686710958},null,null,{"$f":"+J210","v":30},{"$f":"+(1+$S$6)^(AL210/360)-1","v":7.2073233161371597E-3},{"$f":"+$R$7*AL210/30","v":2.7999999999583913E-4},{"$f":"1/(1+$R$10)^SUM($AL$18:AL210)","v":0.23216470482719592},1134498.9913792172,{"$f":"+$AR$13-AR210-AS210","v":-7490.3659615304696},{"$f":"+AP210*AM210","v":8176.7010327015232},{"$f":"+AP210*AN210","v":317.65971758146031},{"$f":"+AQ210+AR210+AS210","v":1003.994788752514},{"$f":"+U210","v":85},{"$f":"+AT210+AU210","v":1088.9947887525141},{"$f":"+AP210-AQ210","v":1141989.3573407477}]
[null,"",{"$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":14},{"$f":"IF(G210=12,1,G210+1)","v":6},{"$f":"IF(G210=12,H210+1,H210)","v":2041},{"$f":"DATE(H211,G211,F211)","v":"2041-06-14"},{"$f":"+I211-I210","v":31},{"$f":"+Y210","v":131002.26986724316},0,0,0,0,{"$f":"IF(OR(D211=\"PG\",D211=0),0,E211*((1+$I$8)^-SUMIF(D$18:D211,\"PP\",J$18:J211)))","v":0.23038203995276677},2311.901881714346,1013.6684869567496,975.7651635423905,37.9033234143591,85,0,3325.5703686710958,3410.5703686710958,128690.36798552881,{"$f":"YEAR(I211-$Z$17)-1900","v":{"$error":"#VALUE!"}},3410.5703686710958,"2041-06-14",131002.26986724316,2311.901881714346,975.7651635423905,37.9033234143591,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL211)","v":0.23038203995307219},{"$f":"+AW210","v":1141989.3573407477},-7832.4828169363755,8506.0620183032097,330.4155873856796,1003.9947887525138,85,1088.9947887525138,1149821.8401576842]
[null,"",195,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G212=8,G212=1),Resolucion!$D$25,IF(D212=\"Pg\",0,1)),IF(D212=\"PG\",0,1))","v":1},14,7,2041,"2041-07-14",30,128690.36798552881,0,0,0,0,{"$f":"IF(OR(D212=\"PG\",D212=0),0,E212*((1+$I$8)^-SUMIF(D$18:D212,\"PP\",J$18:J212)))","v":0.22866991437119655},2362.0239758913103,963.54639277978549,927.51308974437291,36.033303035412601,85,0,3325.5703686710958,3410.5703686710958,126328.3440096375,{"$error":"#VALUE!"},3410.5703686710958,"2041-07-14",128690.36798552881,2362.0239758913103,927.51308974437291,36.033303035412601,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL212)","v":0.22866991437150136},1149821.8401576842,-7605.0930844590657,8287.1377579722121,321.95011523936734,1003.9947887525136,85,1088.9947887525136,1157426.9332421431]
[null,"",196,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G213=8,G213=1),Resolucion!$D$25,IF(D213=\"Pg\",0,1)),IF(D213=\"PG\",0,1))","v":1},14,8,2041,"2041-08-14",31,126328.3440096375,0,0,0,0,{"$f":"IF(OR(D213=\"PG\",D213=0),0,E213*((1+$I$8)^-SUMIF(D$18:D213,\"PP\",J$18:J213)))","v":0.22691408406778252},2348.0677539318917,977.50261473920398,940.95161387295866,36.551000866245296,85,0,3325.5703686710958,3410.5703686710958,123980.27625570561,{"$error":"#VALUE!"},3410.5703686710958,"2041-08-14",126328.3440096375,2348.0677539318917,940.95161387295866,36.551000866245296,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL213)","v":0.22691408406808644},1157426.9332421431,-7951.9355884196921,8621.0481844924561,334.88219267975029,1003.9947887525143,85,1088.9947887525143,1165378.8688305628]
[null,"",197,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G214=8,G214=1),Resolucion!$D$25,IF(D214=\"Pg\",0,1)),IF(D214=\"PG\",0,1))","v":1},14,9,2041,"2041-09-14",31,123980.27625570561,0,0,0,0,{"$f":"IF(OR(D214=\"PG\",D214=0),0,E214*((1+$I$8)^-SUMIF(D$18:D214,\"PP\",J$18:J214)))","v":0.2251717358180215},2366.2366168822218,959.333751788874,923.46212519275628,35.871626596117757,85,0,3325.5703686710958,3410.5703686710958,121614.03963882339,{"$error":"#VALUE!"},3410.5703686710958,"2041-09-14",123980.27625570561,2366.2366168822218,923.46212519275628,35.871626596117757,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL214)","v":0.22517173581832475},1165378.8688305628,-8013.4660223920146,8680.2778584345633,337.18295270996555,1003.9947887525143,85,1088.9947887525143,1173392.3348529548]
[null,"",198,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G215=8,G215=1),Resolucion!$D$25,IF(D215=\"Pg\",0,1)),IF(D215=\"PG\",0,1))","v":1},14,10,2041,"2041-10-14",30,121614.03963882339,0,0,0,0,{"$f":"IF(OR(D215=\"PG\",D215=0),0,E215*((1+$I$8)^-SUMIF(D$18:D215,\"PP\",J$18:J215)))","v":0.22349833154909654},2415.0067341142108,910.56363455688518,876.51170345852063,34.051931098364527,85,0,3325.5703686710958,3410.5703686710958,119199.03290470918,{"$error":"#VALUE!"},3410.5703686710958,"2041-10-14",121614.03963882339,2415.0067341142108,876.51170345852063,34.051931098364527,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL215)","v":0.22349833154939902},1173392.3348529548,-7781.5729989637539,8457.0179339623228,328.549853753945,1003.9947887525138,85,1088.9947887525138,1181173.9078519186]
[null,"",199,{"$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$25,IF(D216=\"Pg\",0,1)),IF(D216=\"PG\",0,1))","v":1},14,11,2041,"2041-11-14",31,119199.03290470918,0,0,0,0,{"$f":"IF(OR(D216=\"PG\",D216=0),0,E216*((1+$I$8)^-SUMIF(D$18:D216,\"PP\",J$18:J216)))","v":0.22178221098126633},2403.2328896818312,922.3374789892647,887.84922546934797,34.48825351991669,85,0,3325.5703686710958,3410.5703686710958,116795.80001502734,{"$error":"#VALUE!"},3410.5703686710958,"2041-11-14",119199.03290470918,2403.2328896818312,887.84922546934797,34.48825351991669,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL216)","v":0.22178221098156803},1181173.9078519186,-8135.684769612395,8797.926574364832,341.75298400007659,1003.9947887525136,85,1088.9947887525136,1189309.5926215311]
[null,"",200,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G217=8,G217=1),Resolucion!$D$25,IF(D217=\"Pg\",0,1)),IF(D217=\"PG\",0,1))","v":1},14,12,2041,"2041-12-14",30,116795.80001502734,0,0,0,0,{"$f":"IF(OR(D217=\"PG\",D217=0),0,E217*((1+$I$8)^-SUMIF(D$18:D217,\"PP\",J$18:J217)))","v":0.2201339965760285},2451.0824519921748,874.48791667892112,841.78509267519939,32.702824003721688,85,0,3325.5703686710958,3410.5703686710958,114344.71756303517,{"$error":"#VALUE!"},3410.5703686710958,"2041-12-14",116795.80001502734,2451.0824519921748,841.78509267519939,32.702824003721688,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL217)","v":0.22013399657632945},1189309.5926215311,-7900.7506541833136,8571.7387570067476,333.00668592908016,1003.9947887525142,85,1088.9947887525141,1197210.3432757144]
[null,"",201,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G218=8,G218=1),Resolucion!$D$25,IF(D218=\"Pg\",0,1)),IF(D218=\"PG\",0,1))","v":1},14,1,2042,"2042-01-14",31,114344.71756303517,0,0,0,0,{"$f":"IF(OR(D218=\"PG\",D218=0),0,E218*((1+$I$8)^-SUMIF(D$18:D218,\"PP\",J$18:J218)))","v":0.21844370888312109},2440.7945784418216,884.77579022927443,851.6920519481946,33.083738281079881,85,0,3325.5703686710958,3410.5703686710958,111903.92298459334,{"$error":"#VALUE!"},3410.5703686710958,"2042-01-14",114344.71756303517,2440.7945784418216,851.6920519481946,33.083738281079881,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL218)","v":0.21844370888342127},1197210.3432757144,-8259.7713922998664,8917.3733217364206,346.39285931595924,1003.9947887525134,85,1088.9947887525134,1205470.1146680142]
[null,"",202,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G219=8,G219=1),Resolucion!$D$25,IF(D219=\"Pg\",0,1)),IF(D219=\"PG\",0,1))","v":1},14,2,2042,"2042-02-14",31,111903.92298459334,0,0,0,0,{"$f":"IF(OR(D219=\"PG\",D219=0),0,E219*((1+$I$8)^-SUMIF(D$18:D219,\"PP\",J$18:J219)))","v":0.21676639997826647},2459.6809423942068,865.88942627688903,833.51189122716119,32.377535049727868,85,0,3325.5703686710958,3410.5703686710958,109444.24204219914,{"$error":"#VALUE!"},3410.5703686710958,"2042-02-14",111903.92298459334,2459.6809423942068,833.51189122716119,32.377535049727868,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL219)","v":0.21676639997856587},1205470.1146680142,-8323.6837960950506,8978.8958983421362,348.78268650542913,1003.9947887525148,85,1088.9947887525148,1213793.7984641092]
[null,"",203,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G220=8,G220=1),Resolucion!$D$25,IF(D220=\"Pg\",0,1)),IF(D220=\"PG\",0,1))","v":1},14,3,2042,"2042-03-14",28,109444.24204219914,0,0,0,0,{"$f":"IF(OR(D220=\"PG\",D220=0),0,E220*((1+$I$8)^-SUMIF(D$18:D220,\"PP\",J$18:J220)))","v":0.21526248392563191},2560.9319911187308,764.63837755236511,736.03694896576212,28.601428586603017,85,0,3325.5703686710958,3410.5703686710958,106883.31005108041,{"$error":"#VALUE!"},3410.5703686710958,"2042-03-14",109444.24204219914,2560.9319911187308,736.03694896576212,28.601428586603017,85,0,3410.5703686710958,null,null,28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL220)","v":0.21526248392593053},1213793.7984641092,-7476.244129461481,8163.0341388867546,317.20477932724015,1003.9947887525138,85,1088.9947887525138,1221270.0425935707]
[null,"",204,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G221=8,G221=1),Resolucion!$D$25,IF(D221=\"Pg\",0,1)),IF(D221=\"PG\",0,1))","v":1},14,4,2042,"2042-04-14",31,106883.31005108041,0,0,0,0,{"$f":"IF(OR(D221=\"PG\",D221=0),0,E221*((1+$I$8)^-SUMIF(D$18:D221,\"PP\",J$18:J221)))","v":0.21360960189476155},2498.5294075472684,827.04096112382763,796.11605674950795,30.924904374319713,85,0,3325.5703686710958,3410.5703686710958,104384.78064353314,{"$error":"#VALUE!"},3410.5703686710958,"2042-04-14",106883.31005108041,2498.5294075472684,796.11605674950795,30.924904374319713,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL221)","v":0.2136096018950594},1221270.0425935707,-8445.940372645633,9096.581029079658,353.35413231848884,1003.9947887525138,85,1088.9947887525138,1229715.9829662163]
[null,"",205,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G222=8,G222=1),Resolucion!$D$25,IF(D222=\"Pg\",0,1)),IF(D222=\"PG\",0,1))","v":1},14,5,2042,"2042-05-14",30,104384.78064353314,0,0,0,0,{"$f":"IF(OR(D222=\"PG\",D222=0),0,E222*((1+$I$8)^-SUMIF(D$18:D222,\"PP\",J$18:J222)))","v":0.21202212370441298},2544.0077667093415,781.56260196175424,752.3348633819993,29.227738579754948,85,0,3325.5703686710958,3410.5703686710958,101840.7728768238,{"$error":"#VALUE!"},3410.5703686710958,"2042-05-14",104384.78064353314,2544.0077667093415,752.3348633819993,29.227738579754948,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL222)","v":0.21202212370470999},1229715.9829662163,-8203.2863627318475,8862.9606762589374,344.32047522542388,1003.9947887525138,85,1088.9947887525138,1237919.2693289481]
[null,"",206,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G223=8,G223=1),Resolucion!$D$25,IF(D223=\"Pg\",0,1)),IF(D223=\"PG\",0,1))","v":1},14,6,2042,"2042-06-14",31,101840.7728768238,0,0,0,0,{"$f":"IF(OR(D223=\"PG\",D223=0),0,E223*((1+$I$8)^-SUMIF(D$18:D223,\"PP\",J$18:J223)))","v":0.21039412261464074},2537.547517943613,788.02285072748282,758.55692044222633,29.46593028525648,85,0,3325.5703686710958,3410.5703686710958,99303.225358880183,{"$error":"#VALUE!"},3410.5703686710958,"2042-06-14",101840.7728768238,2537.547517943613,758.55692044222633,29.46593028525648,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL223)","v":0.21039412261493703},1237919.2693289481,-8574.7686478423348,9220.5921280076618,358.1713085871865,1003.9947887525136,85,1088.9947887525136,1246494.0379767905]
[null,"",207,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G224=8,G224=1),Resolucion!$D$25,IF(D224=\"Pg\",0,1)),IF(D224=\"PG\",0,1))","v":1},14,7,2042,"2042-07-14",30,99303.225358880183,0,0,0,0,{"$f":"IF(OR(D224=\"PG\",D224=0),0,E224*((1+$I$8)^-SUMIF(D$18:D224,\"PP\",J$18:J224)))","v":0.20883054083710986},2582.0550140743426,743.51535459675324,715.71045149667998,27.804903100073265,85,0,3325.5703686710958,3410.5703686710958,96721.17034480584,{"$error":"#VALUE!"},3410.5703686710958,"2042-07-14",99303.225358880183,2582.0550140743426,715.71045149667998,27.804903100073265,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL224)","v":0.20883054083740532},1246494.0379767905,-8328.9090852118807,8983.8855433360804,349.01833062831486,1003.9947887525146,85,1088.9947887525145,1254822.9470620023]
[null,"",208,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G225=8,G225=1),Resolucion!$D$25,IF(D225=\"Pg\",0,1)),IF(D225=\"PG\",0,1))","v":1},14,8,2042,"2042-08-14",31,96721.17034480584,0,0,0,0,{"$f":"IF(OR(D225=\"PG\",D225=0),0,E225*((1+$I$8)^-SUMIF(D$18:D225,\"PP\",J$18:J225)))","v":0.2072270461540055},2577.1619441494313,748.40842452166453,720.42376590231652,27.984658619347961,85,0,3325.5703686710958,3410.5703686710958,94144.008400656414,{"$error":"#VALUE!"},3410.5703686710958,"2042-08-14",96721.17034480584,2577.1619441494313,720.42376590231652,27.984658619347961,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL225)","v":0.20722704615430018},1254822.9470620023,-8705.5658122657751,9346.4984950070775,363.0621060112108,1003.9947887525132,85,1088.9947887525132,1263528.512874268]
[null,"",209,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G226=8,G226=1),Resolucion!$D$25,IF(D226=\"Pg\",0,1)),IF(D226=\"PG\",0,1))","v":1},14,9,2042,"2042-09-14",31,94144.008400656414,0,0,0,0,{"$f":"IF(OR(D226=\"PG\",D226=0),0,E226*((1+$I$8)^-SUMIF(D$18:D226,\"PP\",J$18:J226)))","v":0.20563586382324406},2597.1034905914576,728.46687807963838,701.22787831611993,27.238999763518475,85,0,3325.5703686710958,3410.5703686710958,91546.904910064957,{"$error":"#VALUE!"},3410.5703686710958,"2042-09-14",94144.008400656414,2597.1034905914576,701.22787831611993,27.238999763518475,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL226)","v":0.20563586382353788},1263528.512874268,-8772.9276811399886,9411.3415535063141,365.5809163861889,1003.9947887525143,85,1088.9947887525143,1272301.4405554079]
[null,"",210,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G227=8,G227=1),Resolucion!$D$25,IF(D227=\"Pg\",0,1)),IF(D227=\"PG\",0,1))","v":1},14,10,2042,"2042-10-14",30,91546.904910064957,0,0,0,0,{"$f":"IF(OR(D227=\"PG\",D227=0),0,E227*((1+$I$8)^-SUMIF(D$18:D227,\"PP\",J$18:J227)))","v":0.20410764390205469},2640.1290930181558,685.44127565293991,659.8081422785026,25.633133374437275,85,0,3325.5703686710958,3410.5703686710958,88906.775817046801,{"$error":"#VALUE!"},3410.5703686710958,"2042-10-14",91546.904910064957,2640.1290930181558,659.8081422785026,25.633133374437275,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL227)","v":0.2041076439023477},1272301.4405554079,-8522.1374522675942,9169.8878376698885,356.24440335022035,1003.9947887525148,85,1088.9947887525148,1280823.5780076755]
[null,"",211,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G228=8,G228=1),Resolucion!$D$25,IF(D228=\"Pg\",0,1)),IF(D228=\"PG\",0,1))","v":1},14,11,2042,"2042-11-14",31,88906.775817046801,0,0,0,0,{"$f":"IF(OR(D228=\"PG\",D228=0),0,E228*((1+$I$8)^-SUMIF(D$18:D228,\"PP\",J$18:J228)))","v":0.20254041374277845},2637.628113823162,687.94225484793367,662.21856104525034,25.723693802683282,85,0,3325.5703686710958,3410.5703686710958,86269.147703223643,{"$error":"#VALUE!"},3410.5703686710958,"2042-11-14",88906.775817046801,2637.628113823162,662.21856104525034,25.723693802683282,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL228)","v":0.20254041374307058},1280823.5780076755,-8906.7533203702551,9540.163153891388,370.58495523138043,1003.9947887525134,85,1088.9947887525134,1289730.3313280458]
[null,"",212,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G229=8,G229=1),Resolucion!$D$25,IF(D229=\"Pg\",0,1)),IF(D229=\"PG\",0,1))","v":1},14,12,2042,"2042-12-14",30,86269.147703223643,0,0,0,0,{"$f":"IF(OR(D229=\"PG\",D229=0),0,E229*((1+$I$8)^-SUMIF(D$18:D229,\"PP\",J$18:J229)))","v":0.20103519821581317},2679.6453676098281,645.92500106126795,621.76963970472423,24.155361356543665,85,0,3325.5703686710958,3410.5703686710958,83589.502335613812,{"$error":"#VALUE!"},3410.5703686710958,"2042-12-14",86269.147703223643,2679.6453676098281,621.76963970472423,24.155361356543665,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL229)","v":0.20103519821610458},1289730.3313280458,-8652.633192523901,9295.5034885099285,361.12449276648641,1003.9947887525138,85,1088.9947887525138,1298382.9645205697]
[null,"",213,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G230=8,G230=1),Resolucion!$D$25,IF(D230=\"Pg\",0,1)),IF(D230=\"PG\",0,1))","v":1},14,1,2043,"2043-01-14",31,83589.502335613812,0,0,0,0,{"$f":"IF(OR(D230=\"PG\",D230=0),0,E230*((1+$I$8)^-SUMIF(D$18:D230,\"PP\",J$18:J230)))","v":0.19949155967442128},2678.7720769783164,646.79829169277934,622.61306235070117,24.185229342078195,85,0,3325.5703686710958,3410.5703686710958,80910.730258635493,{"$error":"#VALUE!"},3410.5703686710958,"2043-01-14",83589.502335613812,2678.7720769783164,622.61306235070117,24.185229342078195,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL230)","v":0.19949155967471169},1298382.9645205697,-9042.624223801562,9670.9535414917063,375.66547106236902,1003.9947887525134,85,1088.9947887525134,1307425.5887443712]
[null,"",214,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G231=8,G231=1),Resolucion!$D$25,IF(D231=\"Pg\",0,1)),IF(D231=\"PG\",0,1))","v":1},14,2,2043,"2043-02-14",31,80910.730258635493,0,0,0,0,{"$f":"IF(OR(D231=\"PG\",D231=0),0,E231*((1+$I$8)^-SUMIF(D$18:D231,\"PP\",J$18:J231)))","v":0.19795977388303335},2699.4998616260509,626.07050704504502,602.6603357572277,23.410171287817324,85,0,3325.5703686710958,3410.5703686710958,78211.230397009436,{"$error":"#VALUE!"},3410.5703686710958,"2043-02-14",80910.730258635493,2699.4998616260509,602.6603357572277,23.410171287817324,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL231)","v":0.19795977388332303},1307425.5887443712,-9112.5941809965661,9738.307166077997,378.28180367108337,1003.9947887525142,85,1088.9947887525141,1316538.1829253677]
[null,"",215,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G232=8,G232=1),Resolucion!$D$25,IF(D232=\"Pg\",0,1)),IF(D232=\"PG\",0,1))","v":1},14,3,2043,"2043-03-14",28,78211.230397009436,0,0,0,0,{"$f":"IF(OR(D232=\"PG\",D232=0),0,E232*((1+$I$8)^-SUMIF(D$18:D232,\"PP\",J$18:J232)))","v":0.1965863374014179},2779.1431907654296,546.4271779056661,525.98797636221798,20.439201543448068,85,0,3325.5703686710958,3410.5703686710958,75432.087206244003,{"$error":"#VALUE!"},3410.5703686710958,"2043-03-14",78211.230397009436,2779.1431907654296,525.98797636221798,20.439201543448068,85,0,3410.5703686710958,null,null,28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL232)","v":0.19658633740170678},1316538.1829253677,-8194.0735736708793,8854.0130506240093,344.05531179938333,1003.9947887525134,85,1088.9947887525134,1324732.2564990385]
[null,"",216,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G233=8,G233=1),Resolucion!$D$25,IF(D233=\"Pg\",0,1)),IF(D233=\"PG\",0,1))","v":1},14,4,2043,"2043-04-14",31,75432.087206244003,0,0,0,0,{"$f":"IF(OR(D233=\"PG\",D233=0),0,E233*((1+$I$8)^-SUMIF(D$18:D233,\"PP\",J$18:J233)))","v":0.19507685921144371},2741.8924691672919,583.67789950380393,561.85288227245496,21.825017231348941,85,0,3325.5703686710958,3410.5703686710958,72690.194737076716,{"$error":"#VALUE!"},3410.5703686710958,"2043-04-14",75432.087206244003,2741.8924691672919,561.85288227245496,21.825017231348941,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL233)","v":0.19507685921173171},1324732.2564990385,-9246.5095989119582,9867.215188123113,383.28919954135938,1003.9947887525142,85,1088.9947887525141,1333978.7660979505]
[null,"",217,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G234=8,G234=1),Resolucion!$D$25,IF(D234=\"Pg\",0,1)),IF(D234=\"PG\",0,1))","v":1},14,5,2043,"2043-05-14",30,72690.194737076716,0,0,0,0,{"$f":"IF(OR(D234=\"PG\",D234=0),0,E234*((1+$I$8)^-SUMIF(D$18:D234,\"PP\",J$18:J234)))","v":0.19362711043286371},2781.3153787619331,544.25498990916265,523.90173538308363,20.353254526079027,85,0,3325.5703686710958,3410.5703686710958,69908.879358314778,{"$error":"#VALUE!"},3410.5703686710958,"2043-05-14",72690.194737076716,2781.3153787619331,523.90173538308363,20.353254526079027,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL234)","v":0.1936271104331509},1333978.7660979505,-8983.9355298789978,9614.4162641296371,373.51405450187565,1003.9947887525149,85,1088.994788752515,1342962.7016278296]
[null,"",218,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G235=8,G235=1),Resolucion!$D$25,IF(D235=\"Pg\",0,1)),IF(D235=\"PG\",0,1))","v":1},14,6,2043,"2043-06-14",31,69908.879358314778,0,0,0,0,{"$f":"IF(OR(D235=\"PG\",D235=0),0,E235*((1+$I$8)^-SUMIF(D$18:D235,\"PP\",J$18:J235)))","v":0.19214035451661038},2784.6299098851646,540.94045878593124,520.71348969189273,20.226969094038502,85,0,3325.5703686710958,3410.5703686710958,67124.249448429618,{"$error":"#VALUE!"},3410.5703686710958,"2043-06-14",69908.879358314778,2784.6299098851646,520.71348969189273,20.226969094038502,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL235)","v":0.19214035451689673},1342962.7016278296,-9387.5730152098331,10003.003928963803,388.56387499854452,1003.994788752514,85,1088.9947887525141,1352350.2746430393]
[null,"",219,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G236=8,G236=1),Resolucion!$D$25,IF(D236=\"Pg\",0,1)),IF(D236=\"PG\",0,1))","v":1},14,7,2043,"2043-07-14",30,67124.249448429618,0,0,0,0,{"$f":"IF(OR(D236=\"PG\",D236=0),0,E236*((1+$I$8)^-SUMIF(D$18:D236,\"PP\",J$18:J236)))","v":0.19071242890102294},2822.9894106979409,502.58095797315468,483.78616812787368,18.794789845280999,85,0,3325.5703686710958,3410.5703686710958,64301.260037731678,{"$error":"#VALUE!"},3410.5703686710958,"2043-07-14",67124.249448429618,2822.9894106979409,483.78616812787368,18.794789845280999,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL236)","v":0.19071242890130841},1352350.2746430393,-9121.4889541611792,9746.8256660192692,378.65807689442408,1003.9947887525141,85,1088.9947887525141,1361471.7635972006]
[null,"",220,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G237=8,G237=1),Resolucion!$D$25,IF(D237=\"Pg\",0,1)),IF(D237=\"PG\",0,1))","v":1},14,8,2043,"2043-08-14",31,64301.260037731678,0,0,0,0,{"$f":"IF(OR(D237=\"PG\",D237=0),0,E237*((1+$I$8)^-SUMIF(D$18:D237,\"PP\",J$18:J237)))","v":0.18924805321862095},2828.0205091311573,497.54985953993872,478.94536163596484,18.604497903973897,85,0,3325.5703686710958,3410.5703686710958,61473.239528600519,{"$error":"#VALUE!"},3410.5703686710958,"2043-08-14",64301.260037731678,2828.0205091311573,478.94536163596484,18.604497903973897,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL237)","v":0.18924805321890553},1361471.7635972006,-9530.7923110319152,10140.867936189494,393.91916359493632,1003.9947887525149,85,1088.994788752515,1371002.5559082325]
[null,"",221,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G238=8,G238=1),Resolucion!$D$25,IF(D238=\"Pg\",0,1)),IF(D238=\"PG\",0,1))","v":1},14,9,2043,"2043-09-14",31,61473.239528600519,0,0,0,0,{"$f":"IF(OR(D238=\"PG\",D238=0),0,E238*((1+$I$8)^-SUMIF(D$18:D238,\"PP\",J$18:J238)))","v":0.18779492167039308},2849.903147298257,475.66722137283892,457.88096406949484,17.786257303344108,85,0,3325.5703686710958,3410.5703686710958,58623.336381302259,{"$error":"#VALUE!"},3410.5703686710958,"2043-09-14",61473.239528600519,2849.903147298257,457.88096406949484,17.786257303344108,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL238)","v":0.18779492167067674},1371002.5559082325,-9604.5396119848938,10211.857661233855,396.6767395035539,1003.9947887525149,85,1088.994788752515,1380607.0955202174]
[null,"",222,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G239=8,G239=1),Resolucion!$D$25,IF(D239=\"Pg\",0,1)),IF(D239=\"PG\",0,1))","v":1},14,10,2043,"2043-10-14",30,58623.336381302259,0,0,0,0,{"$f":"IF(OR(D239=\"PG\",D239=0),0,E239*((1+$I$8)^-SUMIF(D$18:D239,\"PP\",J$18:J239)))","v":0.1863992899208575},2886.6384953138636,438.93187335723229,422.51733917071158,16.414534186520708,85,0,3325.5703686710958,3410.5703686710958,55736.697885988397,{"$error":"#VALUE!"},3410.5703686710958,"2043-10-14",58623.336381302259,2886.6384953138636,422.51733917071158,16.414534186520708,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL239)","v":0.18639928992114033},1380607.0955202174,-9333.0569079546676,9950.4817099672655,386.56998673991637,1003.9947887525143,85,1088.9947887525143,1389940.1524281721]
[null,"",223,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G240=8,G240=1),Resolucion!$D$25,IF(D240=\"Pg\",0,1)),IF(D240=\"PG\",0,1))","v":1},14,11,2043,"2043-11-14",31,55736.697885988397,0,0,0,0,{"$f":"IF(OR(D240=\"PG\",D240=0),0,E240*((1+$I$8)^-SUMIF(D$18:D240,\"PP\",J$18:J240)))","v":0.18496803245667431},2894.2913208247451,431.27904784635081,415.15256325824447,16.126484588106333,85,0,3325.5703686710958,3410.5703686710958,52842.406565163648,{"$error":"#VALUE!"},3410.5703686710958,"2043-11-14",55736.697885988397,2894.2913208247451,415.15256325824447,16.126484588106333,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL240)","v":0.18496803245695626},1389940.1524281721,-9751.0748195841061,10352.913590906712,402.15601742990833,1003.9947887525141,85,1088.9947887525141,1399691.2272477562]
[null,"",224,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G241=8,G241=1),Resolucion!$D$25,IF(D241=\"Pg\",0,1)),IF(D241=\"PG\",0,1))","v":1},14,12,2043,"2043-12-14",30,52842.406565163648,0,0,0,0,{"$f":"IF(OR(D241=\"PG\",D241=0),0,E241*((1+$I$8)^-SUMIF(D$18:D241,\"PP\",J$18:J241)))","v":0.18359340924296069},2929.9221859151667,395.64818275592921,380.85230891790326,14.795873838025951,85,0,3325.5703686710958,3410.5703686710958,49912.484379248483,{"$error":"#VALUE!"},3410.5703686710958,"2043-12-14",52842.406565163648,2929.9221859151667,380.85230891790326,14.795873838025951,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL241)","v":0.18359340924324183},1399691.2272477562,-9475.9459724064236,10088.027217535389,391.91354362354781,1003.9947887525136,85,1088.9947887525136,1409167.1732201627]
[null,"",225,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G242=8,G242=1),Resolucion!$D$25,IF(D242=\"Pg\",0,1)),IF(D242=\"PG\",0,1))","v":1},14,1,2044,"2044-01-14",31,49912.484379248483,0,0,0,0,{"$f":"IF(OR(D242=\"PG\",D242=0),0,E242*((1+$I$8)^-SUMIF(D$18:D242,\"PP\",J$18:J242)))","v":0.18218369659080738},2939.3578811146776,386.21248755641835,371.77114207623708,14.441345480181292,85,0,3325.5703686710958,3410.5703686710958,46973.126498133803,{"$error":"#VALUE!"},3410.5703686710958,"2044-01-14",49912.484379248483,2939.3578811146776,371.77114207623708,14.441345480181292,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL242)","v":0.1821836965910876},1409167.1732201627,-9899.8495323784264,10496.125285685299,407.71903544564162,1003.9947887525141,85,1088.9947887525141,1419067.0227525411]
[null,"",226,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G243=8,G243=1),Resolucion!$D$25,IF(D243=\"Pg\",0,1)),IF(D243=\"PG\",0,1))","v":1},14,2,2044,"2044-02-14",31,46973.126498133803,0,0,0,0,{"$f":"IF(OR(D243=\"PG\",D243=0),0,E243*((1+$I$8)^-SUMIF(D$18:D243,\"PP\",J$18:J243)))","v":0.18078480834553132},2962.1020248535101,363.46834381758583,349.87745255099441,13.590891266591417,85,0,3325.5703686710958,3410.5703686710958,44011.024473280289,{"$error":"#VALUE!"},3410.5703686710958,"2044-02-14",46973.126498133803,2962.1020248535101,349.87745255099441,13.590891266591417,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL243)","v":0.18078480834581068},1419067.0227525411,-9976.4525218285726,10569.863918670786,410.58339191030052,1003.994788752514,85,1088.9947887525141,1429043.4752743696]
[null,"",227,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G244=8,G244=1),Resolucion!$D$25,IF(D244=\"Pg\",0,1)),IF(D244=\"PG\",0,1))","v":1},14,3,2044,"2044-03-14",29,44011.024473280289,0,0,0,0,{"$f":"IF(OR(D244=\"PG\",D244=0),0,E244*((1+$I$8)^-SUMIF(D$18:D244,\"PP\",J$18:J244)))","v":0.17948589673054652},3007.0664996716364,318.50386899945954,306.59155170886868,11.912317290590845,85,0,3325.5703686710958,3410.5703686710958,41003.957973608653,{"$error":"#VALUE!"},3410.5703686710958,"2044-03-14",44011.024473280289,3007.0664996716364,306.59155170886868,11.912317290590845,85,0,3410.5703686710958,null,null,29,6.96624437576987E-3,2.706666666626445E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL244)","v":0.17948589673082499},1429043.4752743696,-9337.8657175767075,9955.066072360707,386.79443396851485,1003.9947887525143,85,1088.9947887525143,1438381.3409919464]
[null,"",228,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G245=8,G245=1),Resolucion!$D$25,IF(D245=\"Pg\",0,1)),IF(D245=\"PG\",0,1))","v":1},14,4,2044,"2044-04-14",31,41003.957973608653,0,0,0,0,{"$f":"IF(OR(D245=\"PG\",D245=0),0,E245*((1+$I$8)^-SUMIF(D$18:D245,\"PP\",J$18:J245)))","v":0.17810772340424108},3008.2902171098508,317.28015156124502,305.41633972105723,11.863811840187804,85,0,3325.5703686710958,3410.5703686710958,37995.667756498799,{"$error":"#VALUE!"},3410.5703686710958,"2044-04-14",41003.957973608653,3008.2902171098508,305.41633972105723,11.863811840187804,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL245)","v":0.17810772340451858},1438381.3409919464,-10125.9027242272,10713.725844992228,416.17166798748542,1003.9947887525133,85,1088.9947887525132,1448507.2437161736]
[null,"",229,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G246=8,G246=1),Resolucion!$D$25,IF(D246=\"Pg\",0,1)),IF(D246=\"PG\",0,1))","v":1},14,5,2044,"2044-05-14",30,37995.667756498799,0,0,0,0,{"$f":"IF(OR(D246=\"PG\",D246=0),0,E246*((1+$I$8)^-SUMIF(D$18:D246,\"PP\",J$18:J246)))","v":0.17678408381159683},3041.0845195658194,284.4858491052762,273.84706213361466,10.638786971661569,85,0,3325.5703686710958,3410.5703686710958,34954.58323693298,{"$error":"#VALUE!"},3410.5703686710958,"2044-05-14",37995.667756498799,3041.0845195658194,273.84706213361466,10.638786971661569,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL246)","v":0.17678408381187352},1448507.2437161736,-9841.4472707111363,10439.860031229149,405.58202823450154,1003.9947887525144,85,1088.9947887525145,1458348.6909868848]
[null,"",230,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G247=8,G247=1),Resolucion!$D$25,IF(D247=\"Pg\",0,1)),IF(D247=\"PG\",0,1))","v":1},14,6,2044,"2044-06-14",31,34954.58323693298,0,0,0,0,{"$f":"IF(OR(D247=\"PG\",D247=0),0,E247*((1+$I$8)^-SUMIF(D$18:D247,\"PP\",J$18:J247)))","v":0.1754266562183289},3055.0990284577351,270.47134021336069,260.35781413029173,10.113526083068987,85,0,3325.5703686710958,3410.5703686710958,31899.484208475245,{"$error":"#VALUE!"},3410.5703686710958,"2044-06-14",34954.58323693298,3055.0990284577351,260.35781413029173,10.113526083068987,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL247)","v":0.17542665621860462},1458348.6909868848,-10280.40595137293,10862.451852206175,421.94888791926837,1003.9947887525138,85,1088.9947887525138,1468629.0969382576]
[null,"",231,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G248=8,G248=1),Resolucion!$D$25,IF(D248=\"Pg\",0,1)),IF(D248=\"PG\",0,1))","v":1},14,7,2044,"2044-07-14",30,31899.484208475245,0,0,0,0,{"$f":"IF(OR(D248=\"PG\",D248=0),0,E248*((1+$I$8)^-SUMIF(D$18:D248,\"PP\",J$18:J248)))","v":0.17412294145886967},3086.7286167843627,238.84175188673311,229.90989630849276,8.9318555782403397,85,0,3325.5703686710958,3410.5703686710958,28812.755591690882,{"$error":"#VALUE!"},3410.5703686710958,"2044-07-14",31899.484208475245,3086.7286167843627,229.90989630849276,8.9318555782403397,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL248)","v":0.17412294145914467},1468629.0969382576,-9992.1060915046528,10584.884733120565,411.21614713660136,1003.9947887525138,85,1088.9947887525138,1478621.2030297623]
[null,"",232,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G249=8,G249=1),Resolucion!$D$25,IF(D249=\"Pg\",0,1)),IF(D249=\"PG\",0,1))","v":1},14,8,2044,"2044-08-14",31,28812.755591690882,0,0,0,0,{"$f":"IF(OR(D249=\"PG\",D249=0),0,E249*((1+$I$8)^-SUMIF(D$18:D249,\"PP\",J$18:J249)))","v":0.17278594731176566},3102.6232213027206,222.94714736837525,214.61065675063656,8.3364906177386793,85,0,3325.5703686710958,3410.5703686710958,25710.132370388161,{"$error":"#VALUE!"},3410.5703686710958,"2044-08-14",28812.755591690882,3102.6232213027206,214.61065675063656,8.3364906177386793,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL249)","v":0.17278594731203972},1478621.2030297623,-10437.2704593707,11013.450846719626,427.81440140358711,1003.9947887525133,85,1088.9947887525132,1489058.4734891329]
[null,"",233,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G250=8,G250=1),Resolucion!$D$25,IF(D250=\"Pg\",0,1)),IF(D250=\"PG\",0,1))","v":1},14,9,2044,"2044-09-14",31,25710.132370388161,0,0,0,0,{"$f":"IF(OR(D250=\"PG\",D250=0),0,E250*((1+$I$8)^-SUMIF(D$18:D250,\"PP\",J$18:J250)))","v":0.17145921920619764},3126.6306784980957,198.93969017300023,191.50089187394514,7.4387982990550992,85,0,3325.5703686710958,3410.5703686710958,22583.501691890066,{"$error":"#VALUE!"},3410.5703686710958,"2044-09-14",25710.132370388161,3126.6306784980957,191.50089187394514,7.4387982990550992,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL250)","v":0.17145921920647081},1489058.4734891329,-10518.031900872669,11091.19243796873,430.83425165645349,1003.9947887525141,85,1088.9947887525141,1499576.5053900057]
[null,"",234,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G251=8,G251=1),Resolucion!$D$25,IF(D251=\"Pg\",0,1)),IF(D251=\"PG\",0,1))","v":1},14,10,2044,"2044-10-14",30,22583.501691890066,0,0,0,0,{"$f":"IF(OR(D251=\"PG\",D251=0),0,E251*((1+$I$8)^-SUMIF(D$18:D251,\"PP\",J$18:J251)))","v":0.17018498916873831},3156.4803898934783,169.08997877761752,162.76659830398228,6.3233804736352512,85,0,3325.5703686710958,3410.5703686710958,19427.021301996589,{"$error":"#VALUE!"},3410.5703686710958,"2044-10-14",22583.501691890066,3156.4803898934783,162.76659830398228,6.3233804736352512,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL251)","v":0.17018498916901048},1499576.5053900057,-10223.819344379317,10807.93271162887,419.88142150296204,1003.9947887525145,85,1088.9947887525145,1509800.3247343849]
[null,"",235,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G252=8,G252=1),Resolucion!$D$25,IF(D252=\"Pg\",0,1)),IF(D252=\"PG\",0,1))","v":1},14,11,2044,"2044-11-14",31,19427.021301996589,0,0,0,0,{"$f":"IF(OR(D252=\"PG\",D252=0),0,E252*((1+$I$8)^-SUMIF(D$18:D252,\"PP\",J$18:J252)))","v":0.168878232387942},3175.2480932690914,150.32227540200441,144.70139057204358,5.6208848299608185,85,0,3325.5703686710958,3410.5703686710958,16251.773208727496,{"$error":"#VALUE!"},3410.5703686710958,"2044-11-14",19427.021301996589,3175.2480932690914,144.70139057204358,5.6208848299608185,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL252)","v":0.16887823238821328},1509800.3247343849,-10678.528058609199,11245.687286745057,436.83556061665723,1003.9947887525143,85,1088.9947887525143,1520478.8527929941]
[null,"",236,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G253=8,G253=1),Resolucion!$D$25,IF(D253=\"Pg\",0,1)),IF(D253=\"PG\",0,1))","v":1},14,12,2044,"2044-12-14",30,16251.773208727496,0,0,0,0,{"$f":"IF(OR(D253=\"PG\",D253=0),0,E253*((1+$I$8)^-SUMIF(D$18:D253,\"PP\",J$18:J253)))","v":0.16762318341840848},3203.8880881968848,121.68228047421098,117.13178397583491,4.5504964983760772,85,0,3325.5703686710958,3410.5703686710958,13047.885120530611,{"$error":"#VALUE!"},3410.5703686710958,"2044-12-14",16251.773208727496,3203.8880881968848,117.13178397583491,4.5504964983760772,85,0,3410.5703686710958,null,null,30,7.2073233161371597E-3,2.7999999999583913E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL253)","v":0.16762318341867893},1520478.8527929941,-10380.321977451624,10958.582687428427,425.73407877571185,1003.9947887525148,85,1088.9947887525148,1530859.1747704458]
[null,"",237,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G254=8,G254=1),Resolucion!$D$25,IF(D254=\"Pg\",0,1)),IF(D254=\"PG\",0,1))","v":1},14,1,2045,"2045-01-14",31,13047.885120530611,0,0,0,0,{"$f":"IF(OR(D254=\"PG\",D254=0),0,E254*((1+$I$8)^-SUMIF(D$18:D254,\"PP\",J$18:J254)))","v":0.16633609733272864},3224.608530517321,100.96183815377493,97.186650058957511,3.7751880948174232,85,0,3325.5703686710958,3410.5703686710958,9823.2765900132908,{"$error":"#VALUE!"},3410.5703686710958,"2045-01-14",13047.885120530611,3224.608530517321,97.186650058957511,3.7751880948174232,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL254)","v":0.16633609733299812},1530859.1747704458,-10841.47708746752,11402.543288326367,442.92858789366699,1003.9947887525149,85,1088.994788752515,1541700.6518579132]
[null,"",238,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G255=8,G255=1),Resolucion!$D$25,IF(D255=\"Pg\",0,1)),IF(D255=\"PG\",0,1))","v":1},14,2,2045,"2045-02-14",31,9823.2765900132908,0,0,0,0,{"$f":"IF(OR(D255=\"PG\",D255=0),0,E255*((1+$I$8)^-SUMIF(D$18:D255,\"PP\",J$18:J255)))","v":0.1650588940720743},3249.5598848218669,76.010483849229047,73.168282489227437,2.8422013600016101,85,0,3325.5703686710958,3410.5703686710958,6573.7167051914239,{"$error":"#VALUE!"},3410.5703686710958,"2045-02-14",9823.2765900132908,3249.5598848218669,73.168282489227437,2.8422013600016101,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL255)","v":0.16505889407234289},1541700.6518579132,-10925.366196310948,11483.295596465869,446.06538859759428,1003.9947887525149,85,1088.994788752515,1552626.0180542241]
[null,"",239,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G256=8,G256=1),Resolucion!$D$25,IF(D256=\"Pg\",0,1)),IF(D256=\"PG\",0,1))","v":1},14,3,2045,"2045-03-14",28,6573.7167051914239,0,0,0,0,{"$f":"IF(OR(D256=\"PG\",D256=0),0,E256*((1+$I$8)^-SUMIF(D$18:D256,\"PP\",J$18:J256)))","v":0.16391372249359171},3279.6427256799884,45.92764299110722,44.209711692176057,1.717931298931163,85,0,3325.5703686710958,3410.5703686710958,3294.0739795114355,{"$error":"#VALUE!"},3410.5703686710958,"2045-03-14",6573.7167051914239,3279.6427256799884,44.209711692176057,1.717931298931163,85,0,3410.5703686710958,null,null,28,6.7252231385726002E-3,2.6133333332944986E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL256)","v":0.16391372249385944},1552626.0180542241,-9843.5145661277347,10441.756422168108,405.75293271214099,1003.9947887525141,85,1088.9947887525141,1562469.5326203518]
[null,"",240,"PP",{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G257=8,G257=1),Resolucion!$D$25,IF(D257=\"Pg\",0,1)),IF(D257=\"PG\",0,1))","v":1},14,4,2045,"2045-04-14",31,3294.0739795114355,0,0,0,0,{"$f":"IF(OR(D257=\"PG\",D257=0),0,E257*((1+$I$8)^-SUMIF(D$18:D257,\"PP\",J$18:J257)))","v":0.16265511931489604},3300.081505080268,25.488863590827677,24.535778186103197,0.95308540472447889,85,0,3325.5703686710958,3410.5703686710958,-6.0075255688325342,{"$error":"#VALUE!"},3410.5703686710958,"2045-04-14",3294.0739795114355,3300.081505080268,24.535778186103197,0.95308540472447889,85,0,3410.5703686710958,null,null,31,7.4484599734891965E-3,2.8933333332903377E-4,{"$f":"1/(1+$R$10)^SUM($AL$18:AL257)","v":0.16265511931516288},1562469.5326203518,-11086.071502864652,11637.991773519063,452.07451809810385,1003.994788752515,85,1088.994788752515,1573555.6041232164]
[null,"",241,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G258=8,G258=1),Resolucion!$D$25,IF(D258=\"Pg\",0,1)),IF(D258=\"PG\",0,1))","v":1},14,5,2045,"2045-05-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D258=\"PG\",D258=0),0,E258*((1+$I$8)^-SUMIF(D$18:D258,\"PP\",J$18:J258)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2045-05-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",242,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G259=8,G259=1),Resolucion!$D$25,IF(D259=\"Pg\",0,1)),IF(D259=\"PG\",0,1))","v":1},14,6,2045,"2045-06-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D259=\"PG\",D259=0),0,E259*((1+$I$8)^-SUMIF(D$18:D259,\"PP\",J$18:J259)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2045-06-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",243,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G260=8,G260=1),Resolucion!$D$25,IF(D260=\"Pg\",0,1)),IF(D260=\"PG\",0,1))","v":1},14,7,2045,"2045-07-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D260=\"PG\",D260=0),0,E260*((1+$I$8)^-SUMIF(D$18:D260,\"PP\",J$18:J260)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2045-07-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",244,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G261=8,G261=1),Resolucion!$D$25,IF(D261=\"Pg\",0,1)),IF(D261=\"PG\",0,1))","v":1},14,8,2045,"2045-08-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D261=\"PG\",D261=0),0,E261*((1+$I$8)^-SUMIF(D$18:D261,\"PP\",J$18:J261)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2045-08-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",245,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G262=8,G262=1),Resolucion!$D$25,IF(D262=\"Pg\",0,1)),IF(D262=\"PG\",0,1))","v":1},14,9,2045,"2045-09-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D262=\"PG\",D262=0),0,E262*((1+$I$8)^-SUMIF(D$18:D262,\"PP\",J$18:J262)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2045-09-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",246,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G263=8,G263=1),Resolucion!$D$25,IF(D263=\"Pg\",0,1)),IF(D263=\"PG\",0,1))","v":1},14,10,2045,"2045-10-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D263=\"PG\",D263=0),0,E263*((1+$I$8)^-SUMIF(D$18:D263,\"PP\",J$18:J263)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2045-10-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",247,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G264=8,G264=1),Resolucion!$D$25,IF(D264=\"Pg\",0,1)),IF(D264=\"PG\",0,1))","v":1},14,11,2045,"2045-11-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D264=\"PG\",D264=0),0,E264*((1+$I$8)^-SUMIF(D$18:D264,\"PP\",J$18:J264)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2045-11-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",248,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G265=8,G265=1),Resolucion!$D$25,IF(D265=\"Pg\",0,1)),IF(D265=\"PG\",0,1))","v":1},14,12,2045,"2045-12-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D265=\"PG\",D265=0),0,E265*((1+$I$8)^-SUMIF(D$18:D265,\"PP\",J$18:J265)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2045-12-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",249,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G266=8,G266=1),Resolucion!$D$25,IF(D266=\"Pg\",0,1)),IF(D266=\"PG\",0,1))","v":1},14,1,2046,"2046-01-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D266=\"PG\",D266=0),0,E266*((1+$I$8)^-SUMIF(D$18:D266,\"PP\",J$18:J266)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2046-01-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",250,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G267=8,G267=1),Resolucion!$D$25,IF(D267=\"Pg\",0,1)),IF(D267=\"PG\",0,1))","v":1},14,2,2046,"2046-02-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D267=\"PG\",D267=0),0,E267*((1+$I$8)^-SUMIF(D$18:D267,\"PP\",J$18:J267)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2046-02-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",251,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G268=8,G268=1),Resolucion!$D$25,IF(D268=\"Pg\",0,1)),IF(D268=\"PG\",0,1))","v":1},14,3,2046,"2046-03-14",28,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D268=\"PG\",D268=0),0,E268*((1+$I$8)^-SUMIF(D$18:D268,\"PP\",J$18:J268)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2046-03-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",252,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G269=8,G269=1),Resolucion!$D$25,IF(D269=\"Pg\",0,1)),IF(D269=\"PG\",0,1))","v":1},14,4,2046,"2046-04-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D269=\"PG\",D269=0),0,E269*((1+$I$8)^-SUMIF(D$18:D269,\"PP\",J$18:J269)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2046-04-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",253,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G270=8,G270=1),Resolucion!$D$25,IF(D270=\"Pg\",0,1)),IF(D270=\"PG\",0,1))","v":1},14,5,2046,"2046-05-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D270=\"PG\",D270=0),0,E270*((1+$I$8)^-SUMIF(D$18:D270,\"PP\",J$18:J270)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2046-05-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",254,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G271=8,G271=1),Resolucion!$D$25,IF(D271=\"Pg\",0,1)),IF(D271=\"PG\",0,1))","v":1},14,6,2046,"2046-06-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D271=\"PG\",D271=0),0,E271*((1+$I$8)^-SUMIF(D$18:D271,\"PP\",J$18:J271)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2046-06-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",255,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G272=8,G272=1),Resolucion!$D$25,IF(D272=\"Pg\",0,1)),IF(D272=\"PG\",0,1))","v":1},14,7,2046,"2046-07-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D272=\"PG\",D272=0),0,E272*((1+$I$8)^-SUMIF(D$18:D272,\"PP\",J$18:J272)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2046-07-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",256,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G273=8,G273=1),Resolucion!$D$25,IF(D273=\"Pg\",0,1)),IF(D273=\"PG\",0,1))","v":1},14,8,2046,"2046-08-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D273=\"PG\",D273=0),0,E273*((1+$I$8)^-SUMIF(D$18:D273,\"PP\",J$18:J273)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2046-08-14",-6.0075255688325342,0,0,0,0,0,0]
[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$25,IF(D274=\"Pg\",0,1)),IF(D274=\"PG\",0,1))","v":1},14,9,2046,"2046-09-14",31,-6.0075255688325342,{"$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},{"$f":"+K274+N274+O274+M274-Q274","v":-6.0075255688325342},{"$error":"#VALUE!"},{"$f":"+X274","v":0},{"$f":"+I274","v":"2046-09-14"},{"$f":"+K274","v":-6.0075255688325342},{"$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":14},{"$f":"IF(G274=12,1,G274+1)","v":10},{"$f":"IF(G274=12,H274+1,H274)","v":2046},{"$f":"DATE(H275,G275,F275)","v":"2046-10-14"},{"$f":"+I275-I274","v":30},{"$f":"+Y274","v":-6.0075255688325342},0,0,0,0,{"$f":"IF(OR(D275=\"PG\",D275=0),0,E275*((1+$I$8)^-SUMIF(D$18:D275,\"PP\",J$18:J275)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$f":"YEAR(I275-$Z$17)-1900","v":{"$error":"#VALUE!"}},0,"2046-10-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",259,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G276=8,G276=1),Resolucion!$D$25,IF(D276=\"Pg\",0,1)),IF(D276=\"PG\",0,1))","v":1},14,11,2046,"2046-11-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D276=\"PG\",D276=0),0,E276*((1+$I$8)^-SUMIF(D$18:D276,\"PP\",J$18:J276)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2046-11-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",260,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G277=8,G277=1),Resolucion!$D$25,IF(D277=\"Pg\",0,1)),IF(D277=\"PG\",0,1))","v":1},14,12,2046,"2046-12-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D277=\"PG\",D277=0),0,E277*((1+$I$8)^-SUMIF(D$18:D277,\"PP\",J$18:J277)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2046-12-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",261,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G278=8,G278=1),Resolucion!$D$25,IF(D278=\"Pg\",0,1)),IF(D278=\"PG\",0,1))","v":1},14,1,2047,"2047-01-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D278=\"PG\",D278=0),0,E278*((1+$I$8)^-SUMIF(D$18:D278,\"PP\",J$18:J278)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2047-01-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",262,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G279=8,G279=1),Resolucion!$D$25,IF(D279=\"Pg\",0,1)),IF(D279=\"PG\",0,1))","v":1},14,2,2047,"2047-02-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D279=\"PG\",D279=0),0,E279*((1+$I$8)^-SUMIF(D$18:D279,\"PP\",J$18:J279)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2047-02-14",-6.0075255688325342,0,0,0,0,0,0]
[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$25,IF(D280=\"Pg\",0,1)),IF(D280=\"PG\",0,1))","v":1},14,3,2047,"2047-03-14",28,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D280=\"PG\",D280=0),0,E280*((1+$I$8)^-SUMIF(D$18:D280,\"PP\",J$18:J280)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2047-03-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",264,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G281=8,G281=1),Resolucion!$D$25,IF(D281=\"Pg\",0,1)),IF(D281=\"PG\",0,1))","v":1},14,4,2047,"2047-04-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D281=\"PG\",D281=0),0,E281*((1+$I$8)^-SUMIF(D$18:D281,\"PP\",J$18:J281)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2047-04-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",265,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G282=8,G282=1),Resolucion!$D$25,IF(D282=\"Pg\",0,1)),IF(D282=\"PG\",0,1))","v":1},14,5,2047,"2047-05-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D282=\"PG\",D282=0),0,E282*((1+$I$8)^-SUMIF(D$18:D282,\"PP\",J$18:J282)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2047-05-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",266,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G283=8,G283=1),Resolucion!$D$25,IF(D283=\"Pg\",0,1)),IF(D283=\"PG\",0,1))","v":1},14,6,2047,"2047-06-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D283=\"PG\",D283=0),0,E283*((1+$I$8)^-SUMIF(D$18:D283,\"PP\",J$18:J283)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2047-06-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",267,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G284=8,G284=1),Resolucion!$D$25,IF(D284=\"Pg\",0,1)),IF(D284=\"PG\",0,1))","v":1},14,7,2047,"2047-07-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D284=\"PG\",D284=0),0,E284*((1+$I$8)^-SUMIF(D$18:D284,\"PP\",J$18:J284)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2047-07-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",268,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G285=8,G285=1),Resolucion!$D$25,IF(D285=\"Pg\",0,1)),IF(D285=\"PG\",0,1))","v":1},14,8,2047,"2047-08-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D285=\"PG\",D285=0),0,E285*((1+$I$8)^-SUMIF(D$18:D285,\"PP\",J$18:J285)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2047-08-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",269,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G286=8,G286=1),Resolucion!$D$25,IF(D286=\"Pg\",0,1)),IF(D286=\"PG\",0,1))","v":1},14,9,2047,"2047-09-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D286=\"PG\",D286=0),0,E286*((1+$I$8)^-SUMIF(D$18:D286,\"PP\",J$18:J286)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2047-09-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",270,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G287=8,G287=1),Resolucion!$D$25,IF(D287=\"Pg\",0,1)),IF(D287=\"PG\",0,1))","v":1},14,10,2047,"2047-10-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D287=\"PG\",D287=0),0,E287*((1+$I$8)^-SUMIF(D$18:D287,\"PP\",J$18:J287)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2047-10-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",271,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G288=8,G288=1),Resolucion!$D$25,IF(D288=\"Pg\",0,1)),IF(D288=\"PG\",0,1))","v":1},14,11,2047,"2047-11-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D288=\"PG\",D288=0),0,E288*((1+$I$8)^-SUMIF(D$18:D288,\"PP\",J$18:J288)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2047-11-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",272,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G289=8,G289=1),Resolucion!$D$25,IF(D289=\"Pg\",0,1)),IF(D289=\"PG\",0,1))","v":1},14,12,2047,"2047-12-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D289=\"PG\",D289=0),0,E289*((1+$I$8)^-SUMIF(D$18:D289,\"PP\",J$18:J289)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2047-12-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",273,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G290=8,G290=1),Resolucion!$D$25,IF(D290=\"Pg\",0,1)),IF(D290=\"PG\",0,1))","v":1},14,1,2048,"2048-01-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D290=\"PG\",D290=0),0,E290*((1+$I$8)^-SUMIF(D$18:D290,\"PP\",J$18:J290)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2048-01-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",274,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G291=8,G291=1),Resolucion!$D$25,IF(D291=\"Pg\",0,1)),IF(D291=\"PG\",0,1))","v":1},14,2,2048,"2048-02-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D291=\"PG\",D291=0),0,E291*((1+$I$8)^-SUMIF(D$18:D291,\"PP\",J$18:J291)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2048-02-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",275,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G292=8,G292=1),Resolucion!$D$25,IF(D292=\"Pg\",0,1)),IF(D292=\"PG\",0,1))","v":1},14,3,2048,"2048-03-14",29,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D292=\"PG\",D292=0),0,E292*((1+$I$8)^-SUMIF(D$18:D292,\"PP\",J$18:J292)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2048-03-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",276,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G293=8,G293=1),Resolucion!$D$25,IF(D293=\"Pg\",0,1)),IF(D293=\"PG\",0,1))","v":1},14,4,2048,"2048-04-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D293=\"PG\",D293=0),0,E293*((1+$I$8)^-SUMIF(D$18:D293,\"PP\",J$18:J293)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2048-04-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",277,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G294=8,G294=1),Resolucion!$D$25,IF(D294=\"Pg\",0,1)),IF(D294=\"PG\",0,1))","v":1},14,5,2048,"2048-05-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D294=\"PG\",D294=0),0,E294*((1+$I$8)^-SUMIF(D$18:D294,\"PP\",J$18:J294)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2048-05-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",278,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G295=8,G295=1),Resolucion!$D$25,IF(D295=\"Pg\",0,1)),IF(D295=\"PG\",0,1))","v":1},14,6,2048,"2048-06-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D295=\"PG\",D295=0),0,E295*((1+$I$8)^-SUMIF(D$18:D295,\"PP\",J$18:J295)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2048-06-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",279,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G296=8,G296=1),Resolucion!$D$25,IF(D296=\"Pg\",0,1)),IF(D296=\"PG\",0,1))","v":1},14,7,2048,"2048-07-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D296=\"PG\",D296=0),0,E296*((1+$I$8)^-SUMIF(D$18:D296,\"PP\",J$18:J296)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2048-07-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",280,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G297=8,G297=1),Resolucion!$D$25,IF(D297=\"Pg\",0,1)),IF(D297=\"PG\",0,1))","v":1},14,8,2048,"2048-08-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D297=\"PG\",D297=0),0,E297*((1+$I$8)^-SUMIF(D$18:D297,\"PP\",J$18:J297)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2048-08-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",281,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G298=8,G298=1),Resolucion!$D$25,IF(D298=\"Pg\",0,1)),IF(D298=\"PG\",0,1))","v":1},14,9,2048,"2048-09-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D298=\"PG\",D298=0),0,E298*((1+$I$8)^-SUMIF(D$18:D298,\"PP\",J$18:J298)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2048-09-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",282,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G299=8,G299=1),Resolucion!$D$25,IF(D299=\"Pg\",0,1)),IF(D299=\"PG\",0,1))","v":1},14,10,2048,"2048-10-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D299=\"PG\",D299=0),0,E299*((1+$I$8)^-SUMIF(D$18:D299,\"PP\",J$18:J299)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2048-10-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",283,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G300=8,G300=1),Resolucion!$D$25,IF(D300=\"Pg\",0,1)),IF(D300=\"PG\",0,1))","v":1},14,11,2048,"2048-11-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D300=\"PG\",D300=0),0,E300*((1+$I$8)^-SUMIF(D$18:D300,\"PP\",J$18:J300)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2048-11-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",284,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G301=8,G301=1),Resolucion!$D$25,IF(D301=\"Pg\",0,1)),IF(D301=\"PG\",0,1))","v":1},14,12,2048,"2048-12-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D301=\"PG\",D301=0),0,E301*((1+$I$8)^-SUMIF(D$18:D301,\"PP\",J$18:J301)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2048-12-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",285,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G302=8,G302=1),Resolucion!$D$25,IF(D302=\"Pg\",0,1)),IF(D302=\"PG\",0,1))","v":1},14,1,2049,"2049-01-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D302=\"PG\",D302=0),0,E302*((1+$I$8)^-SUMIF(D$18:D302,\"PP\",J$18:J302)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2049-01-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",286,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G303=8,G303=1),Resolucion!$D$25,IF(D303=\"Pg\",0,1)),IF(D303=\"PG\",0,1))","v":1},14,2,2049,"2049-02-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D303=\"PG\",D303=0),0,E303*((1+$I$8)^-SUMIF(D$18:D303,\"PP\",J$18:J303)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2049-02-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",287,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G304=8,G304=1),Resolucion!$D$25,IF(D304=\"Pg\",0,1)),IF(D304=\"PG\",0,1))","v":1},14,3,2049,"2049-03-14",28,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D304=\"PG\",D304=0),0,E304*((1+$I$8)^-SUMIF(D$18:D304,\"PP\",J$18:J304)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2049-03-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",288,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G305=8,G305=1),Resolucion!$D$25,IF(D305=\"Pg\",0,1)),IF(D305=\"PG\",0,1))","v":1},14,4,2049,"2049-04-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D305=\"PG\",D305=0),0,E305*((1+$I$8)^-SUMIF(D$18:D305,\"PP\",J$18:J305)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2049-04-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",289,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G306=8,G306=1),Resolucion!$D$25,IF(D306=\"Pg\",0,1)),IF(D306=\"PG\",0,1))","v":1},14,5,2049,"2049-05-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D306=\"PG\",D306=0),0,E306*((1+$I$8)^-SUMIF(D$18:D306,\"PP\",J$18:J306)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2049-05-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",290,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G307=8,G307=1),Resolucion!$D$25,IF(D307=\"Pg\",0,1)),IF(D307=\"PG\",0,1))","v":1},14,6,2049,"2049-06-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D307=\"PG\",D307=0),0,E307*((1+$I$8)^-SUMIF(D$18:D307,\"PP\",J$18:J307)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2049-06-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",291,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G308=8,G308=1),Resolucion!$D$25,IF(D308=\"Pg\",0,1)),IF(D308=\"PG\",0,1))","v":1},14,7,2049,"2049-07-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D308=\"PG\",D308=0),0,E308*((1+$I$8)^-SUMIF(D$18:D308,\"PP\",J$18:J308)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2049-07-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",292,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G309=8,G309=1),Resolucion!$D$25,IF(D309=\"Pg\",0,1)),IF(D309=\"PG\",0,1))","v":1},14,8,2049,"2049-08-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D309=\"PG\",D309=0),0,E309*((1+$I$8)^-SUMIF(D$18:D309,\"PP\",J$18:J309)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2049-08-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",293,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G310=8,G310=1),Resolucion!$D$25,IF(D310=\"Pg\",0,1)),IF(D310=\"PG\",0,1))","v":1},14,9,2049,"2049-09-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D310=\"PG\",D310=0),0,E310*((1+$I$8)^-SUMIF(D$18:D310,\"PP\",J$18:J310)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2049-09-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",294,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G311=8,G311=1),Resolucion!$D$25,IF(D311=\"Pg\",0,1)),IF(D311=\"PG\",0,1))","v":1},14,10,2049,"2049-10-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D311=\"PG\",D311=0),0,E311*((1+$I$8)^-SUMIF(D$18:D311,\"PP\",J$18:J311)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2049-10-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",295,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G312=8,G312=1),Resolucion!$D$25,IF(D312=\"Pg\",0,1)),IF(D312=\"PG\",0,1))","v":1},14,11,2049,"2049-11-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D312=\"PG\",D312=0),0,E312*((1+$I$8)^-SUMIF(D$18:D312,\"PP\",J$18:J312)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2049-11-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",296,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G313=8,G313=1),Resolucion!$D$25,IF(D313=\"Pg\",0,1)),IF(D313=\"PG\",0,1))","v":1},14,12,2049,"2049-12-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D313=\"PG\",D313=0),0,E313*((1+$I$8)^-SUMIF(D$18:D313,\"PP\",J$18:J313)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2049-12-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",297,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G314=8,G314=1),Resolucion!$D$25,IF(D314=\"Pg\",0,1)),IF(D314=\"PG\",0,1))","v":1},14,1,2050,"2050-01-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D314=\"PG\",D314=0),0,E314*((1+$I$8)^-SUMIF(D$18:D314,\"PP\",J$18:J314)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2050-01-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",298,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G315=8,G315=1),Resolucion!$D$25,IF(D315=\"Pg\",0,1)),IF(D315=\"PG\",0,1))","v":1},14,2,2050,"2050-02-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D315=\"PG\",D315=0),0,E315*((1+$I$8)^-SUMIF(D$18:D315,\"PP\",J$18:J315)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2050-02-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"",299,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G316=8,G316=1),Resolucion!$D$25,IF(D316=\"Pg\",0,1)),IF(D316=\"PG\",0,1))","v":1},14,3,2050,"2050-03-14",28,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D316=\"PG\",D316=0),0,E316*((1+$I$8)^-SUMIF(D$18:D316,\"PP\",J$18:J316)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2050-03-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,300,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G317=8,G317=1),Resolucion!$D$25,IF(D317=\"Pg\",0,1)),IF(D317=\"PG\",0,1))","v":1},14,4,2050,"2050-04-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D317=\"PG\",D317=0),0,E317*((1+$I$8)^-SUMIF(D$18:D317,\"PP\",J$18:J317)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2050-04-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,301,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G318=8,G318=1),Resolucion!$D$25,IF(D318=\"Pg\",0,1)),IF(D318=\"PG\",0,1))","v":1},14,5,2050,"2050-05-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D318=\"PG\",D318=0),0,E318*((1+$I$8)^-SUMIF(D$18:D318,\"PP\",J$18:J318)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2050-05-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,302,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G319=8,G319=1),Resolucion!$D$25,IF(D319=\"Pg\",0,1)),IF(D319=\"PG\",0,1))","v":1},14,6,2050,"2050-06-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D319=\"PG\",D319=0),0,E319*((1+$I$8)^-SUMIF(D$18:D319,\"PP\",J$18:J319)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2050-06-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,303,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G320=8,G320=1),Resolucion!$D$25,IF(D320=\"Pg\",0,1)),IF(D320=\"PG\",0,1))","v":1},14,7,2050,"2050-07-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D320=\"PG\",D320=0),0,E320*((1+$I$8)^-SUMIF(D$18:D320,\"PP\",J$18:J320)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2050-07-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,304,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G321=8,G321=1),Resolucion!$D$25,IF(D321=\"Pg\",0,1)),IF(D321=\"PG\",0,1))","v":1},14,8,2050,"2050-08-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D321=\"PG\",D321=0),0,E321*((1+$I$8)^-SUMIF(D$18:D321,\"PP\",J$18:J321)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2050-08-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,305,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G322=8,G322=1),Resolucion!$D$25,IF(D322=\"Pg\",0,1)),IF(D322=\"PG\",0,1))","v":1},14,9,2050,"2050-09-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D322=\"PG\",D322=0),0,E322*((1+$I$8)^-SUMIF(D$18:D322,\"PP\",J$18:J322)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2050-09-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,306,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G323=8,G323=1),Resolucion!$D$25,IF(D323=\"Pg\",0,1)),IF(D323=\"PG\",0,1))","v":1},14,10,2050,"2050-10-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D323=\"PG\",D323=0),0,E323*((1+$I$8)^-SUMIF(D$18:D323,\"PP\",J$18:J323)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2050-10-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,307,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G324=8,G324=1),Resolucion!$D$25,IF(D324=\"Pg\",0,1)),IF(D324=\"PG\",0,1))","v":1},14,11,2050,"2050-11-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D324=\"PG\",D324=0),0,E324*((1+$I$8)^-SUMIF(D$18:D324,\"PP\",J$18:J324)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2050-11-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,308,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G325=8,G325=1),Resolucion!$D$25,IF(D325=\"Pg\",0,1)),IF(D325=\"PG\",0,1))","v":1},14,12,2050,"2050-12-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D325=\"PG\",D325=0),0,E325*((1+$I$8)^-SUMIF(D$18:D325,\"PP\",J$18:J325)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2050-12-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,309,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G326=8,G326=1),Resolucion!$D$25,IF(D326=\"Pg\",0,1)),IF(D326=\"PG\",0,1))","v":1},14,1,2051,"2051-01-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D326=\"PG\",D326=0),0,E326*((1+$I$8)^-SUMIF(D$18:D326,\"PP\",J$18:J326)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2051-01-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,310,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G327=8,G327=1),Resolucion!$D$25,IF(D327=\"Pg\",0,1)),IF(D327=\"PG\",0,1))","v":1},14,2,2051,"2051-02-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D327=\"PG\",D327=0),0,E327*((1+$I$8)^-SUMIF(D$18:D327,\"PP\",J$18:J327)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2051-02-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,311,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G328=8,G328=1),Resolucion!$D$25,IF(D328=\"Pg\",0,1)),IF(D328=\"PG\",0,1))","v":1},14,3,2051,"2051-03-14",28,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D328=\"PG\",D328=0),0,E328*((1+$I$8)^-SUMIF(D$18:D328,\"PP\",J$18:J328)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2051-03-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,312,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G329=8,G329=1),Resolucion!$D$25,IF(D329=\"Pg\",0,1)),IF(D329=\"PG\",0,1))","v":1},14,4,2051,"2051-04-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D329=\"PG\",D329=0),0,E329*((1+$I$8)^-SUMIF(D$18:D329,\"PP\",J$18:J329)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2051-04-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,313,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G330=8,G330=1),Resolucion!$D$25,IF(D330=\"Pg\",0,1)),IF(D330=\"PG\",0,1))","v":1},14,5,2051,"2051-05-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D330=\"PG\",D330=0),0,E330*((1+$I$8)^-SUMIF(D$18:D330,\"PP\",J$18:J330)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2051-05-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,314,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G331=8,G331=1),Resolucion!$D$25,IF(D331=\"Pg\",0,1)),IF(D331=\"PG\",0,1))","v":1},14,6,2051,"2051-06-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D331=\"PG\",D331=0),0,E331*((1+$I$8)^-SUMIF(D$18:D331,\"PP\",J$18:J331)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2051-06-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,315,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G332=8,G332=1),Resolucion!$D$25,IF(D332=\"Pg\",0,1)),IF(D332=\"PG\",0,1))","v":1},14,7,2051,"2051-07-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D332=\"PG\",D332=0),0,E332*((1+$I$8)^-SUMIF(D$18:D332,\"PP\",J$18:J332)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2051-07-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,316,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G333=8,G333=1),Resolucion!$D$25,IF(D333=\"Pg\",0,1)),IF(D333=\"PG\",0,1))","v":1},14,8,2051,"2051-08-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D333=\"PG\",D333=0),0,E333*((1+$I$8)^-SUMIF(D$18:D333,\"PP\",J$18:J333)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2051-08-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,317,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G334=8,G334=1),Resolucion!$D$25,IF(D334=\"Pg\",0,1)),IF(D334=\"PG\",0,1))","v":1},14,9,2051,"2051-09-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D334=\"PG\",D334=0),0,E334*((1+$I$8)^-SUMIF(D$18:D334,\"PP\",J$18:J334)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2051-09-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,318,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G335=8,G335=1),Resolucion!$D$25,IF(D335=\"Pg\",0,1)),IF(D335=\"PG\",0,1))","v":1},14,10,2051,"2051-10-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D335=\"PG\",D335=0),0,E335*((1+$I$8)^-SUMIF(D$18:D335,\"PP\",J$18:J335)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2051-10-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,319,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G336=8,G336=1),Resolucion!$D$25,IF(D336=\"Pg\",0,1)),IF(D336=\"PG\",0,1))","v":1},14,11,2051,"2051-11-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D336=\"PG\",D336=0),0,E336*((1+$I$8)^-SUMIF(D$18:D336,\"PP\",J$18:J336)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2051-11-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,320,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G337=8,G337=1),Resolucion!$D$25,IF(D337=\"Pg\",0,1)),IF(D337=\"PG\",0,1))","v":1},14,12,2051,"2051-12-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D337=\"PG\",D337=0),0,E337*((1+$I$8)^-SUMIF(D$18:D337,\"PP\",J$18:J337)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2051-12-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,321,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G338=8,G338=1),Resolucion!$D$25,IF(D338=\"Pg\",0,1)),IF(D338=\"PG\",0,1))","v":1},14,1,2052,"2052-01-14",31,-6.0075255688325342,{"$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},{"$f":"+K338+N338+O338+M338-Q338","v":-6.0075255688325342},{"$error":"#VALUE!"},{"$f":"+X338","v":0},{"$f":"+I338","v":"2052-01-14"},{"$f":"+K338","v":-6.0075255688325342},{"$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":14},{"$f":"IF(G338=12,1,G338+1)","v":2},{"$f":"IF(G338=12,H338+1,H338)","v":2052},{"$f":"DATE(H339,G339,F339)","v":"2052-02-14"},{"$f":"+I339-I338","v":31},{"$f":"+Y338","v":-6.0075255688325342},0,0,0,0,{"$f":"IF(OR(D339=\"PG\",D339=0),0,E339*((1+$I$8)^-SUMIF(D$18:D339,\"PP\",J$18:J339)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$f":"YEAR(I339-$Z$17)-1900","v":{"$error":"#VALUE!"}},0,"2052-02-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,323,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G340=8,G340=1),Resolucion!$D$25,IF(D340=\"Pg\",0,1)),IF(D340=\"PG\",0,1))","v":1},14,3,2052,"2052-03-14",29,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D340=\"PG\",D340=0),0,E340*((1+$I$8)^-SUMIF(D$18:D340,\"PP\",J$18:J340)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2052-03-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,324,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G341=8,G341=1),Resolucion!$D$25,IF(D341=\"Pg\",0,1)),IF(D341=\"PG\",0,1))","v":1},14,4,2052,"2052-04-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D341=\"PG\",D341=0),0,E341*((1+$I$8)^-SUMIF(D$18:D341,\"PP\",J$18:J341)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2052-04-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,325,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G342=8,G342=1),Resolucion!$D$25,IF(D342=\"Pg\",0,1)),IF(D342=\"PG\",0,1))","v":1},14,5,2052,"2052-05-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D342=\"PG\",D342=0),0,E342*((1+$I$8)^-SUMIF(D$18:D342,\"PP\",J$18:J342)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2052-05-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,326,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G343=8,G343=1),Resolucion!$D$25,IF(D343=\"Pg\",0,1)),IF(D343=\"PG\",0,1))","v":1},14,6,2052,"2052-06-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D343=\"PG\",D343=0),0,E343*((1+$I$8)^-SUMIF(D$18:D343,\"PP\",J$18:J343)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2052-06-14",-6.0075255688325342,0,0,0,0,0,0]
[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$25,IF(D344=\"Pg\",0,1)),IF(D344=\"PG\",0,1))","v":1},14,7,2052,"2052-07-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D344=\"PG\",D344=0),0,E344*((1+$I$8)^-SUMIF(D$18:D344,\"PP\",J$18:J344)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2052-07-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,328,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G345=8,G345=1),Resolucion!$D$25,IF(D345=\"Pg\",0,1)),IF(D345=\"PG\",0,1))","v":1},14,8,2052,"2052-08-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D345=\"PG\",D345=0),0,E345*((1+$I$8)^-SUMIF(D$18:D345,\"PP\",J$18:J345)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2052-08-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,329,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G346=8,G346=1),Resolucion!$D$25,IF(D346=\"Pg\",0,1)),IF(D346=\"PG\",0,1))","v":1},14,9,2052,"2052-09-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D346=\"PG\",D346=0),0,E346*((1+$I$8)^-SUMIF(D$18:D346,\"PP\",J$18:J346)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2052-09-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,330,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G347=8,G347=1),Resolucion!$D$25,IF(D347=\"Pg\",0,1)),IF(D347=\"PG\",0,1))","v":1},14,10,2052,"2052-10-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D347=\"PG\",D347=0),0,E347*((1+$I$8)^-SUMIF(D$18:D347,\"PP\",J$18:J347)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2052-10-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,331,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G348=8,G348=1),Resolucion!$D$25,IF(D348=\"Pg\",0,1)),IF(D348=\"PG\",0,1))","v":1},14,11,2052,"2052-11-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D348=\"PG\",D348=0),0,E348*((1+$I$8)^-SUMIF(D$18:D348,\"PP\",J$18:J348)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2052-11-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,332,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G349=8,G349=1),Resolucion!$D$25,IF(D349=\"Pg\",0,1)),IF(D349=\"PG\",0,1))","v":1},14,12,2052,"2052-12-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D349=\"PG\",D349=0),0,E349*((1+$I$8)^-SUMIF(D$18:D349,\"PP\",J$18:J349)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2052-12-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,333,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G350=8,G350=1),Resolucion!$D$25,IF(D350=\"Pg\",0,1)),IF(D350=\"PG\",0,1))","v":1},14,1,2053,"2053-01-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D350=\"PG\",D350=0),0,E350*((1+$I$8)^-SUMIF(D$18:D350,\"PP\",J$18:J350)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2053-01-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,334,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G351=8,G351=1),Resolucion!$D$25,IF(D351=\"Pg\",0,1)),IF(D351=\"PG\",0,1))","v":1},14,2,2053,"2053-02-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D351=\"PG\",D351=0),0,E351*((1+$I$8)^-SUMIF(D$18:D351,\"PP\",J$18:J351)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2053-02-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,335,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G352=8,G352=1),Resolucion!$D$25,IF(D352=\"Pg\",0,1)),IF(D352=\"PG\",0,1))","v":1},14,3,2053,"2053-03-14",28,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D352=\"PG\",D352=0),0,E352*((1+$I$8)^-SUMIF(D$18:D352,\"PP\",J$18:J352)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2053-03-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,336,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G353=8,G353=1),Resolucion!$D$25,IF(D353=\"Pg\",0,1)),IF(D353=\"PG\",0,1))","v":1},14,4,2053,"2053-04-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D353=\"PG\",D353=0),0,E353*((1+$I$8)^-SUMIF(D$18:D353,\"PP\",J$18:J353)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2053-04-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,337,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G354=8,G354=1),Resolucion!$D$25,IF(D354=\"Pg\",0,1)),IF(D354=\"PG\",0,1))","v":1},14,5,2053,"2053-05-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D354=\"PG\",D354=0),0,E354*((1+$I$8)^-SUMIF(D$18:D354,\"PP\",J$18:J354)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2053-05-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,338,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G355=8,G355=1),Resolucion!$D$25,IF(D355=\"Pg\",0,1)),IF(D355=\"PG\",0,1))","v":1},14,6,2053,"2053-06-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D355=\"PG\",D355=0),0,E355*((1+$I$8)^-SUMIF(D$18:D355,\"PP\",J$18:J355)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2053-06-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,339,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G356=8,G356=1),Resolucion!$D$25,IF(D356=\"Pg\",0,1)),IF(D356=\"PG\",0,1))","v":1},14,7,2053,"2053-07-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D356=\"PG\",D356=0),0,E356*((1+$I$8)^-SUMIF(D$18:D356,\"PP\",J$18:J356)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2053-07-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,340,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G357=8,G357=1),Resolucion!$D$25,IF(D357=\"Pg\",0,1)),IF(D357=\"PG\",0,1))","v":1},14,8,2053,"2053-08-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D357=\"PG\",D357=0),0,E357*((1+$I$8)^-SUMIF(D$18:D357,\"PP\",J$18:J357)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2053-08-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,341,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G358=8,G358=1),Resolucion!$D$25,IF(D358=\"Pg\",0,1)),IF(D358=\"PG\",0,1))","v":1},14,9,2053,"2053-09-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D358=\"PG\",D358=0),0,E358*((1+$I$8)^-SUMIF(D$18:D358,\"PP\",J$18:J358)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2053-09-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,342,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G359=8,G359=1),Resolucion!$D$25,IF(D359=\"Pg\",0,1)),IF(D359=\"PG\",0,1))","v":1},14,10,2053,"2053-10-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D359=\"PG\",D359=0),0,E359*((1+$I$8)^-SUMIF(D$18:D359,\"PP\",J$18:J359)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2053-10-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,343,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G360=8,G360=1),Resolucion!$D$25,IF(D360=\"Pg\",0,1)),IF(D360=\"PG\",0,1))","v":1},14,11,2053,"2053-11-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D360=\"PG\",D360=0),0,E360*((1+$I$8)^-SUMIF(D$18:D360,\"PP\",J$18:J360)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2053-11-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,344,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G361=8,G361=1),Resolucion!$D$25,IF(D361=\"Pg\",0,1)),IF(D361=\"PG\",0,1))","v":1},14,12,2053,"2053-12-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D361=\"PG\",D361=0),0,E361*((1+$I$8)^-SUMIF(D$18:D361,\"PP\",J$18:J361)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2053-12-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,345,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G362=8,G362=1),Resolucion!$D$25,IF(D362=\"Pg\",0,1)),IF(D362=\"PG\",0,1))","v":1},14,1,2054,"2054-01-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D362=\"PG\",D362=0),0,E362*((1+$I$8)^-SUMIF(D$18:D362,\"PP\",J$18:J362)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2054-01-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,346,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G363=8,G363=1),Resolucion!$D$25,IF(D363=\"Pg\",0,1)),IF(D363=\"PG\",0,1))","v":1},14,2,2054,"2054-02-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D363=\"PG\",D363=0),0,E363*((1+$I$8)^-SUMIF(D$18:D363,\"PP\",J$18:J363)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2054-02-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,347,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G364=8,G364=1),Resolucion!$D$25,IF(D364=\"Pg\",0,1)),IF(D364=\"PG\",0,1))","v":1},14,3,2054,"2054-03-14",28,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D364=\"PG\",D364=0),0,E364*((1+$I$8)^-SUMIF(D$18:D364,\"PP\",J$18:J364)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2054-03-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,348,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G365=8,G365=1),Resolucion!$D$25,IF(D365=\"Pg\",0,1)),IF(D365=\"PG\",0,1))","v":1},14,4,2054,"2054-04-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D365=\"PG\",D365=0),0,E365*((1+$I$8)^-SUMIF(D$18:D365,\"PP\",J$18:J365)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2054-04-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,349,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G366=8,G366=1),Resolucion!$D$25,IF(D366=\"Pg\",0,1)),IF(D366=\"PG\",0,1))","v":1},14,5,2054,"2054-05-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D366=\"PG\",D366=0),0,E366*((1+$I$8)^-SUMIF(D$18:D366,\"PP\",J$18:J366)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2054-05-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,350,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G367=8,G367=1),Resolucion!$D$25,IF(D367=\"Pg\",0,1)),IF(D367=\"PG\",0,1))","v":1},14,6,2054,"2054-06-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D367=\"PG\",D367=0),0,E367*((1+$I$8)^-SUMIF(D$18:D367,\"PP\",J$18:J367)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2054-06-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,351,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G368=8,G368=1),Resolucion!$D$25,IF(D368=\"Pg\",0,1)),IF(D368=\"PG\",0,1))","v":1},14,7,2054,"2054-07-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D368=\"PG\",D368=0),0,E368*((1+$I$8)^-SUMIF(D$18:D368,\"PP\",J$18:J368)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2054-07-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,352,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G369=8,G369=1),Resolucion!$D$25,IF(D369=\"Pg\",0,1)),IF(D369=\"PG\",0,1))","v":1},14,8,2054,"2054-08-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D369=\"PG\",D369=0),0,E369*((1+$I$8)^-SUMIF(D$18:D369,\"PP\",J$18:J369)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2054-08-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,353,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G370=8,G370=1),Resolucion!$D$25,IF(D370=\"Pg\",0,1)),IF(D370=\"PG\",0,1))","v":1},14,9,2054,"2054-09-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D370=\"PG\",D370=0),0,E370*((1+$I$8)^-SUMIF(D$18:D370,\"PP\",J$18:J370)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2054-09-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,354,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G371=8,G371=1),Resolucion!$D$25,IF(D371=\"Pg\",0,1)),IF(D371=\"PG\",0,1))","v":1},14,10,2054,"2054-10-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D371=\"PG\",D371=0),0,E371*((1+$I$8)^-SUMIF(D$18:D371,\"PP\",J$18:J371)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2054-10-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,355,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G372=8,G372=1),Resolucion!$D$25,IF(D372=\"Pg\",0,1)),IF(D372=\"PG\",0,1))","v":1},14,11,2054,"2054-11-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D372=\"PG\",D372=0),0,E372*((1+$I$8)^-SUMIF(D$18:D372,\"PP\",J$18:J372)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2054-11-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,356,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G373=8,G373=1),Resolucion!$D$25,IF(D373=\"Pg\",0,1)),IF(D373=\"PG\",0,1))","v":1},14,12,2054,"2054-12-14",30,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D373=\"PG\",D373=0),0,E373*((1+$I$8)^-SUMIF(D$18:D373,\"PP\",J$18:J373)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2054-12-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,357,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G374=8,G374=1),Resolucion!$D$25,IF(D374=\"Pg\",0,1)),IF(D374=\"PG\",0,1))","v":1},14,1,2055,"2055-01-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D374=\"PG\",D374=0),0,E374*((1+$I$8)^-SUMIF(D$18:D374,\"PP\",J$18:J374)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2055-01-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,358,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G375=8,G375=1),Resolucion!$D$25,IF(D375=\"Pg\",0,1)),IF(D375=\"PG\",0,1))","v":1},14,2,2055,"2055-02-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D375=\"PG\",D375=0),0,E375*((1+$I$8)^-SUMIF(D$18:D375,\"PP\",J$18:J375)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2055-02-14",-6.0075255688325342,0,0,0,0,0,0]
[null,null,359,0,{"$f":"IF(Deudas_fx!$I$24=2,IF(OR(G376=8,G376=1),Resolucion!$D$25,IF(D376=\"Pg\",0,1)),IF(D376=\"PG\",0,1))","v":1},14,3,2055,"2055-03-14",28,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D376=\"PG\",D376=0),0,E376*((1+$I$8)^-SUMIF(D$18:D376,\"PP\",J$18:J376)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2055-03-14",-6.0075255688325342,0,0,0,0,0,0]
[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$25,IF(D377=\"Pg\",0,1)),IF(D377=\"PG\",0,1))","v":1},14,4,2055,"2055-04-14",31,-6.0075255688325342,0,0,0,0,{"$f":"IF(OR(D377=\"PG\",D377=0),0,E377*((1+$I$8)^-SUMIF(D$18:D377,\"PP\",J$18:J377)))","v":0},0,0,0,0,0,0,0,0,-6.0075255688325342,{"$error":"#VALUE!"},0,"2055-04-14",-6.0075255688325342,0,0,0,0,0,0]
[null,"TOTALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q18:Q377)","v":366643.53096215666},431493.35751890601,415357.84414351295,16135.513375392817,20400,0,798136.88848106202,818536.88848106202,null,null,null,null,null,366643.53096215666,{"$f":"+S378","v":415357.84414351295},{"$f":"+T378","v":16135.513375392817},{"$f":"+U378","v":20400},0,818536.88848106202]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FACTOR",{"$f":"SUM(P18:P377)","v":110.24801245841543}]

{"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",{"$f":"+Ing_Titular!O2","v":"2025-04-15"},{"$f":"TODAY()","v":"2025-04-15"},{"$f":"IF(MAX(G6,G8)>=76,\"Titular o Cónyuge excede límite de edad de ingreso (antes de los 76 años)\ncomo cliente, se rechaza Crédito\",\"\")","v":{"$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$394,\"<-0.01\")>=1,\"ERROR: Existen amortizaciones negativas, reducir progresivamente el Factor de Cuota Extaordinaria o el Plazo\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,"Factor Cuota Extraordinaria"]
[null,"II. Ingresos Netos Mensuales - INM",null,null,null,null,null,null,"Fecha de Desembolso",{"$f":"TODAY()","v":"2025-04-15"}]
[null,"Valores de Ingresos Netos",null,null,null,null,null,null,"Fecha 1er pago",{"$f":"DATE(YEAR(J40),MONTH(J40)+1,DAY(J40)-1)","v":"2025-05-14"}]
[null,"Moneda de Ingreso del Titular",null,"Soles",null,null,null,null,"Periodo de Gracia (*****)",0,"Meses"]
[null,"INM del Titular",null,{"$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":2.3941114383307927E-4},{"$f":"+(1+'VISTA CLIENTE'!G21)^(1/12)-1","v":7.2073233161367156E-3},null,null,11,10,"10 meses"]
[null,null,null,null,null,null,null,"Desgravamen",{"$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":2.4874321428702828E-4},{"$f":"+J124+J125","v":7.4873233161367155E-3},null,null,14,12,"13 meses"]
[null,null,null,null,null,null,null,null,null,{"$f":"+(1+J126)^12-1","v":9.3641757604661313E-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":2.4867866351541146E-4},{"$f":"(1+'VISTA CLIENTE'!G21)^(1/12)-1+'VISTA CLIENTE'!G32","v":7.4873233161367155E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,0,"No aplica"]
[null,null,null,null,null,null,null,null,null,null,null,null,1,"Luego de 5 años"]
[null,null,null,null,null,null,null,null,null,null,null,null,2,"Luego de 10 años"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Default",{"$f":"Resolucion!D26+O138","v":"2025-05-15"},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":"2025-04-30"},15]