{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Resumen","Valores Mensuales","Amortizacion","Graf"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":0,"defined_names":2,"comments":2,"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":"Resumen","index":0,"n_rows":1026,"n_cols":44,"rows_kept":1026,"cut":false,"hidden":false,"merged":[[5,25,5,26],[5,39,5,40],[5,41,5,42],[5,37,5,38],[5,29,5,30],[5,31,5,32],[5,33,5,34],[5,35,5,36],[0,4,1,44],[5,27,5,28],[5,5,5,6],[5,7,5,8],[5,9,5,10],[5,11,5,12],[5,13,5,14],[5,15,5,16],[5,17,5,18],[5,19,5,20],[5,21,5,22],[5,23,5,24]]}
[null,null,null,null,"Nota: Los resultados que arroja este simulador son una proyección aproximada que no comprometen a ICETEX a mantener las condiciones de plazo, tasa o monto de la deuda, entre otras. No comprenden el Aporte de Invalidez y muerte- AFIM, costos de transacción ni cualquier otro costo que pueda generar el crédito. Tampoco implica la obligación para la entidad de otorgar efectivamente la operación simulada.  Los valores reales al momento de otorgar el crédito podrán ser modificados de conformidad con la variación de las tasas de interés."]
[]
[null,null,null,null,"meses",{"$f":"+(F8*6)-5","v":1},7,13,19,25,31,37,43,49,55,61,67,73,79,85,91,97,103,109,115,121,127,133,139,145,151,157,163,169,175,181,187,193,199,205,211,217,223,-5]
["Supuestos Generales"]
[]
["Línea de Crédito",null,"Posgrado País  40% con y sin DS",null,"Años",1,null,{"$f":"+F6+1","v":2},null,{"$f":"+H6+1","v":3},null,{"$f":"+J6+1","v":4},null,{"$f":"+L6+1","v":5},null,{"$f":"+N6+1","v":6},null,{"$f":"+P6+1","v":7},null,{"$f":"+R6+1","v":8},null,{"$f":"+T6+1","v":9},null,{"$f":"+V6+1","v":10},null,{"$f":"+X6+1","v":11},null,{"$f":"+Z6+1","v":12},null,{"$f":"+AB6+1","v":13},null,{"$f":"+AD6+1","v":14},null,{"$f":"+AF6+1","v":15},null,{"$f":"+AH6+1","v":16},null,{"$f":"+AJ6+1","v":17},null,{"$f":"+AL6+1","v":18},null,{"$f":"+AN6+1","v":19}]
[]
["Subsidio de Tasa",null,"NO",null,"Semestres",1,{"$f":"+F8+1","v":2},{"$f":"+G8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38]
[]
["Valor Semestre",null,5000000,null,"Estudio",1,{"$f":"+IF($C$14-F8>0,1,0)","v":0},{"$f":"+IF($C$14-G8>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF($C$14-AM8>0,1,0)","v":0},0,0,0,{"$f":"+SUM(F10:AQ10)","v":1}]
[]
["IPC año anterior E.A.",null,9.2799999999999994E-2,null,"Gracia",null,{"$f":"+IF($C$26=0,0,IF(AND(F10=1,G10=0),1,IF(AND(F12=1,$C$26/6>1,SUM($F$12:F12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(G10=1,H10=0),1,IF(AND(G12=1,$C$26/6>1,SUM($F$12:G12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(H10=1,I10=0),1,IF(AND(H12=1,$C$26/6>1,SUM($F$12:H12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(I10=1,J10=0),1,IF(AND(I12=1,$C$26/6>1,SUM($F$12:I12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(J10=1,K10=0),1,IF(AND(J12=1,$C$26/6>1,SUM($F$12:J12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(K10=1,L10=0),1,IF(AND(K12=1,$C$26/6>1,SUM($F$12:K12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(L10=1,M10=0),1,IF(AND(L12=1,$C$26/6>1,SUM($F$12:L12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(M10=1,N10=0),1,IF(AND(M12=1,$C$26/6>1,SUM($F$12:M12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(N10=1,O10=0),1,IF(AND(N12=1,$C$26/6>1,SUM($F$12:N12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(O10=1,P10=0),1,IF(AND(O12=1,$C$26/6>1,SUM($F$12:O12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(P10=1,Q10=0),1,IF(AND(P12=1,$C$26/6>1,SUM($F$12:P12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(Q10=1,R10=0),1,IF(AND(Q12=1,$C$26/6>1,SUM($F$12:Q12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(R10=1,S10=0),1,IF(AND(R12=1,$C$26/6>1,SUM($F$12:R12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(S10=1,T10=0),1,IF(AND(S12=1,$C$26/6>1,SUM($F$12:S12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(T10=1,U10=0),1,IF(AND(T12=1,$C$26/6>1,SUM($F$12:T12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(U10=1,V10=0),1,IF(AND(U12=1,$C$26/6>1,SUM($F$12:U12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(V10=1,W10=0),1,IF(AND(V12=1,$C$26/6>1,SUM($F$12:V12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(W10=1,X10=0),1,IF(AND(W12=1,$C$26/6>1,SUM($F$12:W12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(X10=1,Y10=0),1,IF(AND(X12=1,$C$26/6>1,SUM($F$12:X12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(Y10=1,Z10=0),1,IF(AND(Y12=1,$C$26/6>1,SUM($F$12:Y12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(Z10=1,AA10=0),1,IF(AND(Z12=1,$C$26/6>1,SUM($F$12:Z12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(AA10=1,AB10=0),1,IF(AND(AA12=1,$C$26/6>1,SUM($F$12:AA12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(AB10=1,AC10=0),1,IF(AND(AB12=1,$C$26/6>1,SUM($F$12:AB12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(AC10=1,AD10=0),1,IF(AND(AC12=1,$C$26/6>1,SUM($F$12:AC12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(AD10=1,AE10=0),1,IF(AND(AD12=1,$C$26/6>1,SUM($F$12:AD12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(AE10=1,AF10=0),1,IF(AND(AE12=1,$C$26/6>1,SUM($F$12:AE12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(AF10=1,AG10=0),1,IF(AND(AF12=1,$C$26/6>1,SUM($F$12:AF12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(AG10=1,AH10=0),1,IF(AND(AG12=1,$C$26/6>1,SUM($F$12:AG12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(AH10=1,AI10=0),1,IF(AND(AH12=1,$C$26/6>1,SUM($F$12:AH12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(AI10=1,AJ10=0),1,IF(AND(AI12=1,$C$26/6>1,SUM($F$12:AI12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(AJ10=1,AK10=0),1,IF(AND(AJ12=1,$C$26/6>1,SUM($F$12:AJ12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(AK10=1,AL10=0),1,IF(AND(AK12=1,$C$26/6>1,SUM($F$12:AK12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(AL10=1,AM10=0),1,IF(AND(AL12=1,$C$26/6>1,SUM($F$12:AL12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(AM10=1,AN10=0),1,IF(AND(AM12=1,$C$26/6>1,SUM($F$12:AM12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(AN10=1,AO10=0),1,IF(AND(AN12=1,$C$26/6>1,SUM($F$12:AN12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(AO10=1,AP10=0),1,IF(AND(AO12=1,$C$26/6>1,SUM($F$12:AO12)<($C$26/6)),1,0)))","v":0},{"$f":"+IF($C$26=0,0,IF(AND(AP10=1,AQ10=0),1,IF(AND(AP12=1,$C$26/6>1,SUM($F$12:AP12)<($C$26/6)),1,0)))","v":0},{"$f":"+SUM(F12:AQ12)","v":0}]
[]
["Número de semestres financiados",null,1,null,"Amortización",{"$f":"+IF(F8=$C$38,1,0)","v":0},{"$f":"+IF(G8<$C$38,0,IF(AND($C$36=0,G8<=$C$14),1,IF(SUM($F$14:F14)>=$C$36/6,0,1)))","v":1},{"$f":"+IF(H8<$C$38,0,IF(AND($C$36=0,H8<=$C$14),1,IF(SUM($F$14:G14)>=$C$36/6,0,1)))","v":1},{"$f":"+IF(I8<$C$38,0,IF(AND($C$36=0,I8<=$C$14),1,IF(SUM($F$14:H14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(J8<$C$38,0,IF(AND($C$36=0,J8<=$C$14),1,IF(SUM($F$14:I14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(K8<$C$38,0,IF(AND($C$36=0,K8<=$C$14),1,IF(SUM($F$14:J14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(L8<$C$38,0,IF(AND($C$36=0,L8<=$C$14),1,IF(SUM($F$14:K14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(M8<$C$38,0,IF(AND($C$36=0,M8<=$C$14),1,IF(SUM($F$14:L14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(N8<$C$38,0,IF(AND($C$36=0,N8<=$C$14),1,IF(SUM($F$14:M14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(O8<$C$38,0,IF(AND($C$36=0,O8<=$C$14),1,IF(SUM($F$14:N14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(P8<$C$38,0,IF(AND($C$36=0,P8<=$C$14),1,IF(SUM($F$14:O14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(Q8<$C$38,0,IF(AND($C$36=0,Q8<=$C$14),1,IF(SUM($F$14:P14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(R8<$C$38,0,IF(AND($C$36=0,R8<=$C$14),1,IF(SUM($F$14:Q14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(S8<$C$38,0,IF(AND($C$36=0,S8<=$C$14),1,IF(SUM($F$14:R14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(T8<$C$38,0,IF(AND($C$36=0,T8<=$C$14),1,IF(SUM($F$14:S14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(U8<$C$38,0,IF(AND($C$36=0,U8<=$C$14),1,IF(SUM($F$14:T14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(V8<$C$38,0,IF(AND($C$36=0,V8<=$C$14),1,IF(SUM($F$14:U14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(W8<$C$38,0,IF(AND($C$36=0,W8<=$C$14),1,IF(SUM($F$14:V14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(X8<$C$38,0,IF(AND($C$36=0,X8<=$C$14),1,IF(SUM($F$14:W14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(Y8<$C$38,0,IF(AND($C$36=0,Y8<=$C$14),1,IF(SUM($F$14:X14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(Z8<$C$38,0,IF(AND($C$36=0,Z8<=$C$14),1,IF(SUM($F$14:Y14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(AA8<$C$38,0,IF(AND($C$36=0,AA8<=$C$14),1,IF(SUM($F$14:Z14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(AB8<$C$38,0,IF(AND($C$36=0,AB8<=$C$14),1,IF(SUM($F$14:AA14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(AC8<$C$38,0,IF(AND($C$36=0,AC8<=$C$14),1,IF(SUM($F$14:AB14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(AD8<$C$38,0,IF(AND($C$36=0,AD8<=$C$14),1,IF(SUM($F$14:AC14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(AE8<$C$38,0,IF(AND($C$36=0,AE8<=$C$14),1,IF(SUM($F$14:AD14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(AF8<$C$38,0,IF(AND($C$36=0,AF8<=$C$14),1,IF(SUM($F$14:AE14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(AG8<$C$38,0,IF(AND($C$36=0,AG8<=$C$14),1,IF(SUM($F$14:AF14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(AH8<$C$38,0,IF(AND($C$36=0,AH8<=$C$14),1,IF(SUM($F$14:AG14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(AI8<$C$38,0,IF(AND($C$36=0,AI8<=$C$14),1,IF(SUM($F$14:AH14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(AJ8<$C$38,0,IF(AND($C$36=0,AJ8<=$C$14),1,IF(SUM($F$14:AI14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(AK8<$C$38,0,IF(AND($C$36=0,AK8<=$C$14),1,IF(SUM($F$14:AJ14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(AL8<$C$38,0,IF(AND($C$36=0,AL8<=$C$14),1,IF(SUM($F$14:AK14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(AM8<$C$38,0,IF(AND($C$36=0,AM8<=$C$14),1,IF(SUM($F$14:AL14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(AN8<$C$38,0,IF(AND($C$36=0,AN8<=$C$14),1,IF(SUM($F$14:AM14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(AO8<$C$38,0,IF(AND($C$36=0,AO8<=$C$14),1,IF(SUM($F$14:AN14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(AP8<$C$38,0,IF(AND($C$36=0,AP8<=$C$14),1,IF(SUM($F$14:AO14)>=$C$36/6,0,1)))","v":0},{"$f":"+IF(AQ8<$C$38,0,IF(AND($C$36=0,AQ8<=$C$14),1,IF(SUM($F$14:AP14)>=$C$36/6,0,1)))","v":0},{"$f":"+SUM(F14:AQ14)","v":2}]
[]
["Incremento anual matrículas (IPC+2%)",null,{"$f":"+C12+2%","v":0.1128}]
[]
["Condonación por graduación",null,"NO"]
[]
["Plazo para pago de intereses",null,"SI"]
[]
["Condiciones del Crédito"]
[]
["%  de Pago en periodo de estudios",null,{"$f":"+VLOOKUP(C6,$A$1019:$B$1026,2,0)","v":0.4}]
[]
["Plazo de Gracia",null,{"$f":"+VLOOKUP(C6,A1019:E1026,5,0)","v":0}]
[]
["Tasa de Interés indexada",null,{"$f":"+CONCATENATE(\"IPC + \",VLOOKUP($C$6,$A$1019:$D$1026,IF(C8=\"SI\",3,4),0)*100,\"%\")","v":"IPC + 8%"}]
[]
["Tasa de Interés E.A",null,{"$f":"+(1+C12)*(1+VLOOKUP($C$6,$A$1019:$D$1026,IF(C8=\"SI\",3,4),0))-1","v":0.18022400000000016}]
[]
["Tasa de interés N.A.M.V",null,{"$f":"+NOMINAL(C30,12)","v":0.1668536143935091}]
[]
["Tasa de Interés Mes Vencido",null,{"$f":"+NOMINAL(C30,12)/12","v":1.3904467866125758E-2}]
[]
["Plazo amortización",null,{"$f":"+IF(OR(C6=\"Posgrado Exterior\",C6=\"Idiomas, pasantías\"),VLOOKUP(C6,$A$1019:$F$1026,6,0),C14*VLOOKUP(C6,$A$1019:$F$1026,6,0)*6)","v":12}]
[]
["Paso al Cobro",null,{"$f":"+IF(C36=0,1,C14+(C26/6)+1)","v":2}]
[]
["Mes finalización",null,{"$f":"+(C14*6)+C26+C36","v":18}]
[]
["Valor Estimado Desembolsos",null,{"$f":"+Amortizacion!Y231","v":5000000},null,{"$f":"+CONCATENATE(\"Giros por: $\",ROUND(C42/1000000,1),\" millones\")","v":"Giros por: $5 millones"}]
[]
["Abono a K durante estudios",null,{"$f":"+Amortizacion!U231","v":2000000},null,"Cuota mes periodo de estudio",null,{"$f":"+Amortizacion!T2","v":349741.85961569607},null,{"$f":"+CONCATENATE(\"Cuota inicial periodo de estudio: \",TEXT(ROUND(G44,0),\"$#.#\"))","v":"Cuota inicial periodo de estudio: $349742."}]
[]
["Int. periodo de estudio + gracia",null,{"$f":"+Amortizacion!H231","v":250280.4},null,{"$f":"+CONCATENATE(\"Int. periodo de estudio: $\",ROUND(C46/1000000,1),\" millones\")","v":"Int. periodo de estudio: $0.3 millones"}]
[]
["Capital Paso al Cobro",null,{"$f":"+IF(C18=\"no\",C42-C44+C46-Amortizacion!$M$231,C42-C44+C46-Amortizacion!$O$231-Amortizacion!$M$231)","v":3250280.4},null,"Cuota periodo de amortización",null,{"$f":"+MAX(Amortizacion!K2:K230)","v":295955.91148584196},null,{"$f":"+CONCATENATE(\"Cuota periodo amortización: \",TEXT(ROUND(G48,0),\"$#.#\"))","v":"Cuota periodo amortización: $295956."}]
[]
["Cuota por millón amortización",null,{"$f":"+IF(C24=100%,\"N.A\",G48/C42*1000000)","v":59191.182297168394}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SI"]
["NO"]
[null,null,"Tasa con subsidio","Puntos","P. Gracia","Amortización"]
["Tu Eliges 30%",0.3,0,0.09,6,1.5]
["Tu Eliges 60%",0.6,0,7.0000000000000007E-2,0,1]
["Tu Eliges 100%",1,0,7.0000000000000007E-2,0,0]
["Posgrado País - Medicina",0.2,0,0.08,0,2]
["Posgrado País  40% con y sin DS",0.4,0,0.08,0,2]
["Posgrado país",0.4,0,0.08,0,2]
["Posgrado Exterior",0,0,0.08,0,60]
["Idiomas, pasantías",0,0,0.08,0,60]

{"sheet":"Valores Mensuales","index":1,"n_rows":198,"n_cols":12,"rows_kept":198,"cut":false,"hidden":false,"merged":[[4,5,4,7],[1,0,1,8]]}
[]
["Nota: Los resultados que arroja este simulador son una proyección aproximada que no comprometen a ICETEX a mantener las condiciones de plazo, tasa o monto de la deuda, entre otras. No comprenden las primas de seguros, costos de transacción ni cualquier otro costo que pueda generar el crédito. Tampoco implica la obligación para la entidad de otorgar efectivamente la operación simulada.  Los valores reales al momento de otorgar el crédito podrán ser modificados de conformidad con la variación de las tasas de interés."]
[{"$f":"+\"Tabla de amortización simulación \"&Resumen!C6","v":"Tabla de amortización simulación Posgrado País  40% con y sin DS"},null,null,null,null,null,null,null,null,null,"pesos",1]
["Cifras en","pesos",null,null,null,null,null,null,null,null,"miles de $",1000]
[{"$f":"+VLOOKUP(B4,$K$3:$L$4,2,0)","v":1},null,null,null,null,"Flujo de Pago del Estudiante"]
["Mes","Pagos de Matrícula","Intereses causados en estudio","Intereses del crédito","Condonación 25%","Abono a Capital","Pago de intereses","Cuota"]
[1,{"$f":"-Amortizacion!Y2/$A$5","v":-5000000},{"$f":"-Amortizacion!H2/$A$5","v":-41713.4},{"$f":"(-Amortizacion!I2-Amortizacion!R2)/$A$5","v":-27808.935732251517},{"$f":"Amortizacion!O2/$A$5","v":0},{"$f":"(+Amortizacion!L2+Amortizacion!U2)/$A$5","v":321932.92388344457},{"$f":"Amortizacion!AA2/$A$5","v":27808.935732251517},{"$f":"+F7+G7","v":349741.85961569607}]
[2,{"$f":"-Amortizacion!Y3/$A$5","v":0},{"$f":"-Amortizacion!H3/$A$5","v":-41713.4},{"$f":"(-Amortizacion!I3-Amortizacion!R3)/$A$5","v":-23332.629737066251},{"$f":"Amortizacion!O3/$A$5","v":0},{"$f":"(+Amortizacion!L3+Amortizacion!U3)/$A$5","v":326409.22987862979},{"$f":"Amortizacion!AA3/$A$5","v":23332.629737066251},{"$f":"+F8+G8","v":349741.85961569601}]
[3,{"$f":"-Amortizacion!Y4/$A$5","v":0},{"$f":"-Amortizacion!H4/$A$5","v":-41713.4},{"$f":"(-Amortizacion!I4-Amortizacion!R4)/$A$5","v":-18794.083089011987},{"$f":"Amortizacion!O4/$A$5","v":0},{"$f":"(+Amortizacion!L4+Amortizacion!U4)/$A$5","v":330947.776526684},{"$f":"Amortizacion!AA4/$A$5","v":18794.083089011987},349741.85961569601]
[4,{"$f":"-Amortizacion!Y5/$A$5","v":0},{"$f":"-Amortizacion!H5/$A$5","v":-41713.4},{"$f":"(-Amortizacion!I5-Amortizacion!R5)/$A$5","v":-14192.430364930942},{"$f":"Amortizacion!O5/$A$5","v":0},{"$f":"(+Amortizacion!L5+Amortizacion!U5)/$A$5","v":335549.42925076518},{"$f":"Amortizacion!AA5/$A$5","v":14192.430364930942},349741.85961569613]
[5,{"$f":"-Amortizacion!Y6/$A$5","v":0},{"$f":"-Amortizacion!H6/$A$5","v":-41713.4},{"$f":"(-Amortizacion!I6-Amortizacion!R6)/$A$5","v":-9526.7941084168397},{"$f":"Amortizacion!O6/$A$5","v":0},{"$f":"(+Amortizacion!L6+Amortizacion!U6)/$A$5","v":340215.06550727936},{"$f":"Amortizacion!AA6/$A$5","v":9526.7941084168397},349741.85961569619]
[6,{"$f":"-Amortizacion!Y7/$A$5","v":0},{"$f":"-Amortizacion!H7/$A$5","v":-41713.4},{"$f":"(-Amortizacion!I7-Amortizacion!R7)/$A$5","v":-4796.2846624990043},{"$f":"Amortizacion!O7/$A$5","v":0},{"$f":"(+Amortizacion!L7+Amortizacion!U7)/$A$5","v":344945.57495319715},{"$f":"Amortizacion!AA7/$A$5","v":4796.2846624990043},349741.85961569613]
[7,{"$f":"-Amortizacion!Y8/$A$5","v":0},{"$f":"-Amortizacion!H8/$A$5","v":0},{"$f":"(-Amortizacion!I8-Amortizacion!R8)/$A$5","v":-45193.419377698367},{"$f":"Amortizacion!O8/$A$5","v":0},{"$f":"(+Amortizacion!L8+Amortizacion!U8)/$A$5","v":250762.49210814343},{"$f":"Amortizacion!AA8/$A$5","v":45193.419377698367},295955.91148584179]
[8,{"$f":"-Amortizacion!Y9/$A$5","v":0},{"$f":"-Amortizacion!H9/$A$5","v":0},{"$f":"(-Amortizacion!I9-Amortizacion!R9)/$A$5","v":-41706.700364151075},{"$f":"Amortizacion!O9/$A$5","v":0},{"$f":"(+Amortizacion!L9+Amortizacion!U9)/$A$5","v":254249.21112169072},{"$f":"Amortizacion!AA9/$A$5","v":41706.700364151075},295955.91148584179]
[9,{"$f":"-Amortizacion!Y10/$A$5","v":0},{"$f":"-Amortizacion!H10/$A$5","v":0},{"$f":"(-Amortizacion!I10-Amortizacion!R10)/$A$5","v":-38171.500378121702},{"$f":"Amortizacion!O10/$A$5","v":0},{"$f":"(+Amortizacion!L10+Amortizacion!U10)/$A$5","v":257784.41110772008},{"$f":"Amortizacion!AA10/$A$5","v":38171.500378121702},295955.91148584179]
[10,{"$f":"-Amortizacion!Y11/$A$5","v":0},{"$f":"-Amortizacion!H11/$A$5","v":0},{"$f":"(-Amortizacion!I11-Amortizacion!R11)/$A$5","v":-34587.145317486254},{"$f":"Amortizacion!O11/$A$5","v":0},{"$f":"(+Amortizacion!L11+Amortizacion!U11)/$A$5","v":261368.76616835553},{"$f":"Amortizacion!AA11/$A$5","v":34587.145317486254},295955.91148584179]
[11,{"$f":"-Amortizacion!Y12/$A$5","v":0},{"$f":"-Amortizacion!H12/$A$5","v":0},{"$f":"(-Amortizacion!I12-Amortizacion!R12)/$A$5","v":-30952.951707089418},{"$f":"Amortizacion!O12/$A$5","v":0},{"$f":"(+Amortizacion!L12+Amortizacion!U12)/$A$5","v":265002.95977875235},{"$f":"Amortizacion!AA12/$A$5","v":30952.951707089418},295955.91148584179]
[12,{"$f":"-Amortizacion!Y13/$A$5","v":0},{"$f":"-Amortizacion!H13/$A$5","v":0},{"$f":"(-Amortizacion!I13-Amortizacion!R13)/$A$5","v":-27268.22656841754},{"$f":"Amortizacion!O13/$A$5","v":0},{"$f":"(+Amortizacion!L13+Amortizacion!U13)/$A$5","v":268687.68491742422},{"$f":"Amortizacion!AA13/$A$5","v":27268.22656841754},295955.91148584179]
[13,{"$f":"-Amortizacion!Y14/$A$5","v":0},{"$f":"-Amortizacion!H14/$A$5","v":0},{"$f":"(-Amortizacion!I14-Amortizacion!R14)/$A$5","v":-23532.267287459494},{"$f":"Amortizacion!O14/$A$5","v":0},{"$f":"(+Amortizacion!L14+Amortizacion!U14)/$A$5","v":272423.64419838233},{"$f":"Amortizacion!AA14/$A$5","v":23532.267287459494},295955.91148584185]
[14,{"$f":"-Amortizacion!Y15/$A$5","v":0},{"$f":"-Amortizacion!H15/$A$5","v":0},{"$f":"(-Amortizacion!I15-Amortizacion!R15)/$A$5","v":-19744.361480730211},{"$f":"Amortizacion!O15/$A$5","v":0},{"$f":"(+Amortizacion!L15+Amortizacion!U15)/$A$5","v":276211.55000511161},{"$f":"Amortizacion!AA15/$A$5","v":19744.361480730211},295955.91148584185]
[15,{"$f":"-Amortizacion!Y16/$A$5","v":0},{"$f":"-Amortizacion!H16/$A$5","v":0},{"$f":"(-Amortizacion!I16-Amortizacion!R16)/$A$5","v":-15903.78685943135},{"$f":"Amortizacion!O16/$A$5","v":0},{"$f":"(+Amortizacion!L16+Amortizacion!U16)/$A$5","v":280052.12462641054},{"$f":"Amortizacion!AA16/$A$5","v":15903.78685943135},295955.91148584191]
[16,{"$f":"-Amortizacion!Y17/$A$5","v":0},{"$f":"-Amortizacion!H17/$A$5","v":0},{"$f":"(-Amortizacion!I17-Amortizacion!R17)/$A$5","v":-12009.811091723177},{"$f":"Amortizacion!O17/$A$5","v":0},{"$f":"(+Amortizacion!L17+Amortizacion!U17)/$A$5","v":283946.10039411881},{"$f":"Amortizacion!AA17/$A$5","v":12009.811091723177},295955.91148584196]
[17,{"$f":"-Amortizacion!Y18/$A$5","v":0},{"$f":"-Amortizacion!H18/$A$5","v":0},{"$f":"(-Amortizacion!I18-Amortizacion!R18)/$A$5","v":-8061.6916630814339},{"$f":"Amortizacion!O18/$A$5","v":0},{"$f":"(+Amortizacion!L18+Amortizacion!U18)/$A$5","v":287894.21982276055},{"$f":"Amortizacion!AA18/$A$5","v":8061.6916630814339},295955.91148584196]
[18,{"$f":"-Amortizacion!Y19/$A$5","v":0},{"$f":"-Amortizacion!H19/$A$5","v":0},{"$f":"(-Amortizacion!I19-Amortizacion!R19)/$A$5","v":-4058.6757347125144},{"$f":"Amortizacion!O19/$A$5","v":0},{"$f":"(+Amortizacion!L19+Amortizacion!U19)/$A$5","v":291897.2357511294},{"$f":"Amortizacion!AA19/$A$5","v":4058.6757347125144},295955.91148584191]
[19,{"$f":"-Amortizacion!Y20/$A$5","v":0},{"$f":"-Amortizacion!H20/$A$5","v":0},{"$f":"(-Amortizacion!I20-Amortizacion!R20)/$A$5","v":0},{"$f":"Amortizacion!O20/$A$5","v":0},{"$f":"(+Amortizacion!L20+Amortizacion!U20)/$A$5","v":0},{"$f":"Amortizacion!AA20/$A$5","v":0},0]
[20,{"$f":"-Amortizacion!Y21/$A$5","v":0},{"$f":"-Amortizacion!H21/$A$5","v":0},{"$f":"(-Amortizacion!I21-Amortizacion!R21)/$A$5","v":0},{"$f":"Amortizacion!O21/$A$5","v":0},{"$f":"(+Amortizacion!L21+Amortizacion!U21)/$A$5","v":0},{"$f":"Amortizacion!AA21/$A$5","v":0},0]
[21,{"$f":"-Amortizacion!Y22/$A$5","v":0},{"$f":"-Amortizacion!H22/$A$5","v":0},{"$f":"(-Amortizacion!I22-Amortizacion!R22)/$A$5","v":0},{"$f":"Amortizacion!O22/$A$5","v":0},{"$f":"(+Amortizacion!L22+Amortizacion!U22)/$A$5","v":0},{"$f":"Amortizacion!AA22/$A$5","v":0},0]
[22,{"$f":"-Amortizacion!Y23/$A$5","v":0},{"$f":"-Amortizacion!H23/$A$5","v":0},{"$f":"(-Amortizacion!I23-Amortizacion!R23)/$A$5","v":0},{"$f":"Amortizacion!O23/$A$5","v":0},{"$f":"(+Amortizacion!L23+Amortizacion!U23)/$A$5","v":0},{"$f":"Amortizacion!AA23/$A$5","v":0},0]
[23,{"$f":"-Amortizacion!Y24/$A$5","v":0},{"$f":"-Amortizacion!H24/$A$5","v":0},{"$f":"(-Amortizacion!I24-Amortizacion!R24)/$A$5","v":0},{"$f":"Amortizacion!O24/$A$5","v":0},{"$f":"(+Amortizacion!L24+Amortizacion!U24)/$A$5","v":0},{"$f":"Amortizacion!AA24/$A$5","v":0},0]
[24,{"$f":"-Amortizacion!Y25/$A$5","v":0},{"$f":"-Amortizacion!H25/$A$5","v":0},{"$f":"(-Amortizacion!I25-Amortizacion!R25)/$A$5","v":0},{"$f":"Amortizacion!O25/$A$5","v":0},{"$f":"(+Amortizacion!L25+Amortizacion!U25)/$A$5","v":0},{"$f":"Amortizacion!AA25/$A$5","v":0},0]
[25,{"$f":"-Amortizacion!Y26/$A$5","v":0},{"$f":"-Amortizacion!H26/$A$5","v":0},{"$f":"(-Amortizacion!I26-Amortizacion!R26)/$A$5","v":0},{"$f":"Amortizacion!O26/$A$5","v":0},{"$f":"(+Amortizacion!L26+Amortizacion!U26)/$A$5","v":0},{"$f":"Amortizacion!AA26/$A$5","v":0},0]
[26,{"$f":"-Amortizacion!Y27/$A$5","v":0},{"$f":"-Amortizacion!H27/$A$5","v":0},{"$f":"(-Amortizacion!I27-Amortizacion!R27)/$A$5","v":0},{"$f":"Amortizacion!O27/$A$5","v":0},{"$f":"(+Amortizacion!L27+Amortizacion!U27)/$A$5","v":0},{"$f":"Amortizacion!AA27/$A$5","v":0},0]
[27,{"$f":"-Amortizacion!Y28/$A$5","v":0},{"$f":"-Amortizacion!H28/$A$5","v":0},{"$f":"(-Amortizacion!I28-Amortizacion!R28)/$A$5","v":0},{"$f":"Amortizacion!O28/$A$5","v":0},{"$f":"(+Amortizacion!L28+Amortizacion!U28)/$A$5","v":0},{"$f":"Amortizacion!AA28/$A$5","v":0},0]
[28,{"$f":"-Amortizacion!Y29/$A$5","v":0},{"$f":"-Amortizacion!H29/$A$5","v":0},{"$f":"(-Amortizacion!I29-Amortizacion!R29)/$A$5","v":0},{"$f":"Amortizacion!O29/$A$5","v":0},{"$f":"(+Amortizacion!L29+Amortizacion!U29)/$A$5","v":0},{"$f":"Amortizacion!AA29/$A$5","v":0},0]
[29,{"$f":"-Amortizacion!Y30/$A$5","v":0},{"$f":"-Amortizacion!H30/$A$5","v":0},{"$f":"(-Amortizacion!I30-Amortizacion!R30)/$A$5","v":0},{"$f":"Amortizacion!O30/$A$5","v":0},{"$f":"(+Amortizacion!L30+Amortizacion!U30)/$A$5","v":0},{"$f":"Amortizacion!AA30/$A$5","v":0},0]
[30,{"$f":"-Amortizacion!Y31/$A$5","v":0},{"$f":"-Amortizacion!H31/$A$5","v":0},{"$f":"(-Amortizacion!I31-Amortizacion!R31)/$A$5","v":0},{"$f":"Amortizacion!O31/$A$5","v":0},{"$f":"(+Amortizacion!L31+Amortizacion!U31)/$A$5","v":0},{"$f":"Amortizacion!AA31/$A$5","v":0},0]
[31,{"$f":"-Amortizacion!Y32/$A$5","v":0},{"$f":"-Amortizacion!H32/$A$5","v":0},{"$f":"(-Amortizacion!I32-Amortizacion!R32)/$A$5","v":0},{"$f":"Amortizacion!O32/$A$5","v":0},{"$f":"(+Amortizacion!L32+Amortizacion!U32)/$A$5","v":0},{"$f":"Amortizacion!AA32/$A$5","v":0},0]
[32,{"$f":"-Amortizacion!Y33/$A$5","v":0},{"$f":"-Amortizacion!H33/$A$5","v":0},{"$f":"(-Amortizacion!I33-Amortizacion!R33)/$A$5","v":0},{"$f":"Amortizacion!O33/$A$5","v":0},{"$f":"(+Amortizacion!L33+Amortizacion!U33)/$A$5","v":0},{"$f":"Amortizacion!AA33/$A$5","v":0},0]
[33,{"$f":"-Amortizacion!Y34/$A$5","v":0},{"$f":"-Amortizacion!H34/$A$5","v":0},{"$f":"(-Amortizacion!I34-Amortizacion!R34)/$A$5","v":0},{"$f":"Amortizacion!O34/$A$5","v":0},{"$f":"(+Amortizacion!L34+Amortizacion!U34)/$A$5","v":0},{"$f":"Amortizacion!AA34/$A$5","v":0},0]
[34,{"$f":"-Amortizacion!Y35/$A$5","v":0},{"$f":"-Amortizacion!H35/$A$5","v":0},{"$f":"(-Amortizacion!I35-Amortizacion!R35)/$A$5","v":0},{"$f":"Amortizacion!O35/$A$5","v":0},{"$f":"(+Amortizacion!L35+Amortizacion!U35)/$A$5","v":0},{"$f":"Amortizacion!AA35/$A$5","v":0},0]
[35,{"$f":"-Amortizacion!Y36/$A$5","v":0},{"$f":"-Amortizacion!H36/$A$5","v":0},{"$f":"(-Amortizacion!I36-Amortizacion!R36)/$A$5","v":0},{"$f":"Amortizacion!O36/$A$5","v":0},{"$f":"(+Amortizacion!L36+Amortizacion!U36)/$A$5","v":0},{"$f":"Amortizacion!AA36/$A$5","v":0},0]
[36,{"$f":"-Amortizacion!Y37/$A$5","v":0},{"$f":"-Amortizacion!H37/$A$5","v":0},{"$f":"(-Amortizacion!I37-Amortizacion!R37)/$A$5","v":0},{"$f":"Amortizacion!O37/$A$5","v":0},{"$f":"(+Amortizacion!L37+Amortizacion!U37)/$A$5","v":0},{"$f":"Amortizacion!AA37/$A$5","v":0},0]
[37,{"$f":"-Amortizacion!Y38/$A$5","v":0},{"$f":"-Amortizacion!H38/$A$5","v":0},{"$f":"(-Amortizacion!I38-Amortizacion!R38)/$A$5","v":0},{"$f":"Amortizacion!O38/$A$5","v":0},{"$f":"(+Amortizacion!L38+Amortizacion!U38)/$A$5","v":0},{"$f":"Amortizacion!AA38/$A$5","v":0},0]
[38,{"$f":"-Amortizacion!Y39/$A$5","v":0},{"$f":"-Amortizacion!H39/$A$5","v":0},{"$f":"(-Amortizacion!I39-Amortizacion!R39)/$A$5","v":0},{"$f":"Amortizacion!O39/$A$5","v":0},{"$f":"(+Amortizacion!L39+Amortizacion!U39)/$A$5","v":0},{"$f":"Amortizacion!AA39/$A$5","v":0},0]
[39,{"$f":"-Amortizacion!Y40/$A$5","v":0},{"$f":"-Amortizacion!H40/$A$5","v":0},{"$f":"(-Amortizacion!I40-Amortizacion!R40)/$A$5","v":0},{"$f":"Amortizacion!O40/$A$5","v":0},{"$f":"(+Amortizacion!L40+Amortizacion!U40)/$A$5","v":0},{"$f":"Amortizacion!AA40/$A$5","v":0},0]
[40,{"$f":"-Amortizacion!Y41/$A$5","v":0},{"$f":"-Amortizacion!H41/$A$5","v":0},{"$f":"(-Amortizacion!I41-Amortizacion!R41)/$A$5","v":0},{"$f":"Amortizacion!O41/$A$5","v":0},{"$f":"(+Amortizacion!L41+Amortizacion!U41)/$A$5","v":0},{"$f":"Amortizacion!AA41/$A$5","v":0},0]
[41,{"$f":"-Amortizacion!Y42/$A$5","v":0},{"$f":"-Amortizacion!H42/$A$5","v":0},{"$f":"(-Amortizacion!I42-Amortizacion!R42)/$A$5","v":0},{"$f":"Amortizacion!O42/$A$5","v":0},{"$f":"(+Amortizacion!L42+Amortizacion!U42)/$A$5","v":0},{"$f":"Amortizacion!AA42/$A$5","v":0},0]
[42,{"$f":"-Amortizacion!Y43/$A$5","v":0},{"$f":"-Amortizacion!H43/$A$5","v":0},{"$f":"(-Amortizacion!I43-Amortizacion!R43)/$A$5","v":0},{"$f":"Amortizacion!O43/$A$5","v":0},{"$f":"(+Amortizacion!L43+Amortizacion!U43)/$A$5","v":0},{"$f":"Amortizacion!AA43/$A$5","v":0},0]
[43,{"$f":"-Amortizacion!Y44/$A$5","v":0},{"$f":"-Amortizacion!H44/$A$5","v":0},{"$f":"(-Amortizacion!I44-Amortizacion!R44)/$A$5","v":0},{"$f":"Amortizacion!O44/$A$5","v":0},{"$f":"(+Amortizacion!L44+Amortizacion!U44)/$A$5","v":0},{"$f":"Amortizacion!AA44/$A$5","v":0},0]
[44,{"$f":"-Amortizacion!Y45/$A$5","v":0},{"$f":"-Amortizacion!H45/$A$5","v":0},{"$f":"(-Amortizacion!I45-Amortizacion!R45)/$A$5","v":0},{"$f":"Amortizacion!O45/$A$5","v":0},{"$f":"(+Amortizacion!L45+Amortizacion!U45)/$A$5","v":0},{"$f":"Amortizacion!AA45/$A$5","v":0},0]
[45,{"$f":"-Amortizacion!Y46/$A$5","v":0},{"$f":"-Amortizacion!H46/$A$5","v":0},{"$f":"(-Amortizacion!I46-Amortizacion!R46)/$A$5","v":0},{"$f":"Amortizacion!O46/$A$5","v":0},{"$f":"(+Amortizacion!L46+Amortizacion!U46)/$A$5","v":0},{"$f":"Amortizacion!AA46/$A$5","v":0},0]
[46,{"$f":"-Amortizacion!Y47/$A$5","v":0},{"$f":"-Amortizacion!H47/$A$5","v":0},{"$f":"(-Amortizacion!I47-Amortizacion!R47)/$A$5","v":0},{"$f":"Amortizacion!O47/$A$5","v":0},{"$f":"(+Amortizacion!L47+Amortizacion!U47)/$A$5","v":0},{"$f":"Amortizacion!AA47/$A$5","v":0},0]
[47,{"$f":"-Amortizacion!Y48/$A$5","v":0},{"$f":"-Amortizacion!H48/$A$5","v":0},{"$f":"(-Amortizacion!I48-Amortizacion!R48)/$A$5","v":0},{"$f":"Amortizacion!O48/$A$5","v":0},{"$f":"(+Amortizacion!L48+Amortizacion!U48)/$A$5","v":0},{"$f":"Amortizacion!AA48/$A$5","v":0},0]
[48,{"$f":"-Amortizacion!Y49/$A$5","v":0},{"$f":"-Amortizacion!H49/$A$5","v":0},{"$f":"(-Amortizacion!I49-Amortizacion!R49)/$A$5","v":0},{"$f":"Amortizacion!O49/$A$5","v":0},{"$f":"(+Amortizacion!L49+Amortizacion!U49)/$A$5","v":0},{"$f":"Amortizacion!AA49/$A$5","v":0},0]
[49,{"$f":"-Amortizacion!Y50/$A$5","v":0},{"$f":"-Amortizacion!H50/$A$5","v":0},{"$f":"(-Amortizacion!I50-Amortizacion!R50)/$A$5","v":0},{"$f":"Amortizacion!O50/$A$5","v":0},{"$f":"(+Amortizacion!L50+Amortizacion!U50)/$A$5","v":0},{"$f":"Amortizacion!AA50/$A$5","v":0},0]
[50,{"$f":"-Amortizacion!Y51/$A$5","v":0},{"$f":"-Amortizacion!H51/$A$5","v":0},{"$f":"(-Amortizacion!I51-Amortizacion!R51)/$A$5","v":0},{"$f":"Amortizacion!O51/$A$5","v":0},{"$f":"(+Amortizacion!L51+Amortizacion!U51)/$A$5","v":0},{"$f":"Amortizacion!AA51/$A$5","v":0},0]
[51,{"$f":"-Amortizacion!Y52/$A$5","v":0},{"$f":"-Amortizacion!H52/$A$5","v":0},{"$f":"(-Amortizacion!I52-Amortizacion!R52)/$A$5","v":0},{"$f":"Amortizacion!O52/$A$5","v":0},{"$f":"(+Amortizacion!L52+Amortizacion!U52)/$A$5","v":0},{"$f":"Amortizacion!AA52/$A$5","v":0},0]
[52,{"$f":"-Amortizacion!Y53/$A$5","v":0},{"$f":"-Amortizacion!H53/$A$5","v":0},{"$f":"(-Amortizacion!I53-Amortizacion!R53)/$A$5","v":0},{"$f":"Amortizacion!O53/$A$5","v":0},{"$f":"(+Amortizacion!L53+Amortizacion!U53)/$A$5","v":0},{"$f":"Amortizacion!AA53/$A$5","v":0},0]
[53,{"$f":"-Amortizacion!Y54/$A$5","v":0},{"$f":"-Amortizacion!H54/$A$5","v":0},{"$f":"(-Amortizacion!I54-Amortizacion!R54)/$A$5","v":0},{"$f":"Amortizacion!O54/$A$5","v":0},{"$f":"(+Amortizacion!L54+Amortizacion!U54)/$A$5","v":0},{"$f":"Amortizacion!AA54/$A$5","v":0},0]
[54,{"$f":"-Amortizacion!Y55/$A$5","v":0},{"$f":"-Amortizacion!H55/$A$5","v":0},{"$f":"(-Amortizacion!I55-Amortizacion!R55)/$A$5","v":0},{"$f":"Amortizacion!O55/$A$5","v":0},{"$f":"(+Amortizacion!L55+Amortizacion!U55)/$A$5","v":0},{"$f":"Amortizacion!AA55/$A$5","v":0},0]
[55,{"$f":"-Amortizacion!Y56/$A$5","v":0},{"$f":"-Amortizacion!H56/$A$5","v":0},{"$f":"(-Amortizacion!I56-Amortizacion!R56)/$A$5","v":0},{"$f":"Amortizacion!O56/$A$5","v":0},{"$f":"(+Amortizacion!L56+Amortizacion!U56)/$A$5","v":0},{"$f":"Amortizacion!AA56/$A$5","v":0},0]
[56,{"$f":"-Amortizacion!Y57/$A$5","v":0},{"$f":"-Amortizacion!H57/$A$5","v":0},{"$f":"(-Amortizacion!I57-Amortizacion!R57)/$A$5","v":0},{"$f":"Amortizacion!O57/$A$5","v":0},{"$f":"(+Amortizacion!L57+Amortizacion!U57)/$A$5","v":0},{"$f":"Amortizacion!AA57/$A$5","v":0},0]
[57,{"$f":"-Amortizacion!Y58/$A$5","v":0},{"$f":"-Amortizacion!H58/$A$5","v":0},{"$f":"(-Amortizacion!I58-Amortizacion!R58)/$A$5","v":0},{"$f":"Amortizacion!O58/$A$5","v":0},{"$f":"(+Amortizacion!L58+Amortizacion!U58)/$A$5","v":0},{"$f":"Amortizacion!AA58/$A$5","v":0},0]
[58,{"$f":"-Amortizacion!Y59/$A$5","v":0},{"$f":"-Amortizacion!H59/$A$5","v":0},{"$f":"(-Amortizacion!I59-Amortizacion!R59)/$A$5","v":0},{"$f":"Amortizacion!O59/$A$5","v":0},{"$f":"(+Amortizacion!L59+Amortizacion!U59)/$A$5","v":0},{"$f":"Amortizacion!AA59/$A$5","v":0},0]
[59,{"$f":"-Amortizacion!Y60/$A$5","v":0},{"$f":"-Amortizacion!H60/$A$5","v":0},{"$f":"(-Amortizacion!I60-Amortizacion!R60)/$A$5","v":0},{"$f":"Amortizacion!O60/$A$5","v":0},{"$f":"(+Amortizacion!L60+Amortizacion!U60)/$A$5","v":0},{"$f":"Amortizacion!AA60/$A$5","v":0},0]
[60,{"$f":"-Amortizacion!Y61/$A$5","v":0},{"$f":"-Amortizacion!H61/$A$5","v":0},{"$f":"(-Amortizacion!I61-Amortizacion!R61)/$A$5","v":0},{"$f":"Amortizacion!O61/$A$5","v":0},{"$f":"(+Amortizacion!L61+Amortizacion!U61)/$A$5","v":0},{"$f":"Amortizacion!AA61/$A$5","v":0},0]
[61,{"$f":"-Amortizacion!Y62/$A$5","v":0},{"$f":"-Amortizacion!H62/$A$5","v":0},{"$f":"(-Amortizacion!I62-Amortizacion!R62)/$A$5","v":0},{"$f":"Amortizacion!O62/$A$5","v":0},{"$f":"(+Amortizacion!L62+Amortizacion!U62)/$A$5","v":0},{"$f":"Amortizacion!AA62/$A$5","v":0},{"$f":"+F67+G67","v":0}]
[62,{"$f":"-Amortizacion!Y63/$A$5","v":0},{"$f":"-Amortizacion!H63/$A$5","v":0},{"$f":"(-Amortizacion!I63-Amortizacion!R63)/$A$5","v":0},{"$f":"Amortizacion!O63/$A$5","v":0},{"$f":"(+Amortizacion!L63+Amortizacion!U63)/$A$5","v":0},{"$f":"Amortizacion!AA63/$A$5","v":0},0]
[63,{"$f":"-Amortizacion!Y64/$A$5","v":0},{"$f":"-Amortizacion!H64/$A$5","v":0},{"$f":"(-Amortizacion!I64-Amortizacion!R64)/$A$5","v":0},{"$f":"Amortizacion!O64/$A$5","v":0},{"$f":"(+Amortizacion!L64+Amortizacion!U64)/$A$5","v":0},{"$f":"Amortizacion!AA64/$A$5","v":0},0]
[64,{"$f":"-Amortizacion!Y65/$A$5","v":0},{"$f":"-Amortizacion!H65/$A$5","v":0},{"$f":"(-Amortizacion!I65-Amortizacion!R65)/$A$5","v":0},{"$f":"Amortizacion!O65/$A$5","v":0},{"$f":"(+Amortizacion!L65+Amortizacion!U65)/$A$5","v":0},{"$f":"Amortizacion!AA65/$A$5","v":0},0]
[65,{"$f":"-Amortizacion!Y66/$A$5","v":0},{"$f":"-Amortizacion!H66/$A$5","v":0},{"$f":"(-Amortizacion!I66-Amortizacion!R66)/$A$5","v":0},{"$f":"Amortizacion!O66/$A$5","v":0},{"$f":"(+Amortizacion!L66+Amortizacion!U66)/$A$5","v":0},{"$f":"Amortizacion!AA66/$A$5","v":0},0]
[66,{"$f":"-Amortizacion!Y67/$A$5","v":0},{"$f":"-Amortizacion!H67/$A$5","v":0},{"$f":"(-Amortizacion!I67-Amortizacion!R67)/$A$5","v":0},{"$f":"Amortizacion!O67/$A$5","v":0},{"$f":"(+Amortizacion!L67+Amortizacion!U67)/$A$5","v":0},{"$f":"Amortizacion!AA67/$A$5","v":0},{"$f":"+F72+G72","v":0}]
[67,{"$f":"-Amortizacion!Y68/$A$5","v":0},{"$f":"-Amortizacion!H68/$A$5","v":0},{"$f":"(-Amortizacion!I68-Amortizacion!R68)/$A$5","v":0},{"$f":"Amortizacion!O68/$A$5","v":0},{"$f":"(+Amortizacion!L68+Amortizacion!U68)/$A$5","v":0},{"$f":"Amortizacion!AA68/$A$5","v":0},0]
[68,{"$f":"-Amortizacion!Y69/$A$5","v":0},{"$f":"-Amortizacion!H69/$A$5","v":0},{"$f":"(-Amortizacion!I69-Amortizacion!R69)/$A$5","v":0},{"$f":"Amortizacion!O69/$A$5","v":0},{"$f":"(+Amortizacion!L69+Amortizacion!U69)/$A$5","v":0},{"$f":"Amortizacion!AA69/$A$5","v":0},0]
[69,{"$f":"-Amortizacion!Y70/$A$5","v":0},{"$f":"-Amortizacion!H70/$A$5","v":0},{"$f":"(-Amortizacion!I70-Amortizacion!R70)/$A$5","v":0},{"$f":"Amortizacion!O70/$A$5","v":0},{"$f":"(+Amortizacion!L70+Amortizacion!U70)/$A$5","v":0},{"$f":"Amortizacion!AA70/$A$5","v":0},0]
[70,{"$f":"-Amortizacion!Y71/$A$5","v":0},{"$f":"-Amortizacion!H71/$A$5","v":0},{"$f":"(-Amortizacion!I71-Amortizacion!R71)/$A$5","v":0},{"$f":"Amortizacion!O71/$A$5","v":0},{"$f":"(+Amortizacion!L71+Amortizacion!U71)/$A$5","v":0},{"$f":"Amortizacion!AA71/$A$5","v":0},0]
[71,{"$f":"-Amortizacion!Y72/$A$5","v":0},{"$f":"-Amortizacion!H72/$A$5","v":0},{"$f":"(-Amortizacion!I72-Amortizacion!R72)/$A$5","v":0},{"$f":"Amortizacion!O72/$A$5","v":0},{"$f":"(+Amortizacion!L72+Amortizacion!U72)/$A$5","v":0},{"$f":"Amortizacion!AA72/$A$5","v":0},0]
[72,{"$f":"-Amortizacion!Y73/$A$5","v":0},{"$f":"-Amortizacion!H73/$A$5","v":0},{"$f":"(-Amortizacion!I73-Amortizacion!R73)/$A$5","v":0},{"$f":"Amortizacion!O73/$A$5","v":0},{"$f":"(+Amortizacion!L73+Amortizacion!U73)/$A$5","v":0},{"$f":"Amortizacion!AA73/$A$5","v":0},0]
[73,{"$f":"-Amortizacion!Y74/$A$5","v":0},{"$f":"-Amortizacion!H74/$A$5","v":0},{"$f":"(-Amortizacion!I74-Amortizacion!R74)/$A$5","v":0},{"$f":"Amortizacion!O74/$A$5","v":0},{"$f":"(+Amortizacion!L74+Amortizacion!U74)/$A$5","v":0},{"$f":"Amortizacion!AA74/$A$5","v":0},0]
[74,{"$f":"-Amortizacion!Y75/$A$5","v":0},{"$f":"-Amortizacion!H75/$A$5","v":0},{"$f":"(-Amortizacion!I75-Amortizacion!R75)/$A$5","v":0},{"$f":"Amortizacion!O75/$A$5","v":0},{"$f":"(+Amortizacion!L75+Amortizacion!U75)/$A$5","v":0},{"$f":"Amortizacion!AA75/$A$5","v":0},0]
[75,{"$f":"-Amortizacion!Y76/$A$5","v":0},{"$f":"-Amortizacion!H76/$A$5","v":0},{"$f":"(-Amortizacion!I76-Amortizacion!R76)/$A$5","v":0},{"$f":"Amortizacion!O76/$A$5","v":0},{"$f":"(+Amortizacion!L76+Amortizacion!U76)/$A$5","v":0},{"$f":"Amortizacion!AA76/$A$5","v":0},0]
[76,{"$f":"-Amortizacion!Y77/$A$5","v":0},{"$f":"-Amortizacion!H77/$A$5","v":0},{"$f":"(-Amortizacion!I77-Amortizacion!R77)/$A$5","v":0},{"$f":"Amortizacion!O77/$A$5","v":0},{"$f":"(+Amortizacion!L77+Amortizacion!U77)/$A$5","v":0},{"$f":"Amortizacion!AA77/$A$5","v":0},0]
[77,{"$f":"-Amortizacion!Y78/$A$5","v":0},{"$f":"-Amortizacion!H78/$A$5","v":0},{"$f":"(-Amortizacion!I78-Amortizacion!R78)/$A$5","v":0},{"$f":"Amortizacion!O78/$A$5","v":0},{"$f":"(+Amortizacion!L78+Amortizacion!U78)/$A$5","v":0},{"$f":"Amortizacion!AA78/$A$5","v":0},0]
[78,{"$f":"-Amortizacion!Y79/$A$5","v":0},{"$f":"-Amortizacion!H79/$A$5","v":0},{"$f":"(-Amortizacion!I79-Amortizacion!R79)/$A$5","v":0},{"$f":"Amortizacion!O79/$A$5","v":0},{"$f":"(+Amortizacion!L79+Amortizacion!U79)/$A$5","v":0},{"$f":"Amortizacion!AA79/$A$5","v":0},0]
[79,{"$f":"-Amortizacion!Y80/$A$5","v":0},{"$f":"-Amortizacion!H80/$A$5","v":0},{"$f":"(-Amortizacion!I80-Amortizacion!R80)/$A$5","v":0},{"$f":"Amortizacion!O80/$A$5","v":0},{"$f":"(+Amortizacion!L80+Amortizacion!U80)/$A$5","v":0},{"$f":"Amortizacion!AA80/$A$5","v":0},0]
[80,{"$f":"-Amortizacion!Y81/$A$5","v":0},{"$f":"-Amortizacion!H81/$A$5","v":0},{"$f":"(-Amortizacion!I81-Amortizacion!R81)/$A$5","v":0},{"$f":"Amortizacion!O81/$A$5","v":0},{"$f":"(+Amortizacion!L81+Amortizacion!U81)/$A$5","v":0},{"$f":"Amortizacion!AA81/$A$5","v":0},0]
[81,{"$f":"-Amortizacion!Y82/$A$5","v":0},{"$f":"-Amortizacion!H82/$A$5","v":0},{"$f":"(-Amortizacion!I82-Amortizacion!R82)/$A$5","v":0},{"$f":"Amortizacion!O82/$A$5","v":0},{"$f":"(+Amortizacion!L82+Amortizacion!U82)/$A$5","v":0},{"$f":"Amortizacion!AA82/$A$5","v":0},0]
[82,{"$f":"-Amortizacion!Y83/$A$5","v":0},{"$f":"-Amortizacion!H83/$A$5","v":0},{"$f":"(-Amortizacion!I83-Amortizacion!R83)/$A$5","v":0},{"$f":"Amortizacion!O83/$A$5","v":0},{"$f":"(+Amortizacion!L83+Amortizacion!U83)/$A$5","v":0},{"$f":"Amortizacion!AA83/$A$5","v":0},0]
[83,{"$f":"-Amortizacion!Y84/$A$5","v":0},{"$f":"-Amortizacion!H84/$A$5","v":0},{"$f":"(-Amortizacion!I84-Amortizacion!R84)/$A$5","v":0},{"$f":"Amortizacion!O84/$A$5","v":0},{"$f":"(+Amortizacion!L84+Amortizacion!U84)/$A$5","v":0},{"$f":"Amortizacion!AA84/$A$5","v":0},0]
[84,{"$f":"-Amortizacion!Y85/$A$5","v":0},{"$f":"-Amortizacion!H85/$A$5","v":0},{"$f":"(-Amortizacion!I85-Amortizacion!R85)/$A$5","v":0},{"$f":"Amortizacion!O85/$A$5","v":0},{"$f":"(+Amortizacion!L85+Amortizacion!U85)/$A$5","v":0},{"$f":"Amortizacion!AA85/$A$5","v":0},0]
[85,{"$f":"-Amortizacion!Y86/$A$5","v":0},{"$f":"-Amortizacion!H86/$A$5","v":0},{"$f":"(-Amortizacion!I86-Amortizacion!R86)/$A$5","v":0},{"$f":"Amortizacion!O86/$A$5","v":0},{"$f":"(+Amortizacion!L86+Amortizacion!U86)/$A$5","v":0},{"$f":"Amortizacion!AA86/$A$5","v":0},0]
[86,{"$f":"-Amortizacion!Y87/$A$5","v":0},{"$f":"-Amortizacion!H87/$A$5","v":0},{"$f":"(-Amortizacion!I87-Amortizacion!R87)/$A$5","v":0},{"$f":"Amortizacion!O87/$A$5","v":0},{"$f":"(+Amortizacion!L87+Amortizacion!U87)/$A$5","v":0},{"$f":"Amortizacion!AA87/$A$5","v":0},0]
[87,{"$f":"-Amortizacion!Y88/$A$5","v":0},{"$f":"-Amortizacion!H88/$A$5","v":0},{"$f":"(-Amortizacion!I88-Amortizacion!R88)/$A$5","v":0},{"$f":"Amortizacion!O88/$A$5","v":0},{"$f":"(+Amortizacion!L88+Amortizacion!U88)/$A$5","v":0},{"$f":"Amortizacion!AA88/$A$5","v":0},0]
[88,{"$f":"-Amortizacion!Y89/$A$5","v":0},{"$f":"-Amortizacion!H89/$A$5","v":0},{"$f":"(-Amortizacion!I89-Amortizacion!R89)/$A$5","v":0},{"$f":"Amortizacion!O89/$A$5","v":0},{"$f":"(+Amortizacion!L89+Amortizacion!U89)/$A$5","v":0},{"$f":"Amortizacion!AA89/$A$5","v":0},0]
[89,{"$f":"-Amortizacion!Y90/$A$5","v":0},{"$f":"-Amortizacion!H90/$A$5","v":0},{"$f":"(-Amortizacion!I90-Amortizacion!R90)/$A$5","v":0},{"$f":"Amortizacion!O90/$A$5","v":0},{"$f":"(+Amortizacion!L90+Amortizacion!U90)/$A$5","v":0},{"$f":"Amortizacion!AA90/$A$5","v":0},0]
[90,{"$f":"-Amortizacion!Y91/$A$5","v":0},{"$f":"-Amortizacion!H91/$A$5","v":0},{"$f":"(-Amortizacion!I91-Amortizacion!R91)/$A$5","v":0},{"$f":"Amortizacion!O91/$A$5","v":0},{"$f":"(+Amortizacion!L91+Amortizacion!U91)/$A$5","v":0},{"$f":"Amortizacion!AA91/$A$5","v":0},0]
[91,{"$f":"-Amortizacion!Y92/$A$5","v":0},{"$f":"-Amortizacion!H92/$A$5","v":0},{"$f":"(-Amortizacion!I92-Amortizacion!R92)/$A$5","v":0},{"$f":"Amortizacion!O92/$A$5","v":0},{"$f":"(+Amortizacion!L92+Amortizacion!U92)/$A$5","v":0},{"$f":"Amortizacion!AA92/$A$5","v":0},0]
[92,{"$f":"-Amortizacion!Y93/$A$5","v":0},{"$f":"-Amortizacion!H93/$A$5","v":0},{"$f":"(-Amortizacion!I93-Amortizacion!R93)/$A$5","v":0},{"$f":"Amortizacion!O93/$A$5","v":0},{"$f":"(+Amortizacion!L93+Amortizacion!U93)/$A$5","v":0},{"$f":"Amortizacion!AA93/$A$5","v":0},0]
[93,{"$f":"-Amortizacion!Y94/$A$5","v":0},{"$f":"-Amortizacion!H94/$A$5","v":0},{"$f":"(-Amortizacion!I94-Amortizacion!R94)/$A$5","v":0},{"$f":"Amortizacion!O94/$A$5","v":0},{"$f":"(+Amortizacion!L94+Amortizacion!U94)/$A$5","v":0},{"$f":"Amortizacion!AA94/$A$5","v":0},0]
[94,{"$f":"-Amortizacion!Y95/$A$5","v":0},{"$f":"-Amortizacion!H95/$A$5","v":0},{"$f":"(-Amortizacion!I95-Amortizacion!R95)/$A$5","v":0},{"$f":"Amortizacion!O95/$A$5","v":0},{"$f":"(+Amortizacion!L95+Amortizacion!U95)/$A$5","v":0},{"$f":"Amortizacion!AA95/$A$5","v":0},0]
[95,{"$f":"-Amortizacion!Y96/$A$5","v":0},{"$f":"-Amortizacion!H96/$A$5","v":0},{"$f":"(-Amortizacion!I96-Amortizacion!R96)/$A$5","v":0},{"$f":"Amortizacion!O96/$A$5","v":0},{"$f":"(+Amortizacion!L96+Amortizacion!U96)/$A$5","v":0},{"$f":"Amortizacion!AA96/$A$5","v":0},0]
[96,{"$f":"-Amortizacion!Y97/$A$5","v":0},{"$f":"-Amortizacion!H97/$A$5","v":0},{"$f":"(-Amortizacion!I97-Amortizacion!R97)/$A$5","v":0},{"$f":"Amortizacion!O97/$A$5","v":0},{"$f":"(+Amortizacion!L97+Amortizacion!U97)/$A$5","v":0},{"$f":"Amortizacion!AA97/$A$5","v":0},0]
[97,{"$f":"-Amortizacion!Y98/$A$5","v":0},{"$f":"-Amortizacion!H98/$A$5","v":0},{"$f":"(-Amortizacion!I98-Amortizacion!R98)/$A$5","v":0},{"$f":"Amortizacion!O98/$A$5","v":0},{"$f":"(+Amortizacion!L98+Amortizacion!U98)/$A$5","v":0},{"$f":"Amortizacion!AA98/$A$5","v":0},0]
[98,{"$f":"-Amortizacion!Y99/$A$5","v":0},{"$f":"-Amortizacion!H99/$A$5","v":0},{"$f":"(-Amortizacion!I99-Amortizacion!R99)/$A$5","v":0},{"$f":"Amortizacion!O99/$A$5","v":0},{"$f":"(+Amortizacion!L99+Amortizacion!U99)/$A$5","v":0},{"$f":"Amortizacion!AA99/$A$5","v":0},0]
[99,{"$f":"-Amortizacion!Y100/$A$5","v":0},{"$f":"-Amortizacion!H100/$A$5","v":0},{"$f":"(-Amortizacion!I100-Amortizacion!R100)/$A$5","v":0},{"$f":"Amortizacion!O100/$A$5","v":0},{"$f":"(+Amortizacion!L100+Amortizacion!U100)/$A$5","v":0},{"$f":"Amortizacion!AA100/$A$5","v":0},0]
[100,{"$f":"-Amortizacion!Y101/$A$5","v":0},{"$f":"-Amortizacion!H101/$A$5","v":0},{"$f":"(-Amortizacion!I101-Amortizacion!R101)/$A$5","v":0},{"$f":"Amortizacion!O101/$A$5","v":0},{"$f":"(+Amortizacion!L101+Amortizacion!U101)/$A$5","v":0},{"$f":"Amortizacion!AA101/$A$5","v":0},0]
[101,{"$f":"-Amortizacion!Y102/$A$5","v":0},{"$f":"-Amortizacion!H102/$A$5","v":0},{"$f":"(-Amortizacion!I102-Amortizacion!R102)/$A$5","v":0},{"$f":"Amortizacion!O102/$A$5","v":0},{"$f":"(+Amortizacion!L102+Amortizacion!U102)/$A$5","v":0},{"$f":"Amortizacion!AA102/$A$5","v":0},0]
[102,{"$f":"-Amortizacion!Y103/$A$5","v":0},{"$f":"-Amortizacion!H103/$A$5","v":0},{"$f":"(-Amortizacion!I103-Amortizacion!R103)/$A$5","v":0},{"$f":"Amortizacion!O103/$A$5","v":0},{"$f":"(+Amortizacion!L103+Amortizacion!U103)/$A$5","v":0},{"$f":"Amortizacion!AA103/$A$5","v":0},0]
[103,{"$f":"-Amortizacion!Y104/$A$5","v":0},{"$f":"-Amortizacion!H104/$A$5","v":0},{"$f":"(-Amortizacion!I104-Amortizacion!R104)/$A$5","v":0},{"$f":"Amortizacion!O104/$A$5","v":0},{"$f":"(+Amortizacion!L104+Amortizacion!U104)/$A$5","v":0},{"$f":"Amortizacion!AA104/$A$5","v":0},0]
[104,{"$f":"-Amortizacion!Y105/$A$5","v":0},{"$f":"-Amortizacion!H105/$A$5","v":0},{"$f":"(-Amortizacion!I105-Amortizacion!R105)/$A$5","v":0},{"$f":"Amortizacion!O105/$A$5","v":0},{"$f":"(+Amortizacion!L105+Amortizacion!U105)/$A$5","v":0},{"$f":"Amortizacion!AA105/$A$5","v":0},0]
[105,{"$f":"-Amortizacion!Y106/$A$5","v":0},{"$f":"-Amortizacion!H106/$A$5","v":0},{"$f":"(-Amortizacion!I106-Amortizacion!R106)/$A$5","v":0},{"$f":"Amortizacion!O106/$A$5","v":0},{"$f":"(+Amortizacion!L106+Amortizacion!U106)/$A$5","v":0},{"$f":"Amortizacion!AA106/$A$5","v":0},0]
[106,{"$f":"-Amortizacion!Y107/$A$5","v":0},{"$f":"-Amortizacion!H107/$A$5","v":0},{"$f":"(-Amortizacion!I107-Amortizacion!R107)/$A$5","v":0},{"$f":"Amortizacion!O107/$A$5","v":0},{"$f":"(+Amortizacion!L107+Amortizacion!U107)/$A$5","v":0},{"$f":"Amortizacion!AA107/$A$5","v":0},0]
[107,{"$f":"-Amortizacion!Y108/$A$5","v":0},{"$f":"-Amortizacion!H108/$A$5","v":0},{"$f":"(-Amortizacion!I108-Amortizacion!R108)/$A$5","v":0},{"$f":"Amortizacion!O108/$A$5","v":0},{"$f":"(+Amortizacion!L108+Amortizacion!U108)/$A$5","v":0},{"$f":"Amortizacion!AA108/$A$5","v":0},0]
[108,{"$f":"-Amortizacion!Y109/$A$5","v":0},{"$f":"-Amortizacion!H109/$A$5","v":0},{"$f":"(-Amortizacion!I109-Amortizacion!R109)/$A$5","v":0},{"$f":"Amortizacion!O109/$A$5","v":0},{"$f":"(+Amortizacion!L109+Amortizacion!U109)/$A$5","v":0},{"$f":"Amortizacion!AA109/$A$5","v":0},0]
[109,{"$f":"-Amortizacion!Y110/$A$5","v":0},{"$f":"-Amortizacion!H110/$A$5","v":0},{"$f":"(-Amortizacion!I110-Amortizacion!R110)/$A$5","v":0},{"$f":"Amortizacion!O110/$A$5","v":0},{"$f":"(+Amortizacion!L110+Amortizacion!U110)/$A$5","v":0},{"$f":"Amortizacion!AA110/$A$5","v":0},0]
[110,{"$f":"-Amortizacion!Y111/$A$5","v":0},{"$f":"-Amortizacion!H111/$A$5","v":0},{"$f":"(-Amortizacion!I111-Amortizacion!R111)/$A$5","v":0},{"$f":"Amortizacion!O111/$A$5","v":0},{"$f":"(+Amortizacion!L111+Amortizacion!U111)/$A$5","v":0},{"$f":"Amortizacion!AA111/$A$5","v":0},0]
[111,{"$f":"-Amortizacion!Y112/$A$5","v":0},{"$f":"-Amortizacion!H112/$A$5","v":0},{"$f":"(-Amortizacion!I112-Amortizacion!R112)/$A$5","v":0},{"$f":"Amortizacion!O112/$A$5","v":0},{"$f":"(+Amortizacion!L112+Amortizacion!U112)/$A$5","v":0},{"$f":"Amortizacion!AA112/$A$5","v":0},0]
[112,{"$f":"-Amortizacion!Y113/$A$5","v":0},{"$f":"-Amortizacion!H113/$A$5","v":0},{"$f":"(-Amortizacion!I113-Amortizacion!R113)/$A$5","v":0},{"$f":"Amortizacion!O113/$A$5","v":0},{"$f":"(+Amortizacion!L113+Amortizacion!U113)/$A$5","v":0},{"$f":"Amortizacion!AA113/$A$5","v":0},0]
[113,{"$f":"-Amortizacion!Y114/$A$5","v":0},{"$f":"-Amortizacion!H114/$A$5","v":0},{"$f":"(-Amortizacion!I114-Amortizacion!R114)/$A$5","v":0},{"$f":"Amortizacion!O114/$A$5","v":0},{"$f":"(+Amortizacion!L114+Amortizacion!U114)/$A$5","v":0},{"$f":"Amortizacion!AA114/$A$5","v":0},0]
[114,{"$f":"-Amortizacion!Y115/$A$5","v":0},{"$f":"-Amortizacion!H115/$A$5","v":0},{"$f":"(-Amortizacion!I115-Amortizacion!R115)/$A$5","v":0},{"$f":"Amortizacion!O115/$A$5","v":0},{"$f":"(+Amortizacion!L115+Amortizacion!U115)/$A$5","v":0},{"$f":"Amortizacion!AA115/$A$5","v":0},0]
[115,{"$f":"-Amortizacion!Y116/$A$5","v":0},{"$f":"-Amortizacion!H116/$A$5","v":0},{"$f":"(-Amortizacion!I116-Amortizacion!R116)/$A$5","v":0},{"$f":"Amortizacion!O116/$A$5","v":0},{"$f":"(+Amortizacion!L116+Amortizacion!U116)/$A$5","v":0},{"$f":"Amortizacion!AA116/$A$5","v":0},0]
[116,{"$f":"-Amortizacion!Y117/$A$5","v":0},{"$f":"-Amortizacion!H117/$A$5","v":0},{"$f":"(-Amortizacion!I117-Amortizacion!R117)/$A$5","v":0},{"$f":"Amortizacion!O117/$A$5","v":0},{"$f":"(+Amortizacion!L117+Amortizacion!U117)/$A$5","v":0},{"$f":"Amortizacion!AA117/$A$5","v":0},0]
[117,{"$f":"-Amortizacion!Y118/$A$5","v":0},{"$f":"-Amortizacion!H118/$A$5","v":0},{"$f":"(-Amortizacion!I118-Amortizacion!R118)/$A$5","v":0},{"$f":"Amortizacion!O118/$A$5","v":0},{"$f":"(+Amortizacion!L118+Amortizacion!U118)/$A$5","v":0},{"$f":"Amortizacion!AA118/$A$5","v":0},0]
[118,{"$f":"-Amortizacion!Y119/$A$5","v":0},{"$f":"-Amortizacion!H119/$A$5","v":0},{"$f":"(-Amortizacion!I119-Amortizacion!R119)/$A$5","v":0},{"$f":"Amortizacion!O119/$A$5","v":0},{"$f":"(+Amortizacion!L119+Amortizacion!U119)/$A$5","v":0},{"$f":"Amortizacion!AA119/$A$5","v":0},0]
[119,{"$f":"-Amortizacion!Y120/$A$5","v":0},{"$f":"-Amortizacion!H120/$A$5","v":0},{"$f":"(-Amortizacion!I120-Amortizacion!R120)/$A$5","v":0},{"$f":"Amortizacion!O120/$A$5","v":0},{"$f":"(+Amortizacion!L120+Amortizacion!U120)/$A$5","v":0},{"$f":"Amortizacion!AA120/$A$5","v":0},0]
[120,{"$f":"-Amortizacion!Y121/$A$5","v":0},{"$f":"-Amortizacion!H121/$A$5","v":0},{"$f":"(-Amortizacion!I121-Amortizacion!R121)/$A$5","v":0},{"$f":"Amortizacion!O121/$A$5","v":0},{"$f":"(+Amortizacion!L121+Amortizacion!U121)/$A$5","v":0},{"$f":"Amortizacion!AA121/$A$5","v":0},0]
[121,{"$f":"-Amortizacion!Y122/$A$5","v":0},{"$f":"-Amortizacion!H122/$A$5","v":0},{"$f":"(-Amortizacion!I122-Amortizacion!R122)/$A$5","v":0},{"$f":"Amortizacion!O122/$A$5","v":0},{"$f":"(+Amortizacion!L122+Amortizacion!U122)/$A$5","v":0},{"$f":"Amortizacion!AA122/$A$5","v":0},0]
[122,{"$f":"-Amortizacion!Y123/$A$5","v":0},{"$f":"-Amortizacion!H123/$A$5","v":0},{"$f":"(-Amortizacion!I123-Amortizacion!R123)/$A$5","v":0},{"$f":"Amortizacion!O123/$A$5","v":0},{"$f":"(+Amortizacion!L123+Amortizacion!U123)/$A$5","v":0},{"$f":"Amortizacion!AA123/$A$5","v":0},0]
[123,{"$f":"-Amortizacion!Y124/$A$5","v":0},{"$f":"-Amortizacion!H124/$A$5","v":0},{"$f":"(-Amortizacion!I124-Amortizacion!R124)/$A$5","v":0},{"$f":"Amortizacion!O124/$A$5","v":0},{"$f":"(+Amortizacion!L124+Amortizacion!U124)/$A$5","v":0},{"$f":"Amortizacion!AA124/$A$5","v":0},0]
[124,{"$f":"-Amortizacion!Y125/$A$5","v":0},{"$f":"-Amortizacion!H125/$A$5","v":0},{"$f":"(-Amortizacion!I125-Amortizacion!R125)/$A$5","v":0},{"$f":"Amortizacion!O125/$A$5","v":0},{"$f":"(+Amortizacion!L125+Amortizacion!U125)/$A$5","v":0},{"$f":"Amortizacion!AA125/$A$5","v":0},0]
[125,{"$f":"-Amortizacion!Y126/$A$5","v":0},{"$f":"-Amortizacion!H126/$A$5","v":0},{"$f":"(-Amortizacion!I126-Amortizacion!R126)/$A$5","v":0},{"$f":"Amortizacion!O126/$A$5","v":0},{"$f":"(+Amortizacion!L126+Amortizacion!U126)/$A$5","v":0},{"$f":"Amortizacion!AA126/$A$5","v":0},0]
[126,{"$f":"-Amortizacion!Y127/$A$5","v":0},{"$f":"-Amortizacion!H127/$A$5","v":0},{"$f":"(-Amortizacion!I127-Amortizacion!R127)/$A$5","v":0},{"$f":"Amortizacion!O127/$A$5","v":0},{"$f":"(+Amortizacion!L127+Amortizacion!U127)/$A$5","v":0},{"$f":"Amortizacion!AA127/$A$5","v":0},0]
[127,{"$f":"-Amortizacion!Y128/$A$5","v":0},{"$f":"-Amortizacion!H128/$A$5","v":0},{"$f":"(-Amortizacion!I128-Amortizacion!R128)/$A$5","v":0},{"$f":"Amortizacion!O128/$A$5","v":0},{"$f":"(+Amortizacion!L128+Amortizacion!U128)/$A$5","v":0},{"$f":"Amortizacion!AA128/$A$5","v":0},0]
[128,{"$f":"-Amortizacion!Y129/$A$5","v":0},{"$f":"-Amortizacion!H129/$A$5","v":0},{"$f":"(-Amortizacion!I129-Amortizacion!R129)/$A$5","v":0},{"$f":"Amortizacion!O129/$A$5","v":0},{"$f":"(+Amortizacion!L129+Amortizacion!U129)/$A$5","v":0},{"$f":"Amortizacion!AA129/$A$5","v":0},0]
[129,{"$f":"-Amortizacion!Y130/$A$5","v":0},{"$f":"-Amortizacion!H130/$A$5","v":0},{"$f":"(-Amortizacion!I130-Amortizacion!R130)/$A$5","v":0},{"$f":"Amortizacion!O130/$A$5","v":0},{"$f":"(+Amortizacion!L130+Amortizacion!U130)/$A$5","v":0},{"$f":"Amortizacion!AA130/$A$5","v":0},0]
[130,{"$f":"-Amortizacion!Y131/$A$5","v":0},{"$f":"-Amortizacion!H131/$A$5","v":0},{"$f":"(-Amortizacion!I131-Amortizacion!R131)/$A$5","v":0},{"$f":"Amortizacion!O131/$A$5","v":0},{"$f":"(+Amortizacion!L131+Amortizacion!U131)/$A$5","v":0},{"$f":"Amortizacion!AA131/$A$5","v":0},{"$f":"+F136+G136","v":0}]
[131,{"$f":"-Amortizacion!Y132/$A$5","v":0},{"$f":"-Amortizacion!H132/$A$5","v":0},{"$f":"(-Amortizacion!I132-Amortizacion!R132)/$A$5","v":0},{"$f":"Amortizacion!O132/$A$5","v":0},{"$f":"(+Amortizacion!L132+Amortizacion!U132)/$A$5","v":0},{"$f":"Amortizacion!AA132/$A$5","v":0},0]
[132,{"$f":"-Amortizacion!Y133/$A$5","v":0},{"$f":"-Amortizacion!H133/$A$5","v":0},{"$f":"(-Amortizacion!I133-Amortizacion!R133)/$A$5","v":0},{"$f":"Amortizacion!O133/$A$5","v":0},{"$f":"(+Amortizacion!L133+Amortizacion!U133)/$A$5","v":0},{"$f":"Amortizacion!AA133/$A$5","v":0},0]
[133,{"$f":"-Amortizacion!Y134/$A$5","v":0},{"$f":"-Amortizacion!H134/$A$5","v":0},{"$f":"(-Amortizacion!I134-Amortizacion!R134)/$A$5","v":0},{"$f":"Amortizacion!O134/$A$5","v":0},{"$f":"(+Amortizacion!L134+Amortizacion!U134)/$A$5","v":0},{"$f":"Amortizacion!AA134/$A$5","v":0},0]
[134,{"$f":"-Amortizacion!Y135/$A$5","v":0},{"$f":"-Amortizacion!H135/$A$5","v":0},{"$f":"(-Amortizacion!I135-Amortizacion!R135)/$A$5","v":0},{"$f":"Amortizacion!O135/$A$5","v":0},{"$f":"(+Amortizacion!L135+Amortizacion!U135)/$A$5","v":0},{"$f":"Amortizacion!AA135/$A$5","v":0},0]
[135,{"$f":"-Amortizacion!Y136/$A$5","v":0},{"$f":"-Amortizacion!H136/$A$5","v":0},{"$f":"(-Amortizacion!I136-Amortizacion!R136)/$A$5","v":0},{"$f":"Amortizacion!O136/$A$5","v":0},{"$f":"(+Amortizacion!L136+Amortizacion!U136)/$A$5","v":0},{"$f":"Amortizacion!AA136/$A$5","v":0},0]
[136,{"$f":"-Amortizacion!Y137/$A$5","v":0},{"$f":"-Amortizacion!H137/$A$5","v":0},{"$f":"(-Amortizacion!I137-Amortizacion!R137)/$A$5","v":0},{"$f":"Amortizacion!O137/$A$5","v":0},{"$f":"(+Amortizacion!L137+Amortizacion!U137)/$A$5","v":0},{"$f":"Amortizacion!AA137/$A$5","v":0},0]
[137,{"$f":"-Amortizacion!Y138/$A$5","v":0},{"$f":"-Amortizacion!H138/$A$5","v":0},{"$f":"(-Amortizacion!I138-Amortizacion!R138)/$A$5","v":0},{"$f":"Amortizacion!O138/$A$5","v":0},{"$f":"(+Amortizacion!L138+Amortizacion!U138)/$A$5","v":0},{"$f":"Amortizacion!AA138/$A$5","v":0},0]
[138,{"$f":"-Amortizacion!Y139/$A$5","v":0},{"$f":"-Amortizacion!H139/$A$5","v":0},{"$f":"(-Amortizacion!I139-Amortizacion!R139)/$A$5","v":0},{"$f":"Amortizacion!O139/$A$5","v":0},{"$f":"(+Amortizacion!L139+Amortizacion!U139)/$A$5","v":0},{"$f":"Amortizacion!AA139/$A$5","v":0},0]
[139,{"$f":"-Amortizacion!Y140/$A$5","v":0},{"$f":"-Amortizacion!H140/$A$5","v":0},{"$f":"(-Amortizacion!I140-Amortizacion!R140)/$A$5","v":0},{"$f":"Amortizacion!O140/$A$5","v":0},{"$f":"(+Amortizacion!L140+Amortizacion!U140)/$A$5","v":0},{"$f":"Amortizacion!AA140/$A$5","v":0},0]
[140,{"$f":"-Amortizacion!Y141/$A$5","v":0},{"$f":"-Amortizacion!H141/$A$5","v":0},{"$f":"(-Amortizacion!I141-Amortizacion!R141)/$A$5","v":0},{"$f":"Amortizacion!O141/$A$5","v":0},{"$f":"(+Amortizacion!L141+Amortizacion!U141)/$A$5","v":0},{"$f":"Amortizacion!AA141/$A$5","v":0},0]
[141,{"$f":"-Amortizacion!Y142/$A$5","v":0},{"$f":"-Amortizacion!H142/$A$5","v":0},{"$f":"(-Amortizacion!I142-Amortizacion!R142)/$A$5","v":0},{"$f":"Amortizacion!O142/$A$5","v":0},{"$f":"(+Amortizacion!L142+Amortizacion!U142)/$A$5","v":0},{"$f":"Amortizacion!AA142/$A$5","v":0},0]
[142,{"$f":"-Amortizacion!Y143/$A$5","v":0},{"$f":"-Amortizacion!H143/$A$5","v":0},{"$f":"(-Amortizacion!I143-Amortizacion!R143)/$A$5","v":0},{"$f":"Amortizacion!O143/$A$5","v":0},{"$f":"(+Amortizacion!L143+Amortizacion!U143)/$A$5","v":0},{"$f":"Amortizacion!AA143/$A$5","v":0},0]
[143,{"$f":"-Amortizacion!Y144/$A$5","v":0},{"$f":"-Amortizacion!H144/$A$5","v":0},{"$f":"(-Amortizacion!I144-Amortizacion!R144)/$A$5","v":0},{"$f":"Amortizacion!O144/$A$5","v":0},{"$f":"(+Amortizacion!L144+Amortizacion!U144)/$A$5","v":0},{"$f":"Amortizacion!AA144/$A$5","v":0},0]
[144,{"$f":"-Amortizacion!Y145/$A$5","v":0},{"$f":"-Amortizacion!H145/$A$5","v":0},{"$f":"(-Amortizacion!I145-Amortizacion!R145)/$A$5","v":0},{"$f":"Amortizacion!O145/$A$5","v":0},{"$f":"(+Amortizacion!L145+Amortizacion!U145)/$A$5","v":0},{"$f":"Amortizacion!AA145/$A$5","v":0},0]
[145,{"$f":"-Amortizacion!Y146/$A$5","v":0},{"$f":"-Amortizacion!H146/$A$5","v":0},{"$f":"(-Amortizacion!I146-Amortizacion!R146)/$A$5","v":0},{"$f":"Amortizacion!O146/$A$5","v":0},{"$f":"(+Amortizacion!L146+Amortizacion!U146)/$A$5","v":0},{"$f":"Amortizacion!AA146/$A$5","v":0},0]
[146,{"$f":"-Amortizacion!Y147/$A$5","v":0},{"$f":"-Amortizacion!H147/$A$5","v":0},{"$f":"(-Amortizacion!I147-Amortizacion!R147)/$A$5","v":0},{"$f":"Amortizacion!O147/$A$5","v":0},{"$f":"(+Amortizacion!L147+Amortizacion!U147)/$A$5","v":0},{"$f":"Amortizacion!AA147/$A$5","v":0},0]
[147,{"$f":"-Amortizacion!Y148/$A$5","v":0},{"$f":"-Amortizacion!H148/$A$5","v":0},{"$f":"(-Amortizacion!I148-Amortizacion!R148)/$A$5","v":0},{"$f":"Amortizacion!O148/$A$5","v":0},{"$f":"(+Amortizacion!L148+Amortizacion!U148)/$A$5","v":0},{"$f":"Amortizacion!AA148/$A$5","v":0},0]
[148,{"$f":"-Amortizacion!Y149/$A$5","v":0},{"$f":"-Amortizacion!H149/$A$5","v":0},{"$f":"(-Amortizacion!I149-Amortizacion!R149)/$A$5","v":0},{"$f":"Amortizacion!O149/$A$5","v":0},{"$f":"(+Amortizacion!L149+Amortizacion!U149)/$A$5","v":0},{"$f":"Amortizacion!AA149/$A$5","v":0},0]
[149,{"$f":"-Amortizacion!Y150/$A$5","v":0},{"$f":"-Amortizacion!H150/$A$5","v":0},{"$f":"(-Amortizacion!I150-Amortizacion!R150)/$A$5","v":0},{"$f":"Amortizacion!O150/$A$5","v":0},{"$f":"(+Amortizacion!L150+Amortizacion!U150)/$A$5","v":0},{"$f":"Amortizacion!AA150/$A$5","v":0},0]
[150,{"$f":"-Amortizacion!Y151/$A$5","v":0},{"$f":"-Amortizacion!H151/$A$5","v":0},{"$f":"(-Amortizacion!I151-Amortizacion!R151)/$A$5","v":0},{"$f":"Amortizacion!O151/$A$5","v":0},{"$f":"(+Amortizacion!L151+Amortizacion!U151)/$A$5","v":0},{"$f":"Amortizacion!AA151/$A$5","v":0},0]
[151,{"$f":"-Amortizacion!Y152/$A$5","v":0},{"$f":"-Amortizacion!H152/$A$5","v":0},{"$f":"(-Amortizacion!I152-Amortizacion!R152)/$A$5","v":0},{"$f":"Amortizacion!O152/$A$5","v":0},{"$f":"(+Amortizacion!L152+Amortizacion!U152)/$A$5","v":0},{"$f":"Amortizacion!AA152/$A$5","v":0},0]
[152,{"$f":"-Amortizacion!Y153/$A$5","v":0},{"$f":"-Amortizacion!H153/$A$5","v":0},{"$f":"(-Amortizacion!I153-Amortizacion!R153)/$A$5","v":0},{"$f":"Amortizacion!O153/$A$5","v":0},{"$f":"(+Amortizacion!L153+Amortizacion!U153)/$A$5","v":0},{"$f":"Amortizacion!AA153/$A$5","v":0},0]
[153,{"$f":"-Amortizacion!Y154/$A$5","v":0},{"$f":"-Amortizacion!H154/$A$5","v":0},{"$f":"(-Amortizacion!I154-Amortizacion!R154)/$A$5","v":0},{"$f":"Amortizacion!O154/$A$5","v":0},{"$f":"(+Amortizacion!L154+Amortizacion!U154)/$A$5","v":0},{"$f":"Amortizacion!AA154/$A$5","v":0},0]
[154,{"$f":"-Amortizacion!Y155/$A$5","v":0},{"$f":"-Amortizacion!H155/$A$5","v":0},{"$f":"(-Amortizacion!I155-Amortizacion!R155)/$A$5","v":0},{"$f":"Amortizacion!O155/$A$5","v":0},{"$f":"(+Amortizacion!L155+Amortizacion!U155)/$A$5","v":0},{"$f":"Amortizacion!AA155/$A$5","v":0},0]
[155,{"$f":"-Amortizacion!Y156/$A$5","v":0},{"$f":"-Amortizacion!H156/$A$5","v":0},{"$f":"(-Amortizacion!I156-Amortizacion!R156)/$A$5","v":0},{"$f":"Amortizacion!O156/$A$5","v":0},{"$f":"(+Amortizacion!L156+Amortizacion!U156)/$A$5","v":0},{"$f":"Amortizacion!AA156/$A$5","v":0},0]
[156,{"$f":"-Amortizacion!Y157/$A$5","v":0},{"$f":"-Amortizacion!H157/$A$5","v":0},{"$f":"(-Amortizacion!I157-Amortizacion!R157)/$A$5","v":0},{"$f":"Amortizacion!O157/$A$5","v":0},{"$f":"(+Amortizacion!L157+Amortizacion!U157)/$A$5","v":0},{"$f":"Amortizacion!AA157/$A$5","v":0},0]
[157,{"$f":"-Amortizacion!Y158/$A$5","v":0},{"$f":"-Amortizacion!H158/$A$5","v":0},{"$f":"(-Amortizacion!I158-Amortizacion!R158)/$A$5","v":0},{"$f":"Amortizacion!O158/$A$5","v":0},{"$f":"(+Amortizacion!L158+Amortizacion!U158)/$A$5","v":0},{"$f":"Amortizacion!AA158/$A$5","v":0},0]
[158,{"$f":"-Amortizacion!Y159/$A$5","v":0},{"$f":"-Amortizacion!H159/$A$5","v":0},{"$f":"(-Amortizacion!I159-Amortizacion!R159)/$A$5","v":0},{"$f":"Amortizacion!O159/$A$5","v":0},{"$f":"(+Amortizacion!L159+Amortizacion!U159)/$A$5","v":0},{"$f":"Amortizacion!AA159/$A$5","v":0},0]
[159,{"$f":"-Amortizacion!Y160/$A$5","v":0},{"$f":"-Amortizacion!H160/$A$5","v":0},{"$f":"(-Amortizacion!I160-Amortizacion!R160)/$A$5","v":0},{"$f":"Amortizacion!O160/$A$5","v":0},{"$f":"(+Amortizacion!L160+Amortizacion!U160)/$A$5","v":0},{"$f":"Amortizacion!AA160/$A$5","v":0},0]
[160,{"$f":"-Amortizacion!Y161/$A$5","v":0},{"$f":"-Amortizacion!H161/$A$5","v":0},{"$f":"(-Amortizacion!I161-Amortizacion!R161)/$A$5","v":0},{"$f":"Amortizacion!O161/$A$5","v":0},{"$f":"(+Amortizacion!L161+Amortizacion!U161)/$A$5","v":0},{"$f":"Amortizacion!AA161/$A$5","v":0},0]
[161,{"$f":"-Amortizacion!Y162/$A$5","v":0},{"$f":"-Amortizacion!H162/$A$5","v":0},{"$f":"(-Amortizacion!I162-Amortizacion!R162)/$A$5","v":0},{"$f":"Amortizacion!O162/$A$5","v":0},{"$f":"(+Amortizacion!L162+Amortizacion!U162)/$A$5","v":0},{"$f":"Amortizacion!AA162/$A$5","v":0},0]
[162,{"$f":"-Amortizacion!Y163/$A$5","v":0},{"$f":"-Amortizacion!H163/$A$5","v":0},{"$f":"(-Amortizacion!I163-Amortizacion!R163)/$A$5","v":0},{"$f":"Amortizacion!O163/$A$5","v":0},{"$f":"(+Amortizacion!L163+Amortizacion!U163)/$A$5","v":0},{"$f":"Amortizacion!AA163/$A$5","v":0},0]
[163,{"$f":"-Amortizacion!Y164/$A$5","v":0},{"$f":"-Amortizacion!H164/$A$5","v":0},{"$f":"(-Amortizacion!I164-Amortizacion!R164)/$A$5","v":0},{"$f":"Amortizacion!O164/$A$5","v":0},{"$f":"(+Amortizacion!L164+Amortizacion!U164)/$A$5","v":0},{"$f":"Amortizacion!AA164/$A$5","v":0},0]
[164,{"$f":"-Amortizacion!Y165/$A$5","v":0},{"$f":"-Amortizacion!H165/$A$5","v":0},{"$f":"(-Amortizacion!I165-Amortizacion!R165)/$A$5","v":0},{"$f":"Amortizacion!O165/$A$5","v":0},{"$f":"(+Amortizacion!L165+Amortizacion!U165)/$A$5","v":0},{"$f":"Amortizacion!AA165/$A$5","v":0},0]
[165,{"$f":"-Amortizacion!Y166/$A$5","v":0},{"$f":"-Amortizacion!H166/$A$5","v":0},{"$f":"(-Amortizacion!I166-Amortizacion!R166)/$A$5","v":0},{"$f":"Amortizacion!O166/$A$5","v":0},{"$f":"(+Amortizacion!L166+Amortizacion!U166)/$A$5","v":0},{"$f":"Amortizacion!AA166/$A$5","v":0},0]
[166,{"$f":"-Amortizacion!Y167/$A$5","v":0},{"$f":"-Amortizacion!H167/$A$5","v":0},{"$f":"(-Amortizacion!I167-Amortizacion!R167)/$A$5","v":0},{"$f":"Amortizacion!O167/$A$5","v":0},{"$f":"(+Amortizacion!L167+Amortizacion!U167)/$A$5","v":0},{"$f":"Amortizacion!AA167/$A$5","v":0},0]
[167,{"$f":"-Amortizacion!Y168/$A$5","v":0},{"$f":"-Amortizacion!H168/$A$5","v":0},{"$f":"(-Amortizacion!I168-Amortizacion!R168)/$A$5","v":0},{"$f":"Amortizacion!O168/$A$5","v":0},{"$f":"(+Amortizacion!L168+Amortizacion!U168)/$A$5","v":0},{"$f":"Amortizacion!AA168/$A$5","v":0},0]
[168,{"$f":"-Amortizacion!Y169/$A$5","v":0},{"$f":"-Amortizacion!H169/$A$5","v":0},{"$f":"(-Amortizacion!I169-Amortizacion!R169)/$A$5","v":0},{"$f":"Amortizacion!O169/$A$5","v":0},{"$f":"(+Amortizacion!L169+Amortizacion!U169)/$A$5","v":0},{"$f":"Amortizacion!AA169/$A$5","v":0},0]
[169,{"$f":"-Amortizacion!Y170/$A$5","v":0},{"$f":"-Amortizacion!H170/$A$5","v":0},{"$f":"(-Amortizacion!I170-Amortizacion!R170)/$A$5","v":0},{"$f":"Amortizacion!O170/$A$5","v":0},{"$f":"(+Amortizacion!L170+Amortizacion!U170)/$A$5","v":0},{"$f":"Amortizacion!AA170/$A$5","v":0},0]
[170,{"$f":"-Amortizacion!Y171/$A$5","v":0},{"$f":"-Amortizacion!H171/$A$5","v":0},{"$f":"(-Amortizacion!I171-Amortizacion!R171)/$A$5","v":0},{"$f":"Amortizacion!O171/$A$5","v":0},{"$f":"(+Amortizacion!L171+Amortizacion!U171)/$A$5","v":0},{"$f":"Amortizacion!AA171/$A$5","v":0},0]
[171,{"$f":"-Amortizacion!Y172/$A$5","v":0},{"$f":"-Amortizacion!H172/$A$5","v":0},{"$f":"(-Amortizacion!I172-Amortizacion!R172)/$A$5","v":0},{"$f":"Amortizacion!O172/$A$5","v":0},{"$f":"(+Amortizacion!L172+Amortizacion!U172)/$A$5","v":0},{"$f":"Amortizacion!AA172/$A$5","v":0},0]
[172,{"$f":"-Amortizacion!Y173/$A$5","v":0},{"$f":"-Amortizacion!H173/$A$5","v":0},{"$f":"(-Amortizacion!I173-Amortizacion!R173)/$A$5","v":0},{"$f":"Amortizacion!O173/$A$5","v":0},{"$f":"(+Amortizacion!L173+Amortizacion!U173)/$A$5","v":0},{"$f":"Amortizacion!AA173/$A$5","v":0},0]
[173,{"$f":"-Amortizacion!Y174/$A$5","v":0},{"$f":"-Amortizacion!H174/$A$5","v":0},{"$f":"(-Amortizacion!I174-Amortizacion!R174)/$A$5","v":0},{"$f":"Amortizacion!O174/$A$5","v":0},{"$f":"(+Amortizacion!L174+Amortizacion!U174)/$A$5","v":0},{"$f":"Amortizacion!AA174/$A$5","v":0},0]
[174,{"$f":"-Amortizacion!Y175/$A$5","v":0},{"$f":"-Amortizacion!H175/$A$5","v":0},{"$f":"(-Amortizacion!I175-Amortizacion!R175)/$A$5","v":0},{"$f":"Amortizacion!O175/$A$5","v":0},{"$f":"(+Amortizacion!L175+Amortizacion!U175)/$A$5","v":0},{"$f":"Amortizacion!AA175/$A$5","v":0},0]
[175,{"$f":"-Amortizacion!Y176/$A$5","v":0},{"$f":"-Amortizacion!H176/$A$5","v":0},{"$f":"(-Amortizacion!I176-Amortizacion!R176)/$A$5","v":0},{"$f":"Amortizacion!O176/$A$5","v":0},{"$f":"(+Amortizacion!L176+Amortizacion!U176)/$A$5","v":0},{"$f":"Amortizacion!AA176/$A$5","v":0},0]
[176,{"$f":"-Amortizacion!Y177/$A$5","v":0},{"$f":"-Amortizacion!H177/$A$5","v":0},{"$f":"(-Amortizacion!I177-Amortizacion!R177)/$A$5","v":0},{"$f":"Amortizacion!O177/$A$5","v":0},{"$f":"(+Amortizacion!L177+Amortizacion!U177)/$A$5","v":0},{"$f":"Amortizacion!AA177/$A$5","v":0},0]
[177,{"$f":"-Amortizacion!Y178/$A$5","v":0},{"$f":"-Amortizacion!H178/$A$5","v":0},{"$f":"(-Amortizacion!I178-Amortizacion!R178)/$A$5","v":0},{"$f":"Amortizacion!O178/$A$5","v":0},{"$f":"(+Amortizacion!L178+Amortizacion!U178)/$A$5","v":0},{"$f":"Amortizacion!AA178/$A$5","v":0},0]
[178,{"$f":"-Amortizacion!Y179/$A$5","v":0},{"$f":"-Amortizacion!H179/$A$5","v":0},{"$f":"(-Amortizacion!I179-Amortizacion!R179)/$A$5","v":0},{"$f":"Amortizacion!O179/$A$5","v":0},{"$f":"(+Amortizacion!L179+Amortizacion!U179)/$A$5","v":0},{"$f":"Amortizacion!AA179/$A$5","v":0},0]
[179,{"$f":"-Amortizacion!Y180/$A$5","v":0},{"$f":"-Amortizacion!H180/$A$5","v":0},{"$f":"(-Amortizacion!I180-Amortizacion!R180)/$A$5","v":0},{"$f":"Amortizacion!O180/$A$5","v":0},{"$f":"(+Amortizacion!L180+Amortizacion!U180)/$A$5","v":0},{"$f":"Amortizacion!AA180/$A$5","v":0},0]
[180,{"$f":"-Amortizacion!Y181/$A$5","v":0},{"$f":"-Amortizacion!H181/$A$5","v":0},{"$f":"(-Amortizacion!I181-Amortizacion!R181)/$A$5","v":0},{"$f":"Amortizacion!O181/$A$5","v":0},{"$f":"(+Amortizacion!L181+Amortizacion!U181)/$A$5","v":0},{"$f":"Amortizacion!AA181/$A$5","v":0},0]
[181,{"$f":"-Amortizacion!Y182/$A$5","v":0},{"$f":"-Amortizacion!H182/$A$5","v":0},{"$f":"(-Amortizacion!I182-Amortizacion!R182)/$A$5","v":0},{"$f":"Amortizacion!O182/$A$5","v":0},{"$f":"(+Amortizacion!L182+Amortizacion!U182)/$A$5","v":0},{"$f":"Amortizacion!AA182/$A$5","v":0},0]
[182,{"$f":"-Amortizacion!Y183/$A$5","v":0},{"$f":"-Amortizacion!H183/$A$5","v":0},{"$f":"(-Amortizacion!I183-Amortizacion!R183)/$A$5","v":0},{"$f":"Amortizacion!O183/$A$5","v":0},{"$f":"(+Amortizacion!L183+Amortizacion!U183)/$A$5","v":0},{"$f":"Amortizacion!AA183/$A$5","v":0},0]
[183,{"$f":"-Amortizacion!Y184/$A$5","v":0},{"$f":"-Amortizacion!H184/$A$5","v":0},{"$f":"(-Amortizacion!I184-Amortizacion!R184)/$A$5","v":0},{"$f":"Amortizacion!O184/$A$5","v":0},{"$f":"(+Amortizacion!L184+Amortizacion!U184)/$A$5","v":0},{"$f":"Amortizacion!AA184/$A$5","v":0},0]
[184,{"$f":"-Amortizacion!Y185/$A$5","v":0},{"$f":"-Amortizacion!H185/$A$5","v":0},{"$f":"(-Amortizacion!I185-Amortizacion!R185)/$A$5","v":0},{"$f":"Amortizacion!O185/$A$5","v":0},{"$f":"(+Amortizacion!L185+Amortizacion!U185)/$A$5","v":0},{"$f":"Amortizacion!AA185/$A$5","v":0},0]
[185,{"$f":"-Amortizacion!Y186/$A$5","v":0},{"$f":"-Amortizacion!H186/$A$5","v":0},{"$f":"(-Amortizacion!I186-Amortizacion!R186)/$A$5","v":0},{"$f":"Amortizacion!O186/$A$5","v":0},{"$f":"(+Amortizacion!L186+Amortizacion!U186)/$A$5","v":0},{"$f":"Amortizacion!AA186/$A$5","v":0},0]
[186,{"$f":"-Amortizacion!Y187/$A$5","v":0},{"$f":"-Amortizacion!H187/$A$5","v":0},{"$f":"(-Amortizacion!I187-Amortizacion!R187)/$A$5","v":0},{"$f":"Amortizacion!O187/$A$5","v":0},{"$f":"(+Amortizacion!L187+Amortizacion!U187)/$A$5","v":0},{"$f":"Amortizacion!AA187/$A$5","v":0},0]
[187,{"$f":"-Amortizacion!Y188/$A$5","v":0},{"$f":"-Amortizacion!H188/$A$5","v":0},{"$f":"(-Amortizacion!I188-Amortizacion!R188)/$A$5","v":0},{"$f":"Amortizacion!O188/$A$5","v":0},{"$f":"(+Amortizacion!L188+Amortizacion!U188)/$A$5","v":0},{"$f":"Amortizacion!AA188/$A$5","v":0},0]
[188,{"$f":"-Amortizacion!Y189/$A$5","v":0},{"$f":"-Amortizacion!H189/$A$5","v":0},{"$f":"(-Amortizacion!I189-Amortizacion!R189)/$A$5","v":0},{"$f":"Amortizacion!O189/$A$5","v":0},{"$f":"(+Amortizacion!L189+Amortizacion!U189)/$A$5","v":0},{"$f":"Amortizacion!AA189/$A$5","v":0},0]
[189,{"$f":"-Amortizacion!Y190/$A$5","v":0},{"$f":"-Amortizacion!H190/$A$5","v":0},{"$f":"(-Amortizacion!I190-Amortizacion!R190)/$A$5","v":0},{"$f":"Amortizacion!O190/$A$5","v":0},{"$f":"(+Amortizacion!L190+Amortizacion!U190)/$A$5","v":0},{"$f":"Amortizacion!AA190/$A$5","v":0},0]
[190,{"$f":"-Amortizacion!Y191/$A$5","v":0},{"$f":"-Amortizacion!H191/$A$5","v":0},{"$f":"(-Amortizacion!I191-Amortizacion!R191)/$A$5","v":0},{"$f":"Amortizacion!O191/$A$5","v":0},{"$f":"(+Amortizacion!L191+Amortizacion!U191)/$A$5","v":0},{"$f":"Amortizacion!AA191/$A$5","v":0},0]
[191,{"$f":"-Amortizacion!Y192/$A$5","v":0},{"$f":"-Amortizacion!H192/$A$5","v":0},{"$f":"(-Amortizacion!I192-Amortizacion!R192)/$A$5","v":0},{"$f":"Amortizacion!O192/$A$5","v":0},{"$f":"(+Amortizacion!L192+Amortizacion!U192)/$A$5","v":0},{"$f":"Amortizacion!AA192/$A$5","v":0},0]
[192,{"$f":"-Amortizacion!Y193/$A$5","v":0},{"$f":"-Amortizacion!H193/$A$5","v":0},{"$f":"(-Amortizacion!I193-Amortizacion!R193)/$A$5","v":0},{"$f":"Amortizacion!O193/$A$5","v":0},{"$f":"(+Amortizacion!L193+Amortizacion!U193)/$A$5","v":0},{"$f":"Amortizacion!AA193/$A$5","v":0},0]

{"sheet":"Amortizacion","index":2,"n_rows":234,"n_cols":28,"rows_kept":234,"cut":false,"hidden":true,"merged":[]}
["Mes","Mes","Giros programados","Periodo de Gracia","Paso al Cobro","Periodo Amortización","Saldo Inicial LP","Intereses Periodo de Estudios + Gra","Intereses Periodo amortización","Giro LP","Cuota LP","Abono a K LP","Pago i en periodo de estudio","Saldo Final LP","Condonación por graduación","Amortización CP","Saldo Inicial CP","Intereses CP","Giro CP","Cuota CP","Abono a K CP","Saldo Final CP","Saldo Total Final","Tasa","Flujo Desembolsos","Flujo Pagos Estudiante","Intereses pagados Estudiante","Subsidio de tasa"]
[1,1,{"$f":"+IFERROR(HLOOKUP($B2,Resumen!$F$3:$AM$10,8,0),0)","v":1},{"$f":"+IFERROR(HLOOKUP($B2,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B2=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B2,Resumen!$F$3:$AM$14,12),0)","v":0},null,{"$f":"IF(X2=\"\",0,IF(F2=0,ROUND(SUM(J$2:J2)*X2,2),0))","v":41713.4},{"$f":"+IF(X2=\"\",0,IF(F2=1,G2*X2,0))","v":0},{"$f":"(Resumen!$C$10*(1-Resumen!$C$24))*C2","v":3000000},{"$f":"+IF(F2=1,PMT(X2,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B2+1),-Amortizacion!G2),0)","v":0},{"$f":"+IF(I2=\"\",\"\",K2-I2)","v":0},{"$f":"+IF(Resumen!$C$20=\"no\",H2,0)","v":0},{"$f":"+IF(F2=0,SUM(G2:K2)-M2,G2-L2)","v":3041713.4},{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E2=1),Amortizacion!N2*25%,0)","v":0},{"$f":"+IF(Resumen!$C$24=0%,0,IF(S2<>0,6,P1-1))","v":6},{"$f":"+S2","v":2000000},{"$f":"+IF(X2=\"\",0,Q2*X2)","v":27808.935732251517},{"$f":"(Resumen!$C$10*(Resumen!$C$24))*C2","v":2000000},{"$f":"+IF(X2=\"\",0,IFERROR(PMT(X2,P2,-Q2),0))","v":349741.85961569607},{"$f":"+IFERROR(T2-R2,0)","v":321932.92388344457},{"$f":"+Q2-U2","v":1678067.0761165554},{"$f":"+N2+V2","v":4719780.4761165548},{"$f":"+IF(B2=\"\",\"\",Resumen!$C$34)","v":1.3904467866125758E-2},{"$f":"+J2+S2","v":5000000},{"$f":"+T2+K2+M2","v":349741.85961569607},{"$f":"+R2+M2+I2","v":27808.935732251517},{"$f":"+IF(Resumen!$C$8=\"no\",0,W2*((1+10%)^(0.0833333333333333)-1))","v":0}]
[{"$f":"+A2+1","v":2},{"$f":"+IF(A3>Resumen!$C$40,\"\",A3)","v":2},{"$f":"+IFERROR(HLOOKUP($B3,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B3,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B3=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B3,Resumen!$F$3:$AM$14,12),0)","v":0},{"$f":"+N2","v":3041713.4},{"$f":"IF(X3=\"\",0,IF(F3=0,ROUND(SUM(J$2:J3)*X3,2),0))","v":41713.4},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24))*C3","v":0},{"$f":"+IF(F3=1,PMT(X3,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B3+1),-Amortizacion!G3),0)","v":0},{"$f":"+IF(I3=\"\",\"\",K3-I3)","v":0},{"$f":"+IF(Resumen!$C$20=\"no\",H3,0)","v":0},{"$f":"+IF(F3=0,SUM(G3:K3)-M3,G3-L3)","v":3083426.8},{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E3=1),SUM($H$2:J3)*25%,0)","v":0},{"$f":"+IF(S3<>0,6,IF(P2=0,0,P2-1))","v":5},{"$f":"+V2+S3","v":1678067.0761165554},{"$f":"+IF(X3=\"\",0,Q3*X3)","v":23332.629737066251},{"$f":"(Resumen!$C$10*(Resumen!$C$24))*C3","v":0},{"$f":"+IF(X3=\"\",0,IFERROR(PMT(X3,P3,-Q3),0))","v":349741.85961569601},{"$f":"+IFERROR(T3-R3,0)","v":326409.22987862979},{"$f":"+Q3-U3","v":1351657.8462379256},{"$f":"+N3+V3","v":4435084.6462379256},{"$f":"+IF(B3=\"\",\"\",Resumen!$C$34)","v":1.3904467866125758E-2},0,{"$f":"+T3+K3+M3","v":349741.85961569601},{"$f":"+R3+M3+I3","v":23332.629737066251},{"$f":"+IF(Resumen!$C$8=\"no\",0,W3*((1+10%)^(0.0833333333333333)-1))","v":0}]
[{"$f":"+A3+1","v":3},{"$f":"+IF(A4>Resumen!$C$40,\"\",A4)","v":3},{"$f":"+IFERROR(HLOOKUP($B4,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B4,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B4=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B4,Resumen!$F$3:$AM$14,12),0)","v":0},3083426.8,{"$f":"IF(X4=\"\",0,IF(F4=0,ROUND(SUM(J$2:J4)*X4,2),0))","v":41713.4},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24))*C4","v":0},{"$f":"+IF(F4=1,PMT(X4,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B4+1),-Amortizacion!G4),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H4,0)","v":0},3125140.1999999997,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E4=1),SUM($H$2:J4)*25%,0)","v":0},{"$f":"+IF(S4<>0,6,IF(P3=0,0,P3-1))","v":4},{"$f":"+V3+S4","v":1351657.8462379256},18794.083089011987,{"$f":"(Resumen!$C$10*(Resumen!$C$24))*C4","v":0},349741.85961569601,330947.776526684,1020710.0697112416,{"$f":"+N4+V4","v":4145850.2697112411},{"$f":"+IF(B4=\"\",\"\",Resumen!$C$34)","v":1.3904467866125758E-2},0,349741.85961569601,18794.083089011987,{"$f":"+IF(Resumen!$C$8=\"no\",0,W4*((1+10%)^(0.0833333333333333)-1))","v":0}]
[4,{"$f":"+IF(A5>Resumen!$C$40,\"\",A5)","v":4},{"$f":"+IFERROR(HLOOKUP($B5,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B5,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B5=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B5,Resumen!$F$3:$AM$14,12),0)","v":0},3125140.1999999997,{"$f":"IF(X5=\"\",0,IF(F5=0,ROUND(SUM(J$2:J5)*X5,2),0))","v":41713.4},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24))*C5","v":0},{"$f":"+IF(F5=1,PMT(X5,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B5+1),-Amortizacion!G5),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H5,0)","v":0},3166853.5999999996,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E5=1),SUM($H$2:J5)*25%,0)","v":0},3,1020710.0697112416,14192.430364930942,{"$f":"(Resumen!$C$10*(Resumen!$C$24))*C5","v":0},349741.85961569613,335549.42925076518,685160.64046047651,3852014.2404604759,{"$f":"+IF(B5=\"\",\"\",Resumen!$C$34)","v":1.3904467866125758E-2},0,349741.85961569613,14192.430364930942,{"$f":"+IF(Resumen!$C$8=\"no\",0,W5*((1+10%)^(0.0833333333333333)-1))","v":0}]
[5,{"$f":"+IF(A6>Resumen!$C$40,\"\",A6)","v":5},{"$f":"+IFERROR(HLOOKUP($B6,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B6,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B6=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B6,Resumen!$F$3:$AM$14,12),0)","v":0},3166853.5999999996,{"$f":"IF(X6=\"\",0,IF(F6=0,ROUND(SUM(J$2:J6)*X6,2),0))","v":41713.4},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24))*C6","v":0},{"$f":"+IF(F6=1,PMT(X6,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B6+1),-Amortizacion!G6),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H6,0)","v":0},3208566.9999999995,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E6=1),SUM($H$2:J6)*25%,0)","v":0},2,685160.64046047651,9526.7941084168397,{"$f":"(Resumen!$C$10*(Resumen!$C$24))*C6","v":0},349741.85961569619,340215.06550727936,344945.57495319715,3553512.5749531966,{"$f":"+IF(B6=\"\",\"\",Resumen!$C$34)","v":1.3904467866125758E-2},0,349741.85961569619,9526.7941084168397,{"$f":"+IF(Resumen!$C$8=\"no\",0,W6*((1+10%)^(0.0833333333333333)-1))","v":0}]
[6,{"$f":"+IF(A7>Resumen!$C$40,\"\",A7)","v":6},{"$f":"+IFERROR(HLOOKUP($B7,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B7,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B7=Resumen!$C$38*6-6,1,0)","v":1},{"$f":"+IFERROR(HLOOKUP($B7,Resumen!$F$3:$AM$14,12),0)","v":0},3208566.9999999995,{"$f":"IF(X7=\"\",0,IF(F7=0,ROUND(SUM(J$2:J7)*X7,2),0))","v":41713.4},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24))*C7","v":0},{"$f":"+IF(F7=1,PMT(X7,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B7+1),-Amortizacion!G7),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H7,0)","v":0},3250280.3999999994,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E7=1),SUM($H$2:J7)*25%,0)","v":0},1,344945.57495319715,4796.2846624990043,{"$f":"(Resumen!$C$10*(Resumen!$C$24))*C7","v":0},349741.85961569613,344945.57495319715,0,3250280.3999999994,{"$f":"+IF(B7=\"\",\"\",Resumen!$C$34)","v":1.3904467866125758E-2},0,349741.85961569613,4796.2846624990043,{"$f":"+IF(Resumen!$C$8=\"no\",0,W7*((1+10%)^(0.0833333333333333)-1))","v":0}]
[7,{"$f":"+IF(A8>Resumen!$C$40,\"\",A8)","v":7},{"$f":"+IFERROR(HLOOKUP($B8,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B8,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B8=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B8,Resumen!$F$3:$AM$14,12),0)","v":1},3250280.3999999994,{"$f":"IF(X8=\"\",0,IF(F8=0,ROUND(SUM(J$2:J8)*X8,2),0))","v":0},45193.419377698367,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24))*C8","v":0},{"$f":"+IF(F8=1,PMT(X8,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B8+1),-Amortizacion!G8),0)","v":295955.91148584179},250762.49210814343,{"$f":"+IF(Resumen!$C$20=\"no\",H8,0)","v":0},2999517.907891856,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E8=1),SUM($H$2:J8)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24))*C8","v":0},0,0,0,2999517.907891856,{"$f":"+IF(B8=\"\",\"\",Resumen!$C$34)","v":1.3904467866125758E-2},0,295955.91148584179,45193.419377698367,{"$f":"+IF(Resumen!$C$8=\"no\",0,W8*((1+10%)^(0.0833333333333333)-1))","v":0}]
[8,{"$f":"+IF(A9>Resumen!$C$40,\"\",A9)","v":8},{"$f":"+IFERROR(HLOOKUP($B9,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B9,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B9=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B9,Resumen!$F$3:$AM$14,12),0)","v":1},{"$f":"+N8-O8","v":2999517.907891856},{"$f":"IF(X9=\"\",0,IF(F9=0,ROUND(SUM(J$2:J9)*X9,2),0))","v":0},41706.700364151075,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24))*C9","v":0},{"$f":"+IF(F9=1,PMT(X9,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B9+1),-Amortizacion!G9),0)","v":295955.91148584179},254249.21112169072,{"$f":"+IF(Resumen!$C$20=\"no\",H9,0)","v":0},2745268.6967701651,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E9=1),SUM($H$2:J9)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24))*C9","v":0},0,0,0,2745268.6967701651,{"$f":"+IF(B9=\"\",\"\",Resumen!$C$34)","v":1.3904467866125758E-2},0,295955.91148584179,41706.700364151075,{"$f":"+IF(Resumen!$C$8=\"no\",0,W9*((1+10%)^(0.0833333333333333)-1))","v":0}]
[9,{"$f":"+IF(A10>Resumen!$C$40,\"\",A10)","v":9},{"$f":"+IFERROR(HLOOKUP($B10,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B10,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B10=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B10,Resumen!$F$3:$AM$14,12),0)","v":1},{"$f":"+N9-O9","v":2745268.6967701651},{"$f":"IF(X10=\"\",0,IF(F10=0,ROUND(SUM(J$2:J10)*X10,2),0))","v":0},38171.500378121702,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24))*C10","v":0},{"$f":"+IF(F10=1,PMT(X10,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B10+1),-Amortizacion!G10),0)","v":295955.91148584179},257784.41110772008,{"$f":"+IF(Resumen!$C$20=\"no\",H10,0)","v":0},2487484.2856624452,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E10=1),SUM($H$2:J10)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24))*C10","v":0},0,0,0,2487484.2856624452,{"$f":"+IF(B10=\"\",\"\",Resumen!$C$34)","v":1.3904467866125758E-2},0,295955.91148584179,38171.500378121702,{"$f":"+IF(Resumen!$C$8=\"no\",0,W10*((1+10%)^(0.0833333333333333)-1))","v":0}]
[10,{"$f":"+IF(A11>Resumen!$C$40,\"\",A11)","v":10},{"$f":"+IFERROR(HLOOKUP($B11,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B11,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B11=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B11,Resumen!$F$3:$AM$14,12),0)","v":1},2487484.2856624452,{"$f":"IF(X11=\"\",0,IF(F11=0,ROUND(SUM(J$2:J11)*X11,2),0))","v":0},34587.145317486254,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24))*C11","v":0},{"$f":"+IF(F11=1,PMT(X11,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B11+1),-Amortizacion!G11),0)","v":295955.91148584179},261368.76616835553,{"$f":"+IF(Resumen!$C$20=\"no\",H11,0)","v":0},2226115.5194940898,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E11=1),SUM($H$2:J11)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24))*C11","v":0},0,0,0,2226115.5194940898,{"$f":"+IF(B11=\"\",\"\",Resumen!$C$34)","v":1.3904467866125758E-2},0,295955.91148584179,34587.145317486254,{"$f":"+IF(Resumen!$C$8=\"no\",0,W11*((1+10%)^(0.0833333333333333)-1))","v":0}]
[11,{"$f":"+IF(A12>Resumen!$C$40,\"\",A12)","v":11},{"$f":"+IFERROR(HLOOKUP($B12,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B12,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B12=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B12,Resumen!$F$3:$AM$14,12),0)","v":1},2226115.5194940898,{"$f":"IF(X12=\"\",0,IF(F12=0,ROUND(SUM(J$2:J12)*X12,2),0))","v":0},30952.951707089418,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24))*C12","v":0},{"$f":"+IF(F12=1,PMT(X12,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B12+1),-Amortizacion!G12),0)","v":295955.91148584179},265002.95977875235,{"$f":"+IF(Resumen!$C$20=\"no\",H12,0)","v":0},1961112.5597153374,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E12=1),SUM($H$2:J12)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24))*C12","v":0},0,0,0,1961112.5597153374,{"$f":"+IF(B12=\"\",\"\",Resumen!$C$34)","v":1.3904467866125758E-2},0,295955.91148584179,30952.951707089418,{"$f":"+IF(Resumen!$C$8=\"no\",0,W12*((1+10%)^(0.0833333333333333)-1))","v":0}]
[12,{"$f":"+IF(A13>Resumen!$C$40,\"\",A13)","v":12},{"$f":"+IFERROR(HLOOKUP($B13,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B13,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B13=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B13,Resumen!$F$3:$AM$14,12),0)","v":1},1961112.5597153374,{"$f":"IF(X13=\"\",0,IF(F13=0,ROUND(SUM(J$2:J13)*X13,2),0))","v":0},27268.22656841754,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24))*C13","v":0},{"$f":"+IF(F13=1,PMT(X13,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B13+1),-Amortizacion!G13),0)","v":295955.91148584179},268687.68491742422,{"$f":"+IF(Resumen!$C$20=\"no\",H13,0)","v":0},1692424.8747979132,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E13=1),SUM($H$2:J13)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24))*$C13","v":0},0,0,0,1692424.8747979132,{"$f":"+IF(B13=\"\",\"\",Resumen!$C$34)","v":1.3904467866125758E-2},0,295955.91148584179,27268.22656841754,{"$f":"+IF(Resumen!$C$8=\"no\",0,W13*((1+10%)^(0.0833333333333333)-1))","v":0}]
[13,{"$f":"+IF(A14>Resumen!$C$40,\"\",A14)","v":13},{"$f":"+IFERROR(HLOOKUP($B14,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B14,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B14=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B14,Resumen!$F$3:$AM$14,12),0)","v":1},1692424.8747979132,{"$f":"IF(X14=\"\",0,IF(F14=0,ROUND(SUM(J$2:J14)*X14,2),0))","v":0},23532.267287459494,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat))*C14","v":0},{"$f":"+IF(F14=1,PMT(X14,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B14+1),-Amortizacion!G14),0)","v":295955.91148584185},272423.64419838233,{"$f":"+IF(Resumen!$C$20=\"no\",H14,0)","v":0},1420001.230599531,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E14=1),SUM($H$2:J14)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat))*$C14","v":0},0,0,0,1420001.230599531,{"$f":"+IF(B14=\"\",\"\",Resumen!$C$34)","v":1.3904467866125758E-2},0,295955.91148584185,23532.267287459494,{"$f":"+IF(Resumen!$C$8=\"no\",0,W14*((1+10%)^(0.0833333333333333)-1))","v":0}]
[14,{"$f":"+IF(A15>Resumen!$C$40,\"\",A15)","v":14},{"$f":"+IFERROR(HLOOKUP($B15,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B15,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B15=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B15,Resumen!$F$3:$AM$14,12),0)","v":1},1420001.230599531,{"$f":"IF(X15=\"\",0,IF(F15=0,ROUND(SUM(J$2:J15)*X15,2),0))","v":0},19744.361480730211,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat))*C15","v":0},{"$f":"+IF(F15=1,PMT(X15,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B15+1),-Amortizacion!G15),0)","v":295955.91148584185},276211.55000511161,{"$f":"+IF(Resumen!$C$20=\"no\",H15,0)","v":0},1143789.6805944194,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E15=1),SUM($H$2:J15)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat))*$C15","v":0},0,0,0,1143789.6805944194,{"$f":"+IF(B15=\"\",\"\",Resumen!$C$34)","v":1.3904467866125758E-2},0,295955.91148584185,19744.361480730211,{"$f":"+IF(Resumen!$C$8=\"no\",0,W15*((1+10%)^(0.0833333333333333)-1))","v":0}]
[15,{"$f":"+IF(A16>Resumen!$C$40,\"\",A16)","v":15},{"$f":"+IFERROR(HLOOKUP($B16,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B16,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B16=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B16,Resumen!$F$3:$AM$14,12),0)","v":1},1143789.6805944194,{"$f":"IF(X16=\"\",0,IF(F16=0,ROUND(SUM(J$2:J16)*X16,2),0))","v":0},15903.78685943135,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat))*C16","v":0},{"$f":"+IF(F16=1,PMT(X16,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B16+1),-Amortizacion!G16),0)","v":295955.91148584191},280052.12462641054,{"$f":"+IF(Resumen!$C$20=\"no\",H16,0)","v":0},863737.55596800882,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E16=1),SUM($H$2:J16)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat))*$C16","v":0},0,0,0,863737.55596800882,{"$f":"+IF(B16=\"\",\"\",Resumen!$C$34)","v":1.3904467866125758E-2},0,295955.91148584191,15903.78685943135,{"$f":"+IF(Resumen!$C$8=\"no\",0,W16*((1+10%)^(0.0833333333333333)-1))","v":0}]
[16,{"$f":"+IF(A17>Resumen!$C$40,\"\",A17)","v":16},{"$f":"+IFERROR(HLOOKUP($B17,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B17,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B17=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B17,Resumen!$F$3:$AM$14,12),0)","v":1},863737.55596800882,{"$f":"IF(X17=\"\",0,IF(F17=0,ROUND(SUM(J$2:J17)*X17,2),0))","v":0},12009.811091723177,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat))*C17","v":0},{"$f":"+IF(F17=1,PMT(X17,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B17+1),-Amortizacion!G17),0)","v":295955.91148584196},283946.10039411881,{"$f":"+IF(Resumen!$C$20=\"no\",H17,0)","v":0},579791.45557389001,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E17=1),SUM($H$2:J17)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat))*$C17","v":0},0,0,0,579791.45557389001,{"$f":"+IF(B17=\"\",\"\",Resumen!$C$34)","v":1.3904467866125758E-2},0,295955.91148584196,12009.811091723177,{"$f":"+IF(Resumen!$C$8=\"no\",0,W17*((1+10%)^(0.0833333333333333)-1))","v":0}]
[17,{"$f":"+IF(A18>Resumen!$C$40,\"\",A18)","v":17},{"$f":"+IFERROR(HLOOKUP($B18,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B18,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B18=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B18,Resumen!$F$3:$AM$14,12),0)","v":1},579791.45557389001,{"$f":"IF(X18=\"\",0,IF(F18=0,ROUND(SUM(J$2:J18)*X18,2),0))","v":0},8061.6916630814339,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat))*C18","v":0},{"$f":"+IF(F18=1,PMT(X18,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B18+1),-Amortizacion!G18),0)","v":295955.91148584196},287894.21982276055,{"$f":"+IF(Resumen!$C$20=\"no\",H18,0)","v":0},291897.23575112945,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E18=1),SUM($H$2:J18)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat))*$C18","v":0},0,0,0,291897.23575112945,{"$f":"+IF(B18=\"\",\"\",Resumen!$C$34)","v":1.3904467866125758E-2},0,295955.91148584196,8061.6916630814339,{"$f":"+IF(Resumen!$C$8=\"no\",0,W18*((1+10%)^(0.0833333333333333)-1))","v":0}]
[18,{"$f":"+IF(A19>Resumen!$C$40,\"\",A19)","v":18},{"$f":"+IFERROR(HLOOKUP($B19,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B19,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B19=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B19,Resumen!$F$3:$AM$14,12),0)","v":1},291897.23575112945,{"$f":"IF(X19=\"\",0,IF(F19=0,ROUND(SUM(J$2:J19)*X19,2),0))","v":0},4058.6757347125144,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat))*C19","v":0},{"$f":"+IF(F19=1,PMT(X19,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B19+1),-Amortizacion!G19),0)","v":295955.91148584191},291897.2357511294,{"$f":"+IF(Resumen!$C$20=\"no\",H19,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E19=1),SUM($H$2:J19)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat))*$C19","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B19=\"\",\"\",Resumen!$C$34)","v":1.3904467866125758E-2},0,295955.91148584191,4058.6757347125144,{"$f":"+IF(Resumen!$C$8=\"no\",0,W19*((1+10%)^(0.0833333333333333)-1))","v":0}]
[19,{"$f":"+IF(A20>Resumen!$C$40,\"\",A20)","v":""},{"$f":"+IFERROR(HLOOKUP($B20,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B20,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B20=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B20,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X20=\"\",0,IF(F20=0,ROUND(SUM(J$2:J20)*X20,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat))*C20","v":0},{"$f":"+IF(F20=1,PMT(X20,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B20+1),-Amortizacion!G20),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H20,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E20=1),SUM($H$2:J20)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat))*$C20","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B20=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W20*((1+10%)^(0.0833333333333333)-1))","v":0}]
[20,{"$f":"+IF(A21>Resumen!$C$40,\"\",A21)","v":""},{"$f":"+IFERROR(HLOOKUP($B21,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B21,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B21=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B21,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X21=\"\",0,IF(F21=0,ROUND(SUM(J$2:J21)*X21,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat))*C21","v":0},{"$f":"+IF(F21=1,PMT(X21,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B21+1),-Amortizacion!G21),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H21,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E21=1),SUM($H$2:J21)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat))*$C21","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B21=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W21*((1+10%)^(0.0833333333333333)-1))","v":0}]
[21,{"$f":"+IF(A22>Resumen!$C$40,\"\",A22)","v":""},{"$f":"+IFERROR(HLOOKUP($B22,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B22,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B22=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B22,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X22=\"\",0,IF(F22=0,ROUND(SUM(J$2:J22)*X22,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat))*C22","v":0},{"$f":"+IF(F22=1,PMT(X22,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B22+1),-Amortizacion!G22),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H22,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E22=1),SUM($H$2:J22)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat))*$C22","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B22=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W22*((1+10%)^(0.0833333333333333)-1))","v":0}]
[22,{"$f":"+IF(A23>Resumen!$C$40,\"\",A23)","v":""},{"$f":"+IFERROR(HLOOKUP($B23,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B23,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B23=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B23,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X23=\"\",0,IF(F23=0,ROUND(SUM(J$2:J23)*X23,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat))*C23","v":0},{"$f":"+IF(F23=1,PMT(X23,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B23+1),-Amortizacion!G23),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H23,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E23=1),SUM($H$2:J23)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat))*$C23","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B23=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W23*((1+10%)^(0.0833333333333333)-1))","v":0}]
[23,{"$f":"+IF(A24>Resumen!$C$40,\"\",A24)","v":""},{"$f":"+IFERROR(HLOOKUP($B24,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B24,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B24=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B24,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X24=\"\",0,IF(F24=0,ROUND(SUM(J$2:J24)*X24,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat))*C24","v":0},{"$f":"+IF(F24=1,PMT(X24,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B24+1),-Amortizacion!G24),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H24,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E24=1),SUM($H$2:J24)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat))*$C24","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B24=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W24*((1+10%)^(0.0833333333333333)-1))","v":0}]
[24,{"$f":"+IF(A25>Resumen!$C$40,\"\",A25)","v":""},{"$f":"+IFERROR(HLOOKUP($B25,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B25,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B25=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B25,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X25=\"\",0,IF(F25=0,ROUND(SUM(J$2:J25)*X25,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat))*C25","v":0},{"$f":"+IF(F25=1,PMT(X25,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B25+1),-Amortizacion!G25),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H25,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E25=1),SUM($H$2:J25)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat))*$C25","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B25=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W25*((1+10%)^(0.0833333333333333)-1))","v":0}]
[25,{"$f":"+IF(A26>Resumen!$C$40,\"\",A26)","v":""},{"$f":"+IFERROR(HLOOKUP($B26,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B26,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B26=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B26,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X26=\"\",0,IF(F26=0,ROUND(SUM(J$2:J26)*X26,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^2)*C26","v":0},{"$f":"+IF(F26=1,PMT(X26,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B26+1),-Amortizacion!G26),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H26,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E26=1),SUM($H$2:J26)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^2)*$C26","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B26=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W26*((1+10%)^(0.0833333333333333)-1))","v":0}]
[26,{"$f":"+IF(A27>Resumen!$C$40,\"\",A27)","v":""},{"$f":"+IFERROR(HLOOKUP($B27,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B27,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B27=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B27,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X27=\"\",0,IF(F27=0,ROUND(SUM(J$2:J27)*X27,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^2)*C27","v":0},{"$f":"+IF(F27=1,PMT(X27,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B27+1),-Amortizacion!G27),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H27,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E27=1),SUM($H$2:J27)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^2)*$C27","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B27=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W27*((1+10%)^(0.0833333333333333)-1))","v":0}]
[27,{"$f":"+IF(A28>Resumen!$C$40,\"\",A28)","v":""},{"$f":"+IFERROR(HLOOKUP($B28,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B28,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B28=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B28,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X28=\"\",0,IF(F28=0,ROUND(SUM(J$2:J28)*X28,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^2)*C28","v":0},{"$f":"+IF(F28=1,PMT(X28,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B28+1),-Amortizacion!G28),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H28,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E28=1),SUM($H$2:J28)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^2)*$C28","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B28=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W28*((1+10%)^(0.0833333333333333)-1))","v":0}]
[28,{"$f":"+IF(A29>Resumen!$C$40,\"\",A29)","v":""},{"$f":"+IFERROR(HLOOKUP($B29,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B29,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B29=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B29,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X29=\"\",0,IF(F29=0,ROUND(SUM(J$2:J29)*X29,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^2)*C29","v":0},{"$f":"+IF(F29=1,PMT(X29,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B29+1),-Amortizacion!G29),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H29,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E29=1),SUM($H$2:J29)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^2)*$C29","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B29=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W29*((1+10%)^(0.0833333333333333)-1))","v":0}]
[29,{"$f":"+IF(A30>Resumen!$C$40,\"\",A30)","v":""},{"$f":"+IFERROR(HLOOKUP($B30,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B30,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B30=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B30,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X30=\"\",0,IF(F30=0,ROUND(SUM(J$2:J30)*X30,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^2)*C30","v":0},{"$f":"+IF(F30=1,PMT(X30,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B30+1),-Amortizacion!G30),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H30,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E30=1),SUM($H$2:J30)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^2)*$C30","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B30=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W30*((1+10%)^(0.0833333333333333)-1))","v":0}]
[30,{"$f":"+IF(A31>Resumen!$C$40,\"\",A31)","v":""},{"$f":"+IFERROR(HLOOKUP($B31,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B31,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B31=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B31,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X31=\"\",0,IF(F31=0,ROUND(SUM(J$2:J31)*X31,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^2)*C31","v":0},{"$f":"+IF(F31=1,PMT(X31,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B31+1),-Amortizacion!G31),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H31,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E31=1),SUM($H$2:J31)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^2)*$C31","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B31=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W31*((1+10%)^(0.0833333333333333)-1))","v":0}]
[31,{"$f":"+IF(A32>Resumen!$C$40,\"\",A32)","v":""},{"$f":"+IFERROR(HLOOKUP($B32,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B32,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B32=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B32,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X32=\"\",0,IF(F32=0,ROUND(SUM(J$2:J32)*X32,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^2)*C32","v":0},{"$f":"+IF(F32=1,PMT(X32,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B32+1),-Amortizacion!G32),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H32,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E32=1),SUM($H$2:J32)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^2)*$C32","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B32=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W32*((1+10%)^(0.0833333333333333)-1))","v":0}]
[32,{"$f":"+IF(A33>Resumen!$C$40,\"\",A33)","v":""},{"$f":"+IFERROR(HLOOKUP($B33,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B33,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B33=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B33,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X33=\"\",0,IF(F33=0,ROUND(SUM(J$2:J33)*X33,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^2)*C33","v":0},{"$f":"+IF(F33=1,PMT(X33,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B33+1),-Amortizacion!G33),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H33,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E33=1),SUM($H$2:J33)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^2)*$C33","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B33=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W33*((1+10%)^(0.0833333333333333)-1))","v":0}]
[33,{"$f":"+IF(A34>Resumen!$C$40,\"\",A34)","v":""},{"$f":"+IFERROR(HLOOKUP($B34,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B34,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B34=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B34,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X34=\"\",0,IF(F34=0,ROUND(SUM(J$2:J34)*X34,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^2)*C34","v":0},{"$f":"+IF(F34=1,PMT(X34,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B34+1),-Amortizacion!G34),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H34,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E34=1),SUM($H$2:J34)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^2)*$C34","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B34=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W34*((1+10%)^(0.0833333333333333)-1))","v":0}]
[34,{"$f":"+IF(A35>Resumen!$C$40,\"\",A35)","v":""},{"$f":"+IFERROR(HLOOKUP($B35,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B35,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B35=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B35,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X35=\"\",0,IF(F35=0,ROUND(SUM(J$2:J35)*X35,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^2)*C35","v":0},{"$f":"+IF(F35=1,PMT(X35,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B35+1),-Amortizacion!G35),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H35,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E35=1),SUM($H$2:J35)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^2)*$C35","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B35=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W35*((1+10%)^(0.0833333333333333)-1))","v":0}]
[35,{"$f":"+IF(A36>Resumen!$C$40,\"\",A36)","v":""},{"$f":"+IFERROR(HLOOKUP($B36,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B36,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B36=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B36,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X36=\"\",0,IF(F36=0,ROUND(SUM(J$2:J36)*X36,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^2)*C36","v":0},{"$f":"+IF(F36=1,PMT(X36,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B36+1),-Amortizacion!G36),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H36,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E36=1),SUM($H$2:J36)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^2)*$C36","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B36=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W36*((1+10%)^(0.0833333333333333)-1))","v":0}]
[36,{"$f":"+IF(A37>Resumen!$C$40,\"\",A37)","v":""},{"$f":"+IFERROR(HLOOKUP($B37,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B37,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B37=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B37,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X37=\"\",0,IF(F37=0,ROUND(SUM(J$2:J37)*X37,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^2)*C37","v":0},{"$f":"+IF(F37=1,PMT(X37,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B37+1),-Amortizacion!G37),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H37,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E37=1),SUM($H$2:J37)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^2)*$C37","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B37=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W37*((1+10%)^(0.0833333333333333)-1))","v":0}]
[37,{"$f":"+IF(A38>Resumen!$C$40,\"\",A38)","v":""},{"$f":"+IFERROR(HLOOKUP($B38,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B38,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B38=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B38,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X38=\"\",0,IF(F38=0,ROUND(SUM(J$2:J38)*X38,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^3)*C38","v":0},{"$f":"+IF(F38=1,PMT(X38,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B38+1),-Amortizacion!G38),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H38,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E38=1),SUM($H$2:J38)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^3)*$C38","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B38=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W38*((1+10%)^(0.0833333333333333)-1))","v":0}]
[38,{"$f":"+IF(A39>Resumen!$C$40,\"\",A39)","v":""},{"$f":"+IFERROR(HLOOKUP($B39,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B39,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B39=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B39,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X39=\"\",0,IF(F39=0,ROUND(SUM(J$2:J39)*X39,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^3)*C39","v":0},{"$f":"+IF(F39=1,PMT(X39,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B39+1),-Amortizacion!G39),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H39,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E39=1),SUM($H$2:J39)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^3)*$C39","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B39=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W39*((1+10%)^(0.0833333333333333)-1))","v":0}]
[39,{"$f":"+IF(A40>Resumen!$C$40,\"\",A40)","v":""},{"$f":"+IFERROR(HLOOKUP($B40,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B40,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B40=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B40,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X40=\"\",0,IF(F40=0,ROUND(SUM(J$2:J40)*X40,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^3)*C40","v":0},{"$f":"+IF(F40=1,PMT(X40,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B40+1),-Amortizacion!G40),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H40,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E40=1),SUM($H$2:J40)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^3)*$C40","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B40=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W40*((1+10%)^(0.0833333333333333)-1))","v":0}]
[40,{"$f":"+IF(A41>Resumen!$C$40,\"\",A41)","v":""},{"$f":"+IFERROR(HLOOKUP($B41,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B41,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B41=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B41,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X41=\"\",0,IF(F41=0,ROUND(SUM(J$2:J41)*X41,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^3)*C41","v":0},{"$f":"+IF(F41=1,PMT(X41,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B41+1),-Amortizacion!G41),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H41,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E41=1),SUM($H$2:J41)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^3)*$C41","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B41=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W41*((1+10%)^(0.0833333333333333)-1))","v":0}]
[41,{"$f":"+IF(A42>Resumen!$C$40,\"\",A42)","v":""},{"$f":"+IFERROR(HLOOKUP($B42,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B42,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B42=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B42,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X42=\"\",0,IF(F42=0,ROUND(SUM(J$2:J42)*X42,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^3)*C42","v":0},{"$f":"+IF(F42=1,PMT(X42,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B42+1),-Amortizacion!G42),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H42,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E42=1),SUM($H$2:J42)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^3)*$C42","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B42=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W42*((1+10%)^(0.0833333333333333)-1))","v":0}]
[42,{"$f":"+IF(A43>Resumen!$C$40,\"\",A43)","v":""},{"$f":"+IFERROR(HLOOKUP($B43,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B43,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B43=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B43,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X43=\"\",0,IF(F43=0,ROUND(SUM(J$2:J43)*X43,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^3)*C43","v":0},{"$f":"+IF(F43=1,PMT(X43,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B43+1),-Amortizacion!G43),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H43,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E43=1),SUM($H$2:J43)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^3)*$C43","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B43=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W43*((1+10%)^(0.0833333333333333)-1))","v":0}]
[43,{"$f":"+IF(A44>Resumen!$C$40,\"\",A44)","v":""},{"$f":"+IFERROR(HLOOKUP($B44,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B44,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B44=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B44,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X44=\"\",0,IF(F44=0,ROUND(SUM(J$2:J44)*X44,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^3)*C44","v":0},{"$f":"+IF(F44=1,PMT(X44,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B44+1),-Amortizacion!G44),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H44,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E44=1),SUM($H$2:J44)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^3)*$C44","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B44=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W44*((1+10%)^(0.0833333333333333)-1))","v":0}]
[44,{"$f":"+IF(A45>Resumen!$C$40,\"\",A45)","v":""},{"$f":"+IFERROR(HLOOKUP($B45,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B45,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B45=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B45,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X45=\"\",0,IF(F45=0,ROUND(SUM(J$2:J45)*X45,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^3)*C45","v":0},{"$f":"+IF(F45=1,PMT(X45,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B45+1),-Amortizacion!G45),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H45,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E45=1),SUM($H$2:J45)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^3)*$C45","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B45=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W45*((1+10%)^(0.0833333333333333)-1))","v":0}]
[45,{"$f":"+IF(A46>Resumen!$C$40,\"\",A46)","v":""},{"$f":"+IFERROR(HLOOKUP($B46,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B46,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B46=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B46,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X46=\"\",0,IF(F46=0,ROUND(SUM(J$2:J46)*X46,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^3)*C46","v":0},{"$f":"+IF(F46=1,PMT(X46,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B46+1),-Amortizacion!G46),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H46,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E46=1),SUM($H$2:J46)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^3)*$C46","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B46=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W46*((1+10%)^(0.0833333333333333)-1))","v":0}]
[46,{"$f":"+IF(A47>Resumen!$C$40,\"\",A47)","v":""},{"$f":"+IFERROR(HLOOKUP($B47,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B47,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B47=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B47,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X47=\"\",0,IF(F47=0,ROUND(SUM(J$2:J47)*X47,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^3)*C47","v":0},{"$f":"+IF(F47=1,PMT(X47,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B47+1),-Amortizacion!G47),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H47,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E47=1),SUM($H$2:J47)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^3)*$C47","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B47=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W47*((1+10%)^(0.0833333333333333)-1))","v":0}]
[47,{"$f":"+IF(A48>Resumen!$C$40,\"\",A48)","v":""},{"$f":"+IFERROR(HLOOKUP($B48,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B48,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B48=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B48,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X48=\"\",0,IF(F48=0,ROUND(SUM(J$2:J48)*X48,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^3)*C48","v":0},{"$f":"+IF(F48=1,PMT(X48,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B48+1),-Amortizacion!G48),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H48,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E48=1),SUM($H$2:J48)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^3)*$C48","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B48=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W48*((1+10%)^(0.0833333333333333)-1))","v":0}]
[48,{"$f":"+IF(A49>Resumen!$C$40,\"\",A49)","v":""},{"$f":"+IFERROR(HLOOKUP($B49,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B49,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B49=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B49,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X49=\"\",0,IF(F49=0,ROUND(SUM(J$2:J49)*X49,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^3)*C49","v":0},{"$f":"+IF(F49=1,PMT(X49,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B49+1),-Amortizacion!G49),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H49,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E49=1),SUM($H$2:J49)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^3)*$C49","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B49=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W49*((1+10%)^(0.0833333333333333)-1))","v":0}]
[49,{"$f":"+IF(A50>Resumen!$C$40,\"\",A50)","v":""},{"$f":"+IFERROR(HLOOKUP($B50,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B50,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B50=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B50,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X50=\"\",0,IF(F50=0,ROUND(SUM(J$2:J50)*X50,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^4)*C50","v":0},{"$f":"+IF(F50=1,PMT(X50,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B50+1),-Amortizacion!G50),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H50,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E50=1),SUM($H$2:J50)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^4)*$C50","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B50=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W50*((1+10%)^(0.0833333333333333)-1))","v":0}]
[50,{"$f":"+IF(A51>Resumen!$C$40,\"\",A51)","v":""},{"$f":"+IFERROR(HLOOKUP($B51,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B51,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B51=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B51,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X51=\"\",0,IF(F51=0,ROUND(SUM(J$2:J51)*X51,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^4)*C51","v":0},{"$f":"+IF(F51=1,PMT(X51,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B51+1),-Amortizacion!G51),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H51,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E51=1),SUM($H$2:J51)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^4)*$C51","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B51=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W51*((1+10%)^(0.0833333333333333)-1))","v":0}]
[51,{"$f":"+IF(A52>Resumen!$C$40,\"\",A52)","v":""},{"$f":"+IFERROR(HLOOKUP($B52,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B52,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B52=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B52,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X52=\"\",0,IF(F52=0,ROUND(SUM(J$2:J52)*X52,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^4)*C52","v":0},{"$f":"+IF(F52=1,PMT(X52,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B52+1),-Amortizacion!G52),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H52,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E52=1),SUM($H$2:J52)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^4)*$C52","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B52=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W52*((1+10%)^(0.0833333333333333)-1))","v":0}]
[52,{"$f":"+IF(A53>Resumen!$C$40,\"\",A53)","v":""},{"$f":"+IFERROR(HLOOKUP($B53,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B53,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B53=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B53,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X53=\"\",0,IF(F53=0,ROUND(SUM(J$2:J53)*X53,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^4)*C53","v":0},{"$f":"+IF(F53=1,PMT(X53,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B53+1),-Amortizacion!G53),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H53,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E53=1),SUM($H$2:J53)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^4)*$C53","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B53=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W53*((1+10%)^(0.0833333333333333)-1))","v":0}]
[53,{"$f":"+IF(A54>Resumen!$C$40,\"\",A54)","v":""},{"$f":"+IFERROR(HLOOKUP($B54,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B54,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B54=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B54,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X54=\"\",0,IF(F54=0,ROUND(SUM(J$2:J54)*X54,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^4)*C54","v":0},{"$f":"+IF(F54=1,PMT(X54,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B54+1),-Amortizacion!G54),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H54,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E54=1),SUM($H$2:J54)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^4)*$C54","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B54=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W54*((1+10%)^(0.0833333333333333)-1))","v":0}]
[54,{"$f":"+IF(A55>Resumen!$C$40,\"\",A55)","v":""},{"$f":"+IFERROR(HLOOKUP($B55,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B55,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B55=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B55,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X55=\"\",0,IF(F55=0,ROUND(SUM(J$2:J55)*X55,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^4)*C55","v":0},{"$f":"+IF(F55=1,PMT(X55,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B55+1),-Amortizacion!G55),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H55,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E55=1),SUM($H$2:J55)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^4)*$C55","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B55=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W55*((1+10%)^(0.0833333333333333)-1))","v":0}]
[55,{"$f":"+IF(A56>Resumen!$C$40,\"\",A56)","v":""},{"$f":"+IFERROR(HLOOKUP($B56,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B56,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B56=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B56,Resumen!$F$3:$AM$14,12),0)","v":0},{"$f":"+N55-O55","v":5.8207660913467407E-11},{"$f":"IF(X56=\"\",0,IF(F56=0,ROUND(SUM(J$2:J56)*X56,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^4)*C56","v":0},{"$f":"+IF(F56=1,PMT(X56,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B56+1),-Amortizacion!G56),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H56,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E56=1),SUM($H$2:J56)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^4)*$C56","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B56=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W56*((1+10%)^(0.0833333333333333)-1))","v":0}]
[56,{"$f":"+IF(A57>Resumen!$C$40,\"\",A57)","v":""},{"$f":"+IFERROR(HLOOKUP($B57,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B57,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B57=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B57,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X57=\"\",0,IF(F57=0,ROUND(SUM(J$2:J57)*X57,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^4)*C57","v":0},{"$f":"+IF(F57=1,PMT(X57,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B57+1),-Amortizacion!G57),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H57,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E57=1),SUM($H$2:J57)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^4)*$C57","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B57=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W57*((1+10%)^(0.0833333333333333)-1))","v":0}]
[57,{"$f":"+IF(A58>Resumen!$C$40,\"\",A58)","v":""},{"$f":"+IFERROR(HLOOKUP($B58,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B58,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B58=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B58,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X58=\"\",0,IF(F58=0,ROUND(SUM(J$2:J58)*X58,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^4)*C58","v":0},{"$f":"+IF(F58=1,PMT(X58,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B58+1),-Amortizacion!G58),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H58,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E58=1),SUM($H$2:J58)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^4)*$C58","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B58=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W58*((1+10%)^(0.0833333333333333)-1))","v":0}]
[58,{"$f":"+IF(A59>Resumen!$C$40,\"\",A59)","v":""},{"$f":"+IFERROR(HLOOKUP($B59,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B59,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B59=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B59,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X59=\"\",0,IF(F59=0,ROUND(SUM(J$2:J59)*X59,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^4)*C59","v":0},{"$f":"+IF(F59=1,PMT(X59,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B59+1),-Amortizacion!G59),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H59,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E59=1),SUM($H$2:J59)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^4)*$C59","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B59=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W59*((1+10%)^(0.0833333333333333)-1))","v":0}]
[59,{"$f":"+IF(A60>Resumen!$C$40,\"\",A60)","v":""},{"$f":"+IFERROR(HLOOKUP($B60,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B60,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B60=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B60,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X60=\"\",0,IF(F60=0,ROUND(SUM(J$2:J60)*X60,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^4)*C60","v":0},{"$f":"+IF(F60=1,PMT(X60,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B60+1),-Amortizacion!G60),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H60,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E60=1),SUM($H$2:J60)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^4)*$C60","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B60=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W60*((1+10%)^(0.0833333333333333)-1))","v":0}]
[60,{"$f":"+IF(A61>Resumen!$C$40,\"\",A61)","v":""},{"$f":"+IFERROR(HLOOKUP($B61,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B61,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B61=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B61,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X61=\"\",0,IF(F61=0,ROUND(SUM(J$2:J61)*X61,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^4)*C61","v":0},{"$f":"+IF(F61=1,PMT(X61,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B61+1),-Amortizacion!G61),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H61,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E61=1),SUM($H$2:J61)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^4)*$C61","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B61=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W61*((1+10%)^(0.0833333333333333)-1))","v":0}]
[61,{"$f":"+IF(A62>Resumen!$C$40,\"\",A62)","v":""},{"$f":"+IFERROR(HLOOKUP($B62,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B62,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B62=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B62,Resumen!$F$3:$AM$14,12),0)","v":0},{"$f":"+N61-O61","v":5.8207660913467407E-11},{"$f":"IF(X62=\"\",0,IF(F62=0,ROUND(SUM(J$2:J62)*X62,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C62","v":0},{"$f":"+IF(F62=1,PMT(X62,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B62+1),-Amortizacion!G62),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H62,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E62=1),SUM($H$2:J62)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C62","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B62=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W62*((1+10%)^(0.0833333333333333)-1))","v":0}]
[62,{"$f":"+IF(A63>Resumen!$C$40,\"\",A63)","v":""},{"$f":"+IFERROR(HLOOKUP($B63,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B63,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B63=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B63,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X63=\"\",0,IF(F63=0,ROUND(SUM(J$2:J63)*X63,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C63","v":0},{"$f":"+IF(F63=1,PMT(X63,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B63+1),-Amortizacion!G63),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H63,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E63=1),SUM($H$2:J63)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C63","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B63=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W63*((1+10%)^(0.0833333333333333)-1))","v":0}]
[63,{"$f":"+IF(A64>Resumen!$C$40,\"\",A64)","v":""},{"$f":"+IFERROR(HLOOKUP($B64,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B64,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B64=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B64,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X64=\"\",0,IF(F64=0,ROUND(SUM(J$2:J64)*X64,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C64","v":0},{"$f":"+IF(F64=1,PMT(X64,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B64+1),-Amortizacion!G64),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H64,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E64=1),SUM($H$2:J64)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C64","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B64=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W64*((1+10%)^(0.0833333333333333)-1))","v":0}]
[64,{"$f":"+IF(A65>Resumen!$C$40,\"\",A65)","v":""},{"$f":"+IFERROR(HLOOKUP($B65,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B65,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B65=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B65,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X65=\"\",0,IF(F65=0,ROUND(SUM(J$2:J65)*X65,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C65","v":0},{"$f":"+IF(F65=1,PMT(X65,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B65+1),-Amortizacion!G65),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H65,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E65=1),SUM($H$2:J65)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C65","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B65=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W65*((1+10%)^(0.0833333333333333)-1))","v":0}]
[65,{"$f":"+IF(A66>Resumen!$C$40,\"\",A66)","v":""},{"$f":"+IFERROR(HLOOKUP($B66,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B66,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B66=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B66,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X66=\"\",0,IF(F66=0,ROUND(SUM(J$2:J66)*X66,2),0))","v":0},{"$f":"+IF(X66=\"\",0,IF(F66=1,G66*X66,0))","v":0},{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C66","v":0},{"$f":"+IF(F66=1,PMT(X66,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B66+1),-Amortizacion!G66),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H66,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E66=1),SUM($H$2:J66)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C66","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B66=\"\",\"\",Resumen!$C$34)","v":""},{"$f":"+J66+S66","v":0},0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W66*((1+10%)^(0.0833333333333333)-1))","v":0}]
[66,{"$f":"+IF(A67>Resumen!$C$40,\"\",A67)","v":""},{"$f":"+IFERROR(HLOOKUP($B67,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B67,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B67=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B67,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X67=\"\",0,IF(F67=0,ROUND(SUM(J$2:J67)*X67,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C67","v":0},{"$f":"+IF(F67=1,PMT(X67,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B67+1),-Amortizacion!G67),0)","v":0},{"$f":"+IF(I67=\"\",\"\",K67-I67)","v":0},{"$f":"+IF(Resumen!$C$20=\"no\",H67,0)","v":0},{"$f":"+IF(F67=0,SUM(G67:K67)-M67,G67-L67)","v":5.8207660913467407E-11},{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E67=1),SUM($H$2:J67)*25%,0)","v":0},0,0,{"$f":"+IF(X67=\"\",0,Q67*X67)","v":0},{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C67","v":0},{"$f":"+IF(X67=\"\",0,IFERROR(PMT(X67,P67,-Q67),0))","v":0},{"$f":"+IFERROR(T67-R67,0)","v":0},{"$f":"+Q67-U67","v":0},5.8207660913467407E-11,{"$f":"+IF(B67=\"\",\"\",Resumen!$C$34)","v":""},0,{"$f":"+T67+K67+M67","v":0},{"$f":"+R67+M67+I67","v":0},{"$f":"+IF(Resumen!$C$8=\"no\",0,W67*((1+10%)^(0.0833333333333333)-1))","v":0}]
[{"$f":"+A67+1","v":67},{"$f":"+IF(A68>Resumen!$C$40,\"\",A68)","v":""},{"$f":"+IFERROR(HLOOKUP($B68,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B68,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B68=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B68,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X68=\"\",0,IF(F68=0,ROUND(SUM(J$2:J68)*X68,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C68","v":0},{"$f":"+IF(F68=1,PMT(X68,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B68+1),-Amortizacion!G68),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H68,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E68=1),SUM($H$2:J68)*25%,0)","v":0},{"$f":"+IF(S68<>0,6,IF(P67=0,0,P67-1))","v":0},{"$f":"+V67+S68","v":0},0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C68","v":0},0,0,0,{"$f":"+N68+V68","v":5.8207660913467407E-11},{"$f":"+IF(B68=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W68*((1+10%)^(0.0833333333333333)-1))","v":0}]
[68,{"$f":"+IF(A69>Resumen!$C$40,\"\",A69)","v":""},{"$f":"+IFERROR(HLOOKUP($B69,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B69,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B69=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B69,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X69=\"\",0,IF(F69=0,ROUND(SUM(J$2:J69)*X69,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C69","v":0},{"$f":"+IF(F69=1,PMT(X69,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B69+1),-Amortizacion!G69),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H69,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E69=1),SUM($H$2:J69)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C69","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B69=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W69*((1+10%)^(0.0833333333333333)-1))","v":0}]
[69,{"$f":"+IF(A70>Resumen!$C$40,\"\",A70)","v":""},{"$f":"+IFERROR(HLOOKUP($B70,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B70,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B70=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B70,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X70=\"\",0,IF(F70=0,ROUND(SUM(J$2:J70)*X70,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C70","v":0},{"$f":"+IF(F70=1,PMT(X70,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B70+1),-Amortizacion!G70),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H70,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E70=1),SUM($H$2:J70)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C70","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B70=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W70*((1+10%)^(0.0833333333333333)-1))","v":0}]
[70,{"$f":"+IF(A71>Resumen!$C$40,\"\",A71)","v":""},{"$f":"+IFERROR(HLOOKUP($B71,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B71,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B71=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B71,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X71=\"\",0,IF(F71=0,ROUND(SUM(J$2:J71)*X71,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C71","v":0},{"$f":"+IF(F71=1,PMT(X71,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B71+1),-Amortizacion!G71),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H71,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E71=1),SUM($H$2:J71)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C71","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B71=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W71*((1+10%)^(0.0833333333333333)-1))","v":0}]
[71,{"$f":"+IF(A72>Resumen!$C$40,\"\",A72)","v":""},{"$f":"+IFERROR(HLOOKUP($B72,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B72,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B72=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B72,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X72=\"\",0,IF(F72=0,ROUND(SUM(J$2:J72)*X72,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C72","v":0},{"$f":"+IF(F72=1,PMT(X72,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B72+1),-Amortizacion!G72),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H72,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E72=1),SUM($H$2:J72)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C72","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B72=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W72*((1+10%)^(0.0833333333333333)-1))","v":0}]
[72,{"$f":"+IF(A73>Resumen!$C$40,\"\",A73)","v":""},{"$f":"+IFERROR(HLOOKUP($B73,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B73,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B73=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B73,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X73=\"\",0,IF(F73=0,ROUND(SUM(J$2:J73)*X73,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C73","v":0},{"$f":"+IF(F73=1,PMT(X73,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B73+1),-Amortizacion!G73),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H73,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E73=1),SUM($H$2:J73)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C73","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B73=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W73*((1+10%)^(0.0833333333333333)-1))","v":0}]
[73,{"$f":"+IF(A74>Resumen!$C$40,\"\",A74)","v":""},{"$f":"+IFERROR(HLOOKUP($B74,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B74,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B74=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B74,Resumen!$F$3:$AM$14,12),0)","v":0},{"$f":"+N73-O73","v":5.8207660913467407E-11},{"$f":"IF(X74=\"\",0,IF(F74=0,ROUND(SUM(J$2:J74)*X74,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C74","v":0},{"$f":"+IF(F74=1,PMT(X74,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B74+1),-Amortizacion!G74),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H74,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E74=1),SUM($H$2:J74)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C74","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B74=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W74*((1+10%)^(0.0833333333333333)-1))","v":0}]
[74,{"$f":"+IF(A75>Resumen!$C$40,\"\",A75)","v":""},{"$f":"+IFERROR(HLOOKUP($B75,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B75,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B75=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B75,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X75=\"\",0,IF(F75=0,ROUND(SUM(J$2:J75)*X75,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C75","v":0},{"$f":"+IF(F75=1,PMT(X75,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B75+1),-Amortizacion!G75),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H75,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E75=1),SUM($H$2:J75)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C75","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B75=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W75*((1+10%)^(0.0833333333333333)-1))","v":0}]
[75,{"$f":"+IF(A76>Resumen!$C$40,\"\",A76)","v":""},{"$f":"+IFERROR(HLOOKUP($B76,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B76,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B76=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B76,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X76=\"\",0,IF(F76=0,ROUND(SUM(J$2:J76)*X76,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C76","v":0},{"$f":"+IF(F76=1,PMT(X76,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B76+1),-Amortizacion!G76),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H76,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E76=1),SUM($H$2:J76)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C76","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B76=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W76*((1+10%)^(0.0833333333333333)-1))","v":0}]
[76,{"$f":"+IF(A77>Resumen!$C$40,\"\",A77)","v":""},{"$f":"+IFERROR(HLOOKUP($B77,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B77,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B77=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B77,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X77=\"\",0,IF(F77=0,ROUND(SUM(J$2:J77)*X77,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C77","v":0},{"$f":"+IF(F77=1,PMT(X77,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B77+1),-Amortizacion!G77),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H77,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E77=1),SUM($H$2:J77)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C77","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B77=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W77*((1+10%)^(0.0833333333333333)-1))","v":0}]
[77,{"$f":"+IF(A78>Resumen!$C$40,\"\",A78)","v":""},{"$f":"+IFERROR(HLOOKUP($B78,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B78,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B78=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B78,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X78=\"\",0,IF(F78=0,ROUND(SUM(J$2:J78)*X78,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C78","v":0},{"$f":"+IF(F78=1,PMT(X78,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B78+1),-Amortizacion!G78),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H78,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E78=1),SUM($H$2:J78)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C78","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B78=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W78*((1+10%)^(0.0833333333333333)-1))","v":0}]
[78,{"$f":"+IF(A79>Resumen!$C$40,\"\",A79)","v":""},{"$f":"+IFERROR(HLOOKUP($B79,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B79,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B79=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B79,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X79=\"\",0,IF(F79=0,ROUND(SUM(J$2:J79)*X79,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C79","v":0},{"$f":"+IF(F79=1,PMT(X79,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B79+1),-Amortizacion!G79),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H79,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E79=1),SUM($H$2:J79)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C79","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B79=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W79*((1+10%)^(0.0833333333333333)-1))","v":0}]
[79,{"$f":"+IF(A80>Resumen!$C$40,\"\",A80)","v":""},{"$f":"+IFERROR(HLOOKUP($B80,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B80,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B80=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B80,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X80=\"\",0,IF(F80=0,ROUND(SUM(J$2:J80)*X80,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C80","v":0},{"$f":"+IF(F80=1,PMT(X80,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B80+1),-Amortizacion!G80),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H80,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E80=1),SUM($H$2:J80)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C80","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B80=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W80*((1+10%)^(0.0833333333333333)-1))","v":0}]
[80,{"$f":"+IF(A81>Resumen!$C$40,\"\",A81)","v":""},{"$f":"+IFERROR(HLOOKUP($B81,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B81,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B81=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B81,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X81=\"\",0,IF(F81=0,ROUND(SUM(J$2:J81)*X81,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C81","v":0},{"$f":"+IF(F81=1,PMT(X81,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B81+1),-Amortizacion!G81),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H81,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E81=1),SUM($H$2:J81)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C81","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B81=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W81*((1+10%)^(0.0833333333333333)-1))","v":0}]
[81,{"$f":"+IF(A82>Resumen!$C$40,\"\",A82)","v":""},{"$f":"+IFERROR(HLOOKUP($B82,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B82,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B82=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B82,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X82=\"\",0,IF(F82=0,ROUND(SUM(J$2:J82)*X82,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C82","v":0},{"$f":"+IF(F82=1,PMT(X82,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B82+1),-Amortizacion!G82),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H82,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E82=1),SUM($H$2:J82)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C82","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B82=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W82*((1+10%)^(0.0833333333333333)-1))","v":0}]
[82,{"$f":"+IF(A83>Resumen!$C$40,\"\",A83)","v":""},{"$f":"+IFERROR(HLOOKUP($B83,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B83,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B83=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B83,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X83=\"\",0,IF(F83=0,ROUND(SUM(J$2:J83)*X83,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C83","v":0},{"$f":"+IF(F83=1,PMT(X83,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B83+1),-Amortizacion!G83),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H83,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E83=1),SUM($H$2:J83)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C83","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B83=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W83*((1+10%)^(0.0833333333333333)-1))","v":0}]
[83,{"$f":"+IF(A84>Resumen!$C$40,\"\",A84)","v":""},{"$f":"+IFERROR(HLOOKUP($B84,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B84,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B84=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B84,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X84=\"\",0,IF(F84=0,ROUND(SUM(J$2:J84)*X84,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C84","v":0},{"$f":"+IF(F84=1,PMT(X84,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B84+1),-Amortizacion!G84),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H84,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E84=1),SUM($H$2:J84)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C84","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B84=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W84*((1+10%)^(0.0833333333333333)-1))","v":0}]
[84,{"$f":"+IF(A85>Resumen!$C$40,\"\",A85)","v":""},{"$f":"+IFERROR(HLOOKUP($B85,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B85,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B85=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B85,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X85=\"\",0,IF(F85=0,ROUND(SUM(J$2:J85)*X85,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C85","v":0},{"$f":"+IF(F85=1,PMT(X85,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B85+1),-Amortizacion!G85),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H85,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E85=1),SUM($H$2:J85)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C85","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B85=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W85*((1+10%)^(0.0833333333333333)-1))","v":0}]
[85,{"$f":"+IF(A86>Resumen!$C$40,\"\",A86)","v":""},{"$f":"+IFERROR(HLOOKUP($B86,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B86,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B86=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B86,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X86=\"\",0,IF(F86=0,ROUND(SUM(J$2:J86)*X86,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C86","v":0},{"$f":"+IF(F86=1,PMT(X86,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B86+1),-Amortizacion!G86),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H86,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E86=1),SUM($H$2:J86)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C86","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B86=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W86*((1+10%)^(0.0833333333333333)-1))","v":0}]
[86,{"$f":"+IF(A87>Resumen!$C$40,\"\",A87)","v":""},{"$f":"+IFERROR(HLOOKUP($B87,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B87,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B87=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B87,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X87=\"\",0,IF(F87=0,ROUND(SUM(J$2:J87)*X87,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C87","v":0},{"$f":"+IF(F87=1,PMT(X87,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B87+1),-Amortizacion!G87),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H87,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E87=1),SUM($H$2:J87)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C87","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B87=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W87*((1+10%)^(0.0833333333333333)-1))","v":0}]
[87,{"$f":"+IF(A88>Resumen!$C$40,\"\",A88)","v":""},{"$f":"+IFERROR(HLOOKUP($B88,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B88,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B88=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B88,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X88=\"\",0,IF(F88=0,ROUND(SUM(J$2:J88)*X88,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C88","v":0},{"$f":"+IF(F88=1,PMT(X88,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B88+1),-Amortizacion!G88),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H88,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E88=1),SUM($H$2:J88)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C88","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B88=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W88*((1+10%)^(0.0833333333333333)-1))","v":0}]
[88,{"$f":"+IF(A89>Resumen!$C$40,\"\",A89)","v":""},{"$f":"+IFERROR(HLOOKUP($B89,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B89,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B89=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B89,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X89=\"\",0,IF(F89=0,ROUND(SUM(J$2:J89)*X89,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C89","v":0},{"$f":"+IF(F89=1,PMT(X89,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B89+1),-Amortizacion!G89),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H89,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E89=1),SUM($H$2:J89)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C89","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B89=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W89*((1+10%)^(0.0833333333333333)-1))","v":0}]
[89,{"$f":"+IF(A90>Resumen!$C$40,\"\",A90)","v":""},{"$f":"+IFERROR(HLOOKUP($B90,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B90,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B90=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B90,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X90=\"\",0,IF(F90=0,ROUND(SUM(J$2:J90)*X90,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C90","v":0},{"$f":"+IF(F90=1,PMT(X90,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B90+1),-Amortizacion!G90),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H90,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E90=1),SUM($H$2:J90)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C90","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B90=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W90*((1+10%)^(0.0833333333333333)-1))","v":0}]
[90,{"$f":"+IF(A91>Resumen!$C$40,\"\",A91)","v":""},{"$f":"+IFERROR(HLOOKUP($B91,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B91,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B91=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B91,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X91=\"\",0,IF(F91=0,ROUND(SUM(J$2:J91)*X91,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C91","v":0},{"$f":"+IF(F91=1,PMT(X91,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B91+1),-Amortizacion!G91),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H91,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E91=1),SUM($H$2:J91)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C91","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B91=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W91*((1+10%)^(0.0833333333333333)-1))","v":0}]
[91,{"$f":"+IF(A92>Resumen!$C$40,\"\",A92)","v":""},{"$f":"+IFERROR(HLOOKUP($B92,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B92,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B92=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B92,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X92=\"\",0,IF(F92=0,ROUND(SUM(J$2:J92)*X92,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C92","v":0},{"$f":"+IF(F92=1,PMT(X92,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B92+1),-Amortizacion!G92),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H92,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E92=1),SUM($H$2:J92)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C92","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B92=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W92*((1+10%)^(0.0833333333333333)-1))","v":0}]
[92,{"$f":"+IF(A93>Resumen!$C$40,\"\",A93)","v":""},{"$f":"+IFERROR(HLOOKUP($B93,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B93,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B93=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B93,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X93=\"\",0,IF(F93=0,ROUND(SUM(J$2:J93)*X93,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C93","v":0},{"$f":"+IF(F93=1,PMT(X93,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B93+1),-Amortizacion!G93),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H93,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E93=1),SUM($H$2:J93)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C93","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B93=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W93*((1+10%)^(0.0833333333333333)-1))","v":0}]
[93,{"$f":"+IF(A94>Resumen!$C$40,\"\",A94)","v":""},{"$f":"+IFERROR(HLOOKUP($B94,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B94,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B94=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B94,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X94=\"\",0,IF(F94=0,ROUND(SUM(J$2:J94)*X94,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C94","v":0},{"$f":"+IF(F94=1,PMT(X94,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B94+1),-Amortizacion!G94),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H94,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E94=1),SUM($H$2:J94)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C94","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B94=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W94*((1+10%)^(0.0833333333333333)-1))","v":0}]
[94,{"$f":"+IF(A95>Resumen!$C$40,\"\",A95)","v":""},{"$f":"+IFERROR(HLOOKUP($B95,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B95,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B95=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B95,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X95=\"\",0,IF(F95=0,ROUND(SUM(J$2:J95)*X95,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C95","v":0},{"$f":"+IF(F95=1,PMT(X95,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B95+1),-Amortizacion!G95),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H95,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E95=1),SUM($H$2:J95)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C95","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B95=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W95*((1+10%)^(0.0833333333333333)-1))","v":0}]
[95,{"$f":"+IF(A96>Resumen!$C$40,\"\",A96)","v":""},{"$f":"+IFERROR(HLOOKUP($B96,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B96,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B96=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B96,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X96=\"\",0,IF(F96=0,ROUND(SUM(J$2:J96)*X96,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C96","v":0},{"$f":"+IF(F96=1,PMT(X96,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B96+1),-Amortizacion!G96),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H96,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E96=1),SUM($H$2:J96)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C96","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B96=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W96*((1+10%)^(0.0833333333333333)-1))","v":0}]
[96,{"$f":"+IF(A97>Resumen!$C$40,\"\",A97)","v":""},{"$f":"+IFERROR(HLOOKUP($B97,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B97,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B97=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B97,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X97=\"\",0,IF(F97=0,ROUND(SUM(J$2:J97)*X97,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C97","v":0},{"$f":"+IF(F97=1,PMT(X97,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B97+1),-Amortizacion!G97),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H97,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E97=1),SUM($H$2:J97)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C97","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B97=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W97*((1+10%)^(0.0833333333333333)-1))","v":0}]
[97,{"$f":"+IF(A98>Resumen!$C$40,\"\",A98)","v":""},{"$f":"+IFERROR(HLOOKUP($B98,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B98,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B98=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B98,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X98=\"\",0,IF(F98=0,ROUND(SUM(J$2:J98)*X98,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C98","v":0},{"$f":"+IF(F98=1,PMT(X98,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B98+1),-Amortizacion!G98),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H98,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E98=1),SUM($H$2:J98)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C98","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B98=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W98*((1+10%)^(0.0833333333333333)-1))","v":0}]
[98,{"$f":"+IF(A99>Resumen!$C$40,\"\",A99)","v":""},{"$f":"+IFERROR(HLOOKUP($B99,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B99,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B99=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B99,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X99=\"\",0,IF(F99=0,ROUND(SUM(J$2:J99)*X99,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C99","v":0},{"$f":"+IF(F99=1,PMT(X99,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B99+1),-Amortizacion!G99),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H99,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E99=1),SUM($H$2:J99)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C99","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B99=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W99*((1+10%)^(0.0833333333333333)-1))","v":0}]
[99,{"$f":"+IF(A100>Resumen!$C$40,\"\",A100)","v":""},{"$f":"+IFERROR(HLOOKUP($B100,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B100,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B100=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B100,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X100=\"\",0,IF(F100=0,ROUND(SUM(J$2:J100)*X100,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C100","v":0},{"$f":"+IF(F100=1,PMT(X100,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B100+1),-Amortizacion!G100),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H100,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E100=1),SUM($H$2:J100)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C100","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B100=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W100*((1+10%)^(0.0833333333333333)-1))","v":0}]
[100,{"$f":"+IF(A101>Resumen!$C$40,\"\",A101)","v":""},{"$f":"+IFERROR(HLOOKUP($B101,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B101,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B101=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B101,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X101=\"\",0,IF(F101=0,ROUND(SUM(J$2:J101)*X101,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C101","v":0},{"$f":"+IF(F101=1,PMT(X101,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B101+1),-Amortizacion!G101),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H101,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E101=1),SUM($H$2:J101)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C101","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B101=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W101*((1+10%)^(0.0833333333333333)-1))","v":0}]
[101,{"$f":"+IF(A102>Resumen!$C$40,\"\",A102)","v":""},{"$f":"+IFERROR(HLOOKUP($B102,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B102,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B102=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B102,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X102=\"\",0,IF(F102=0,ROUND(SUM(J$2:J102)*X102,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C102","v":0},{"$f":"+IF(F102=1,PMT(X102,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B102+1),-Amortizacion!G102),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H102,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E102=1),SUM($H$2:J102)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C102","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B102=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W102*((1+10%)^(0.0833333333333333)-1))","v":0}]
[102,{"$f":"+IF(A103>Resumen!$C$40,\"\",A103)","v":""},{"$f":"+IFERROR(HLOOKUP($B103,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B103,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B103=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B103,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X103=\"\",0,IF(F103=0,ROUND(SUM(J$2:J103)*X103,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C103","v":0},{"$f":"+IF(F103=1,PMT(X103,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B103+1),-Amortizacion!G103),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H103,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E103=1),SUM($H$2:J103)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C103","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B103=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W103*((1+10%)^(0.0833333333333333)-1))","v":0}]
[103,{"$f":"+IF(A104>Resumen!$C$40,\"\",A104)","v":""},{"$f":"+IFERROR(HLOOKUP($B104,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B104,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B104=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B104,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X104=\"\",0,IF(F104=0,ROUND(SUM(J$2:J104)*X104,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C104","v":0},{"$f":"+IF(F104=1,PMT(X104,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B104+1),-Amortizacion!G104),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H104,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E104=1),SUM($H$2:J104)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C104","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B104=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W104*((1+10%)^(0.0833333333333333)-1))","v":0}]
[104,{"$f":"+IF(A105>Resumen!$C$40,\"\",A105)","v":""},{"$f":"+IFERROR(HLOOKUP($B105,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B105,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B105=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B105,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X105=\"\",0,IF(F105=0,ROUND(SUM(J$2:J105)*X105,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C105","v":0},{"$f":"+IF(F105=1,PMT(X105,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B105+1),-Amortizacion!G105),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H105,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E105=1),SUM($H$2:J105)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C105","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B105=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W105*((1+10%)^(0.0833333333333333)-1))","v":0}]
[105,{"$f":"+IF(A106>Resumen!$C$40,\"\",A106)","v":""},{"$f":"+IFERROR(HLOOKUP($B106,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B106,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B106=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B106,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X106=\"\",0,IF(F106=0,ROUND(SUM(J$2:J106)*X106,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C106","v":0},{"$f":"+IF(F106=1,PMT(X106,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B106+1),-Amortizacion!G106),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H106,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E106=1),SUM($H$2:J106)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C106","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B106=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W106*((1+10%)^(0.0833333333333333)-1))","v":0}]
[106,{"$f":"+IF(A107>Resumen!$C$40,\"\",A107)","v":""},{"$f":"+IFERROR(HLOOKUP($B107,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B107,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B107=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B107,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X107=\"\",0,IF(F107=0,ROUND(SUM(J$2:J107)*X107,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C107","v":0},{"$f":"+IF(F107=1,PMT(X107,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B107+1),-Amortizacion!G107),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H107,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E107=1),SUM($H$2:J107)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C107","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B107=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W107*((1+10%)^(0.0833333333333333)-1))","v":0}]
[107,{"$f":"+IF(A108>Resumen!$C$40,\"\",A108)","v":""},{"$f":"+IFERROR(HLOOKUP($B108,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B108,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B108=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B108,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X108=\"\",0,IF(F108=0,ROUND(SUM(J$2:J108)*X108,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C108","v":0},{"$f":"+IF(F108=1,PMT(X108,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B108+1),-Amortizacion!G108),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H108,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E108=1),SUM($H$2:J108)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C108","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B108=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W108*((1+10%)^(0.0833333333333333)-1))","v":0}]
[108,{"$f":"+IF(A109>Resumen!$C$40,\"\",A109)","v":""},{"$f":"+IFERROR(HLOOKUP($B109,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B109,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B109=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B109,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X109=\"\",0,IF(F109=0,ROUND(SUM(J$2:J109)*X109,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C109","v":0},{"$f":"+IF(F109=1,PMT(X109,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B109+1),-Amortizacion!G109),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H109,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E109=1),SUM($H$2:J109)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C109","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B109=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W109*((1+10%)^(0.0833333333333333)-1))","v":0}]
[109,{"$f":"+IF(A110>Resumen!$C$40,\"\",A110)","v":""},{"$f":"+IFERROR(HLOOKUP($B110,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B110,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B110=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B110,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X110=\"\",0,IF(F110=0,ROUND(SUM(J$2:J110)*X110,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C110","v":0},{"$f":"+IF(F110=1,PMT(X110,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B110+1),-Amortizacion!G110),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H110,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E110=1),SUM($H$2:J110)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C110","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B110=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W110*((1+10%)^(0.0833333333333333)-1))","v":0}]
[110,{"$f":"+IF(A111>Resumen!$C$40,\"\",A111)","v":""},{"$f":"+IFERROR(HLOOKUP($B111,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B111,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B111=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B111,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X111=\"\",0,IF(F111=0,ROUND(SUM(J$2:J111)*X111,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C111","v":0},{"$f":"+IF(F111=1,PMT(X111,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B111+1),-Amortizacion!G111),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H111,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E111=1),SUM($H$2:J111)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C111","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B111=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W111*((1+10%)^(0.0833333333333333)-1))","v":0}]
[111,{"$f":"+IF(A112>Resumen!$C$40,\"\",A112)","v":""},{"$f":"+IFERROR(HLOOKUP($B112,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B112,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B112=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B112,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X112=\"\",0,IF(F112=0,ROUND(SUM(J$2:J112)*X112,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C112","v":0},{"$f":"+IF(F112=1,PMT(X112,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B112+1),-Amortizacion!G112),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H112,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E112=1),SUM($H$2:J112)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C112","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B112=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W112*((1+10%)^(0.0833333333333333)-1))","v":0}]
[112,{"$f":"+IF(A113>Resumen!$C$40,\"\",A113)","v":""},{"$f":"+IFERROR(HLOOKUP($B113,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B113,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B113=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B113,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X113=\"\",0,IF(F113=0,ROUND(SUM(J$2:J113)*X113,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C113","v":0},{"$f":"+IF(F113=1,PMT(X113,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B113+1),-Amortizacion!G113),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H113,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E113=1),SUM($H$2:J113)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C113","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B113=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W113*((1+10%)^(0.0833333333333333)-1))","v":0}]
[113,{"$f":"+IF(A114>Resumen!$C$40,\"\",A114)","v":""},{"$f":"+IFERROR(HLOOKUP($B114,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B114,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B114=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B114,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X114=\"\",0,IF(F114=0,ROUND(SUM(J$2:J114)*X114,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C114","v":0},{"$f":"+IF(F114=1,PMT(X114,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B114+1),-Amortizacion!G114),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H114,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E114=1),SUM($H$2:J114)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C114","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B114=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W114*((1+10%)^(0.0833333333333333)-1))","v":0}]
[114,{"$f":"+IF(A115>Resumen!$C$40,\"\",A115)","v":""},{"$f":"+IFERROR(HLOOKUP($B115,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B115,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B115=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B115,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X115=\"\",0,IF(F115=0,ROUND(SUM(J$2:J115)*X115,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C115","v":0},{"$f":"+IF(F115=1,PMT(X115,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B115+1),-Amortizacion!G115),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H115,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E115=1),SUM($H$2:J115)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C115","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B115=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W115*((1+10%)^(0.0833333333333333)-1))","v":0}]
[115,{"$f":"+IF(A116>Resumen!$C$40,\"\",A116)","v":""},{"$f":"+IFERROR(HLOOKUP($B116,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B116,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B116=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B116,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X116=\"\",0,IF(F116=0,ROUND(SUM(J$2:J116)*X116,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C116","v":0},{"$f":"+IF(F116=1,PMT(X116,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B116+1),-Amortizacion!G116),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H116,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E116=1),SUM($H$2:J116)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C116","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B116=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W116*((1+10%)^(0.0833333333333333)-1))","v":0}]
[116,{"$f":"+IF(A117>Resumen!$C$40,\"\",A117)","v":""},{"$f":"+IFERROR(HLOOKUP($B117,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B117,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B117=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B117,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X117=\"\",0,IF(F117=0,ROUND(SUM(J$2:J117)*X117,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C117","v":0},{"$f":"+IF(F117=1,PMT(X117,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B117+1),-Amortizacion!G117),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H117,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E117=1),SUM($H$2:J117)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C117","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B117=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W117*((1+10%)^(0.0833333333333333)-1))","v":0}]
[117,{"$f":"+IF(A118>Resumen!$C$40,\"\",A118)","v":""},{"$f":"+IFERROR(HLOOKUP($B118,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B118,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B118=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B118,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X118=\"\",0,IF(F118=0,ROUND(SUM(J$2:J118)*X118,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C118","v":0},{"$f":"+IF(F118=1,PMT(X118,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B118+1),-Amortizacion!G118),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H118,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E118=1),SUM($H$2:J118)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C118","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B118=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W118*((1+10%)^(0.0833333333333333)-1))","v":0}]
[118,{"$f":"+IF(A119>Resumen!$C$40,\"\",A119)","v":""},{"$f":"+IFERROR(HLOOKUP($B119,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B119,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B119=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B119,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X119=\"\",0,IF(F119=0,ROUND(SUM(J$2:J119)*X119,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C119","v":0},{"$f":"+IF(F119=1,PMT(X119,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B119+1),-Amortizacion!G119),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H119,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E119=1),SUM($H$2:J119)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C119","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B119=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W119*((1+10%)^(0.0833333333333333)-1))","v":0}]
[119,{"$f":"+IF(A120>Resumen!$C$40,\"\",A120)","v":""},{"$f":"+IFERROR(HLOOKUP($B120,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B120,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B120=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B120,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X120=\"\",0,IF(F120=0,ROUND(SUM(J$2:J120)*X120,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C120","v":0},{"$f":"+IF(F120=1,PMT(X120,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B120+1),-Amortizacion!G120),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H120,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E120=1),SUM($H$2:J120)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C120","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B120=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W120*((1+10%)^(0.0833333333333333)-1))","v":0}]
[120,{"$f":"+IF(A121>Resumen!$C$40,\"\",A121)","v":""},{"$f":"+IFERROR(HLOOKUP($B121,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B121,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B121=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B121,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X121=\"\",0,IF(F121=0,ROUND(SUM(J$2:J121)*X121,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C121","v":0},{"$f":"+IF(F121=1,PMT(X121,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B121+1),-Amortizacion!G121),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H121,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E121=1),SUM($H$2:J121)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C121","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B121=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W121*((1+10%)^(0.0833333333333333)-1))","v":0}]
[121,{"$f":"+IF(A122>Resumen!$C$40,\"\",A122)","v":""},{"$f":"+IFERROR(HLOOKUP($B122,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B122,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B122=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B122,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X122=\"\",0,IF(F122=0,ROUND(SUM(J$2:J122)*X122,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C122","v":0},{"$f":"+IF(F122=1,PMT(X122,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B122+1),-Amortizacion!G122),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H122,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E122=1),SUM($H$2:J122)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C122","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B122=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W122*((1+10%)^(0.0833333333333333)-1))","v":0}]
[122,{"$f":"+IF(A123>Resumen!$C$40,\"\",A123)","v":""},{"$f":"+IFERROR(HLOOKUP($B123,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B123,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B123=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B123,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X123=\"\",0,IF(F123=0,ROUND(SUM(J$2:J123)*X123,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C123","v":0},{"$f":"+IF(F123=1,PMT(X123,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B123+1),-Amortizacion!G123),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H123,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E123=1),SUM($H$2:J123)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C123","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B123=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W123*((1+10%)^(0.0833333333333333)-1))","v":0}]
[123,{"$f":"+IF(A124>Resumen!$C$40,\"\",A124)","v":""},{"$f":"+IFERROR(HLOOKUP($B124,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B124,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B124=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B124,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X124=\"\",0,IF(F124=0,ROUND(SUM(J$2:J124)*X124,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C124","v":0},{"$f":"+IF(F124=1,PMT(X124,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B124+1),-Amortizacion!G124),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H124,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E124=1),SUM($H$2:J124)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C124","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B124=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W124*((1+10%)^(0.0833333333333333)-1))","v":0}]
[124,{"$f":"+IF(A125>Resumen!$C$40,\"\",A125)","v":""},{"$f":"+IFERROR(HLOOKUP($B125,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B125,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B125=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B125,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X125=\"\",0,IF(F125=0,ROUND(SUM(J$2:J125)*X125,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C125","v":0},{"$f":"+IF(F125=1,PMT(X125,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B125+1),-Amortizacion!G125),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H125,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E125=1),SUM($H$2:J125)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C125","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B125=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W125*((1+10%)^(0.0833333333333333)-1))","v":0}]
[125,{"$f":"+IF(A126>Resumen!$C$40,\"\",A126)","v":""},{"$f":"+IFERROR(HLOOKUP($B126,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B126,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B126=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B126,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X126=\"\",0,IF(F126=0,ROUND(SUM(J$2:J126)*X126,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C126","v":0},{"$f":"+IF(F126=1,PMT(X126,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B126+1),-Amortizacion!G126),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H126,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E126=1),SUM($H$2:J126)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C126","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B126=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W126*((1+10%)^(0.0833333333333333)-1))","v":0}]
[126,{"$f":"+IF(A127>Resumen!$C$40,\"\",A127)","v":""},{"$f":"+IFERROR(HLOOKUP($B127,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B127,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B127=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B127,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X127=\"\",0,IF(F127=0,ROUND(SUM(J$2:J127)*X127,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C127","v":0},{"$f":"+IF(F127=1,PMT(X127,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B127+1),-Amortizacion!G127),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H127,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E127=1),SUM($H$2:J127)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C127","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B127=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W127*((1+10%)^(0.0833333333333333)-1))","v":0}]
[127,{"$f":"+IF(A128>Resumen!$C$40,\"\",A128)","v":""},{"$f":"+IFERROR(HLOOKUP($B128,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B128,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B128=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B128,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X128=\"\",0,IF(F128=0,ROUND(SUM(J$2:J128)*X128,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C128","v":0},{"$f":"+IF(F128=1,PMT(X128,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B128+1),-Amortizacion!G128),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H128,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E128=1),SUM($H$2:J128)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C128","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B128=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W128*((1+10%)^(0.0833333333333333)-1))","v":0}]
[128,{"$f":"+IF(A129>Resumen!$C$40,\"\",A129)","v":""},{"$f":"+IFERROR(HLOOKUP($B129,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B129,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B129=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B129,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X129=\"\",0,IF(F129=0,ROUND(SUM(J$2:J129)*X129,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C129","v":0},{"$f":"+IF(F129=1,PMT(X129,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B129+1),-Amortizacion!G129),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H129,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E129=1),SUM($H$2:J129)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C129","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B129=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W129*((1+10%)^(0.0833333333333333)-1))","v":0}]
[129,{"$f":"+IF(A130>Resumen!$C$40,\"\",A130)","v":""},{"$f":"+IFERROR(HLOOKUP($B130,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B130,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B130=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B130,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X130=\"\",0,IF(F130=0,ROUND(SUM(J$2:J130)*X130,2),0))","v":0},{"$f":"+IF(X130=\"\",0,IF(F130=1,G130*X130,0))","v":0},{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C130","v":0},{"$f":"+IF(F130=1,PMT(X130,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B130+1),-Amortizacion!G130),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H130,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E130=1),SUM($H$2:J130)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C130","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B130=\"\",\"\",Resumen!$C$34)","v":""},{"$f":"+J130+S130","v":0},0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W130*((1+10%)^(0.0833333333333333)-1))","v":0}]
[130,{"$f":"+IF(A131>Resumen!$C$40,\"\",A131)","v":""},{"$f":"+IFERROR(HLOOKUP($B131,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B131,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B131=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B131,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X131=\"\",0,IF(F131=0,ROUND(SUM(J$2:J131)*X131,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C131","v":0},{"$f":"+IF(F131=1,PMT(X131,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B131+1),-Amortizacion!G131),0)","v":0},{"$f":"+IF(I131=\"\",\"\",K131-I131)","v":0},{"$f":"+IF(Resumen!$C$20=\"no\",H131,0)","v":0},{"$f":"+IF(F131=0,SUM(G131:K131)-M131,G131-L131)","v":5.8207660913467407E-11},{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E131=1),SUM($H$2:J131)*25%,0)","v":0},0,0,{"$f":"+IF(X131=\"\",0,Q131*X131)","v":0},{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C131","v":0},{"$f":"+IF(X131=\"\",0,IFERROR(PMT(X131,P131,-Q131),0))","v":0},{"$f":"+IFERROR(T131-R131,0)","v":0},{"$f":"+Q131-U131","v":0},5.8207660913467407E-11,{"$f":"+IF(B131=\"\",\"\",Resumen!$C$34)","v":""},0,{"$f":"+T131+K131+M131","v":0},{"$f":"+R131+M131+I131","v":0},{"$f":"+IF(Resumen!$C$8=\"no\",0,W131*((1+10%)^(0.0833333333333333)-1))","v":0}]
[{"$f":"+A131+1","v":131},{"$f":"+IF(A132>Resumen!$C$40,\"\",A132)","v":""},{"$f":"+IFERROR(HLOOKUP($B132,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B132,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B132=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B132,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X132=\"\",0,IF(F132=0,ROUND(SUM(J$2:J132)*X132,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C132","v":0},{"$f":"+IF(F132=1,PMT(X132,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B132+1),-Amortizacion!G132),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H132,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E132=1),SUM($H$2:J132)*25%,0)","v":0},{"$f":"+IF(S132<>0,6,IF(P131=0,0,P131-1))","v":0},{"$f":"+V131+S132","v":0},0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C132","v":0},0,0,0,{"$f":"+N132+V132","v":5.8207660913467407E-11},{"$f":"+IF(B132=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W132*((1+10%)^(0.0833333333333333)-1))","v":0}]
[132,{"$f":"+IF(A133>Resumen!$C$40,\"\",A133)","v":""},{"$f":"+IFERROR(HLOOKUP($B133,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B133,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B133=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B133,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X133=\"\",0,IF(F133=0,ROUND(SUM(J$2:J133)*X133,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C133","v":0},{"$f":"+IF(F133=1,PMT(X133,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B133+1),-Amortizacion!G133),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H133,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E133=1),SUM($H$2:J133)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C133","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B133=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W133*((1+10%)^(0.0833333333333333)-1))","v":0}]
[133,{"$f":"+IF(A134>Resumen!$C$40,\"\",A134)","v":""},{"$f":"+IFERROR(HLOOKUP($B134,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B134,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B134=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B134,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X134=\"\",0,IF(F134=0,ROUND(SUM(J$2:J134)*X134,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C134","v":0},{"$f":"+IF(F134=1,PMT(X134,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B134+1),-Amortizacion!G134),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H134,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E134=1),SUM($H$2:J134)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C134","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B134=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W134*((1+10%)^(0.0833333333333333)-1))","v":0}]
[134,{"$f":"+IF(A135>Resumen!$C$40,\"\",A135)","v":""},{"$f":"+IFERROR(HLOOKUP($B135,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B135,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B135=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B135,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X135=\"\",0,IF(F135=0,ROUND(SUM(J$2:J135)*X135,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C135","v":0},{"$f":"+IF(F135=1,PMT(X135,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B135+1),-Amortizacion!G135),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H135,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E135=1),SUM($H$2:J135)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C135","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B135=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W135*((1+10%)^(0.0833333333333333)-1))","v":0}]
[135,{"$f":"+IF(A136>Resumen!$C$40,\"\",A136)","v":""},{"$f":"+IFERROR(HLOOKUP($B136,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B136,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B136=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B136,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X136=\"\",0,IF(F136=0,ROUND(SUM(J$2:J136)*X136,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C136","v":0},{"$f":"+IF(F136=1,PMT(X136,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B136+1),-Amortizacion!G136),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H136,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E136=1),SUM($H$2:J136)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C136","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B136=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W136*((1+10%)^(0.0833333333333333)-1))","v":0}]
[136,{"$f":"+IF(A137>Resumen!$C$40,\"\",A137)","v":""},{"$f":"+IFERROR(HLOOKUP($B137,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B137,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B137=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B137,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X137=\"\",0,IF(F137=0,ROUND(SUM(J$2:J137)*X137,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C137","v":0},{"$f":"+IF(F137=1,PMT(X137,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B137+1),-Amortizacion!G137),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H137,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E137=1),SUM($H$2:J137)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C137","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B137=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W137*((1+10%)^(0.0833333333333333)-1))","v":0}]
[137,{"$f":"+IF(A138>Resumen!$C$40,\"\",A138)","v":""},{"$f":"+IFERROR(HLOOKUP($B138,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B138,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B138=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B138,Resumen!$F$3:$AM$14,12),0)","v":0},{"$f":"+N137-O137","v":5.8207660913467407E-11},{"$f":"IF(X138=\"\",0,IF(F138=0,ROUND(SUM(J$2:J138)*X138,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C138","v":0},{"$f":"+IF(F138=1,PMT(X138,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B138+1),-Amortizacion!G138),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H138,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E138=1),SUM($H$2:J138)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C138","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B138=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W138*((1+10%)^(0.0833333333333333)-1))","v":0}]
[138,{"$f":"+IF(A139>Resumen!$C$40,\"\",A139)","v":""},{"$f":"+IFERROR(HLOOKUP($B139,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B139,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B139=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B139,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X139=\"\",0,IF(F139=0,ROUND(SUM(J$2:J139)*X139,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C139","v":0},{"$f":"+IF(F139=1,PMT(X139,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B139+1),-Amortizacion!G139),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H139,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E139=1),SUM($H$2:J139)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C139","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B139=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W139*((1+10%)^(0.0833333333333333)-1))","v":0}]
[139,{"$f":"+IF(A140>Resumen!$C$40,\"\",A140)","v":""},{"$f":"+IFERROR(HLOOKUP($B140,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B140,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B140=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B140,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X140=\"\",0,IF(F140=0,ROUND(SUM(J$2:J140)*X140,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C140","v":0},{"$f":"+IF(F140=1,PMT(X140,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B140+1),-Amortizacion!G140),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H140,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E140=1),SUM($H$2:J140)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C140","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B140=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W140*((1+10%)^(0.0833333333333333)-1))","v":0}]
[140,{"$f":"+IF(A141>Resumen!$C$40,\"\",A141)","v":""},{"$f":"+IFERROR(HLOOKUP($B141,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B141,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B141=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B141,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X141=\"\",0,IF(F141=0,ROUND(SUM(J$2:J141)*X141,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C141","v":0},{"$f":"+IF(F141=1,PMT(X141,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B141+1),-Amortizacion!G141),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H141,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E141=1),SUM($H$2:J141)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C141","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B141=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W141*((1+10%)^(0.0833333333333333)-1))","v":0}]
[141,{"$f":"+IF(A142>Resumen!$C$40,\"\",A142)","v":""},{"$f":"+IFERROR(HLOOKUP($B142,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B142,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B142=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B142,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X142=\"\",0,IF(F142=0,ROUND(SUM(J$2:J142)*X142,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C142","v":0},{"$f":"+IF(F142=1,PMT(X142,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B142+1),-Amortizacion!G142),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H142,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E142=1),SUM($H$2:J142)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C142","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B142=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W142*((1+10%)^(0.0833333333333333)-1))","v":0}]
[142,{"$f":"+IF(A143>Resumen!$C$40,\"\",A143)","v":""},{"$f":"+IFERROR(HLOOKUP($B143,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B143,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B143=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B143,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X143=\"\",0,IF(F143=0,ROUND(SUM(J$2:J143)*X143,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C143","v":0},{"$f":"+IF(F143=1,PMT(X143,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B143+1),-Amortizacion!G143),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H143,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E143=1),SUM($H$2:J143)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C143","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B143=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W143*((1+10%)^(0.0833333333333333)-1))","v":0}]
[143,{"$f":"+IF(A144>Resumen!$C$40,\"\",A144)","v":""},{"$f":"+IFERROR(HLOOKUP($B144,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B144,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B144=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B144,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X144=\"\",0,IF(F144=0,ROUND(SUM(J$2:J144)*X144,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C144","v":0},{"$f":"+IF(F144=1,PMT(X144,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B144+1),-Amortizacion!G144),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H144,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E144=1),SUM($H$2:J144)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C144","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B144=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W144*((1+10%)^(0.0833333333333333)-1))","v":0}]
[144,{"$f":"+IF(A145>Resumen!$C$40,\"\",A145)","v":""},{"$f":"+IFERROR(HLOOKUP($B145,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B145,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B145=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B145,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X145=\"\",0,IF(F145=0,ROUND(SUM(J$2:J145)*X145,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C145","v":0},{"$f":"+IF(F145=1,PMT(X145,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B145+1),-Amortizacion!G145),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H145,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E145=1),SUM($H$2:J145)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C145","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B145=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W145*((1+10%)^(0.0833333333333333)-1))","v":0}]
[145,{"$f":"+IF(A146>Resumen!$C$40,\"\",A146)","v":""},{"$f":"+IFERROR(HLOOKUP($B146,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B146,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B146=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B146,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X146=\"\",0,IF(F146=0,ROUND(SUM(J$2:J146)*X146,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C146","v":0},{"$f":"+IF(F146=1,PMT(X146,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B146+1),-Amortizacion!G146),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H146,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E146=1),SUM($H$2:J146)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C146","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B146=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W146*((1+10%)^(0.0833333333333333)-1))","v":0}]
[146,{"$f":"+IF(A147>Resumen!$C$40,\"\",A147)","v":""},{"$f":"+IFERROR(HLOOKUP($B147,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B147,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B147=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B147,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X147=\"\",0,IF(F147=0,ROUND(SUM(J$2:J147)*X147,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C147","v":0},{"$f":"+IF(F147=1,PMT(X147,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B147+1),-Amortizacion!G147),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H147,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E147=1),SUM($H$2:J147)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C147","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B147=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W147*((1+10%)^(0.0833333333333333)-1))","v":0}]
[147,{"$f":"+IF(A148>Resumen!$C$40,\"\",A148)","v":""},{"$f":"+IFERROR(HLOOKUP($B148,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B148,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B148=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B148,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X148=\"\",0,IF(F148=0,ROUND(SUM(J$2:J148)*X148,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C148","v":0},{"$f":"+IF(F148=1,PMT(X148,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B148+1),-Amortizacion!G148),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H148,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E148=1),SUM($H$2:J148)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C148","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B148=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W148*((1+10%)^(0.0833333333333333)-1))","v":0}]
[148,{"$f":"+IF(A149>Resumen!$C$40,\"\",A149)","v":""},{"$f":"+IFERROR(HLOOKUP($B149,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B149,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B149=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B149,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X149=\"\",0,IF(F149=0,ROUND(SUM(J$2:J149)*X149,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C149","v":0},{"$f":"+IF(F149=1,PMT(X149,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B149+1),-Amortizacion!G149),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H149,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E149=1),SUM($H$2:J149)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C149","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B149=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W149*((1+10%)^(0.0833333333333333)-1))","v":0}]
[149,{"$f":"+IF(A150>Resumen!$C$40,\"\",A150)","v":""},{"$f":"+IFERROR(HLOOKUP($B150,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B150,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B150=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B150,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X150=\"\",0,IF(F150=0,ROUND(SUM(J$2:J150)*X150,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C150","v":0},{"$f":"+IF(F150=1,PMT(X150,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B150+1),-Amortizacion!G150),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H150,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E150=1),SUM($H$2:J150)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C150","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B150=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W150*((1+10%)^(0.0833333333333333)-1))","v":0}]
[150,{"$f":"+IF(A151>Resumen!$C$40,\"\",A151)","v":""},{"$f":"+IFERROR(HLOOKUP($B151,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B151,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B151=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B151,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X151=\"\",0,IF(F151=0,ROUND(SUM(J$2:J151)*X151,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C151","v":0},{"$f":"+IF(F151=1,PMT(X151,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B151+1),-Amortizacion!G151),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H151,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E151=1),SUM($H$2:J151)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C151","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B151=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W151*((1+10%)^(0.0833333333333333)-1))","v":0}]
[151,{"$f":"+IF(A152>Resumen!$C$40,\"\",A152)","v":""},{"$f":"+IFERROR(HLOOKUP($B152,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B152,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B152=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B152,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X152=\"\",0,IF(F152=0,ROUND(SUM(J$2:J152)*X152,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C152","v":0},{"$f":"+IF(F152=1,PMT(X152,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B152+1),-Amortizacion!G152),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H152,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E152=1),SUM($H$2:J152)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C152","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B152=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W152*((1+10%)^(0.0833333333333333)-1))","v":0}]
[152,{"$f":"+IF(A153>Resumen!$C$40,\"\",A153)","v":""},{"$f":"+IFERROR(HLOOKUP($B153,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B153,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B153=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B153,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X153=\"\",0,IF(F153=0,ROUND(SUM(J$2:J153)*X153,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C153","v":0},{"$f":"+IF(F153=1,PMT(X153,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B153+1),-Amortizacion!G153),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H153,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E153=1),SUM($H$2:J153)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C153","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B153=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W153*((1+10%)^(0.0833333333333333)-1))","v":0}]
[153,{"$f":"+IF(A154>Resumen!$C$40,\"\",A154)","v":""},{"$f":"+IFERROR(HLOOKUP($B154,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B154,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B154=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B154,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X154=\"\",0,IF(F154=0,ROUND(SUM(J$2:J154)*X154,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C154","v":0},{"$f":"+IF(F154=1,PMT(X154,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B154+1),-Amortizacion!G154),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H154,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E154=1),SUM($H$2:J154)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C154","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B154=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W154*((1+10%)^(0.0833333333333333)-1))","v":0}]
[154,{"$f":"+IF(A155>Resumen!$C$40,\"\",A155)","v":""},{"$f":"+IFERROR(HLOOKUP($B155,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B155,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B155=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B155,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X155=\"\",0,IF(F155=0,ROUND(SUM(J$2:J155)*X155,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C155","v":0},{"$f":"+IF(F155=1,PMT(X155,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B155+1),-Amortizacion!G155),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H155,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E155=1),SUM($H$2:J155)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C155","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B155=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W155*((1+10%)^(0.0833333333333333)-1))","v":0}]
[155,{"$f":"+IF(A156>Resumen!$C$40,\"\",A156)","v":""},{"$f":"+IFERROR(HLOOKUP($B156,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B156,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B156=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B156,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X156=\"\",0,IF(F156=0,ROUND(SUM(J$2:J156)*X156,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C156","v":0},{"$f":"+IF(F156=1,PMT(X156,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B156+1),-Amortizacion!G156),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H156,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E156=1),SUM($H$2:J156)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C156","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B156=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W156*((1+10%)^(0.0833333333333333)-1))","v":0}]
[156,{"$f":"+IF(A157>Resumen!$C$40,\"\",A157)","v":""},{"$f":"+IFERROR(HLOOKUP($B157,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B157,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B157=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B157,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X157=\"\",0,IF(F157=0,ROUND(SUM(J$2:J157)*X157,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C157","v":0},{"$f":"+IF(F157=1,PMT(X157,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B157+1),-Amortizacion!G157),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H157,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E157=1),SUM($H$2:J157)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C157","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B157=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W157*((1+10%)^(0.0833333333333333)-1))","v":0}]
[157,{"$f":"+IF(A158>Resumen!$C$40,\"\",A158)","v":""},{"$f":"+IFERROR(HLOOKUP($B158,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B158,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B158=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B158,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X158=\"\",0,IF(F158=0,ROUND(SUM(J$2:J158)*X158,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C158","v":0},{"$f":"+IF(F158=1,PMT(X158,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B158+1),-Amortizacion!G158),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H158,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E158=1),SUM($H$2:J158)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C158","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B158=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W158*((1+10%)^(0.0833333333333333)-1))","v":0}]
[158,{"$f":"+IF(A159>Resumen!$C$40,\"\",A159)","v":""},{"$f":"+IFERROR(HLOOKUP($B159,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B159,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B159=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B159,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X159=\"\",0,IF(F159=0,ROUND(SUM(J$2:J159)*X159,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C159","v":0},{"$f":"+IF(F159=1,PMT(X159,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B159+1),-Amortizacion!G159),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H159,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E159=1),SUM($H$2:J159)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C159","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B159=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W159*((1+10%)^(0.0833333333333333)-1))","v":0}]
[159,{"$f":"+IF(A160>Resumen!$C$40,\"\",A160)","v":""},{"$f":"+IFERROR(HLOOKUP($B160,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B160,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B160=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B160,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X160=\"\",0,IF(F160=0,ROUND(SUM(J$2:J160)*X160,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C160","v":0},{"$f":"+IF(F160=1,PMT(X160,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B160+1),-Amortizacion!G160),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H160,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E160=1),SUM($H$2:J160)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C160","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B160=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W160*((1+10%)^(0.0833333333333333)-1))","v":0}]
[160,{"$f":"+IF(A161>Resumen!$C$40,\"\",A161)","v":""},{"$f":"+IFERROR(HLOOKUP($B161,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B161,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B161=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B161,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X161=\"\",0,IF(F161=0,ROUND(SUM(J$2:J161)*X161,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C161","v":0},{"$f":"+IF(F161=1,PMT(X161,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B161+1),-Amortizacion!G161),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H161,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E161=1),SUM($H$2:J161)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C161","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B161=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W161*((1+10%)^(0.0833333333333333)-1))","v":0}]
[161,{"$f":"+IF(A162>Resumen!$C$40,\"\",A162)","v":""},{"$f":"+IFERROR(HLOOKUP($B162,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B162,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B162=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B162,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X162=\"\",0,IF(F162=0,ROUND(SUM(J$2:J162)*X162,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C162","v":0},{"$f":"+IF(F162=1,PMT(X162,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B162+1),-Amortizacion!G162),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H162,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E162=1),SUM($H$2:J162)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C162","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B162=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W162*((1+10%)^(0.0833333333333333)-1))","v":0}]
[162,{"$f":"+IF(A163>Resumen!$C$40,\"\",A163)","v":""},{"$f":"+IFERROR(HLOOKUP($B163,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B163,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B163=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B163,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X163=\"\",0,IF(F163=0,ROUND(SUM(J$2:J163)*X163,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C163","v":0},{"$f":"+IF(F163=1,PMT(X163,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B163+1),-Amortizacion!G163),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H163,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E163=1),SUM($H$2:J163)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C163","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B163=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W163*((1+10%)^(0.0833333333333333)-1))","v":0}]
[163,{"$f":"+IF(A164>Resumen!$C$40,\"\",A164)","v":""},{"$f":"+IFERROR(HLOOKUP($B164,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B164,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B164=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B164,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X164=\"\",0,IF(F164=0,ROUND(SUM(J$2:J164)*X164,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C164","v":0},{"$f":"+IF(F164=1,PMT(X164,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B164+1),-Amortizacion!G164),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H164,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E164=1),SUM($H$2:J164)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C164","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B164=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W164*((1+10%)^(0.0833333333333333)-1))","v":0}]
[164,{"$f":"+IF(A165>Resumen!$C$40,\"\",A165)","v":""},{"$f":"+IFERROR(HLOOKUP($B165,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B165,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B165=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B165,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X165=\"\",0,IF(F165=0,ROUND(SUM(J$2:J165)*X165,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C165","v":0},{"$f":"+IF(F165=1,PMT(X165,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B165+1),-Amortizacion!G165),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H165,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E165=1),SUM($H$2:J165)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C165","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B165=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W165*((1+10%)^(0.0833333333333333)-1))","v":0}]
[165,{"$f":"+IF(A166>Resumen!$C$40,\"\",A166)","v":""},{"$f":"+IFERROR(HLOOKUP($B166,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B166,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B166=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B166,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X166=\"\",0,IF(F166=0,ROUND(SUM(J$2:J166)*X166,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C166","v":0},{"$f":"+IF(F166=1,PMT(X166,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B166+1),-Amortizacion!G166),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H166,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E166=1),SUM($H$2:J166)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C166","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B166=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W166*((1+10%)^(0.0833333333333333)-1))","v":0}]
[166,{"$f":"+IF(A167>Resumen!$C$40,\"\",A167)","v":""},{"$f":"+IFERROR(HLOOKUP($B167,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B167,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B167=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B167,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X167=\"\",0,IF(F167=0,ROUND(SUM(J$2:J167)*X167,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C167","v":0},{"$f":"+IF(F167=1,PMT(X167,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B167+1),-Amortizacion!G167),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H167,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E167=1),SUM($H$2:J167)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C167","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B167=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W167*((1+10%)^(0.0833333333333333)-1))","v":0}]
[167,{"$f":"+IF(A168>Resumen!$C$40,\"\",A168)","v":""},{"$f":"+IFERROR(HLOOKUP($B168,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B168,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B168=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B168,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X168=\"\",0,IF(F168=0,ROUND(SUM(J$2:J168)*X168,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C168","v":0},{"$f":"+IF(F168=1,PMT(X168,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B168+1),-Amortizacion!G168),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H168,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E168=1),SUM($H$2:J168)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C168","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B168=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W168*((1+10%)^(0.0833333333333333)-1))","v":0}]
[168,{"$f":"+IF(A169>Resumen!$C$40,\"\",A169)","v":""},{"$f":"+IFERROR(HLOOKUP($B169,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B169,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B169=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B169,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X169=\"\",0,IF(F169=0,ROUND(SUM(J$2:J169)*X169,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C169","v":0},{"$f":"+IF(F169=1,PMT(X169,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B169+1),-Amortizacion!G169),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H169,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E169=1),SUM($H$2:J169)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C169","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B169=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W169*((1+10%)^(0.0833333333333333)-1))","v":0}]
[169,{"$f":"+IF(A170>Resumen!$C$40,\"\",A170)","v":""},{"$f":"+IFERROR(HLOOKUP($B170,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B170,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B170=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B170,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X170=\"\",0,IF(F170=0,ROUND(SUM(J$2:J170)*X170,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C170","v":0},{"$f":"+IF(F170=1,PMT(X170,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B170+1),-Amortizacion!G170),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H170,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E170=1),SUM($H$2:J170)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C170","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B170=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W170*((1+10%)^(0.0833333333333333)-1))","v":0}]
[170,{"$f":"+IF(A171>Resumen!$C$40,\"\",A171)","v":""},{"$f":"+IFERROR(HLOOKUP($B171,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B171,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B171=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B171,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X171=\"\",0,IF(F171=0,ROUND(SUM(J$2:J171)*X171,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C171","v":0},{"$f":"+IF(F171=1,PMT(X171,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B171+1),-Amortizacion!G171),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H171,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E171=1),SUM($H$2:J171)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C171","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B171=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W171*((1+10%)^(0.0833333333333333)-1))","v":0}]
[171,{"$f":"+IF(A172>Resumen!$C$40,\"\",A172)","v":""},{"$f":"+IFERROR(HLOOKUP($B172,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B172,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B172=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B172,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X172=\"\",0,IF(F172=0,ROUND(SUM(J$2:J172)*X172,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C172","v":0},{"$f":"+IF(F172=1,PMT(X172,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B172+1),-Amortizacion!G172),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H172,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E172=1),SUM($H$2:J172)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C172","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B172=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W172*((1+10%)^(0.0833333333333333)-1))","v":0}]
[172,{"$f":"+IF(A173>Resumen!$C$40,\"\",A173)","v":""},{"$f":"+IFERROR(HLOOKUP($B173,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B173,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B173=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B173,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X173=\"\",0,IF(F173=0,ROUND(SUM(J$2:J173)*X173,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C173","v":0},{"$f":"+IF(F173=1,PMT(X173,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B173+1),-Amortizacion!G173),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H173,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E173=1),SUM($H$2:J173)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C173","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B173=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W173*((1+10%)^(0.0833333333333333)-1))","v":0}]
[173,{"$f":"+IF(A174>Resumen!$C$40,\"\",A174)","v":""},{"$f":"+IFERROR(HLOOKUP($B174,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B174,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B174=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B174,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X174=\"\",0,IF(F174=0,ROUND(SUM(J$2:J174)*X174,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C174","v":0},{"$f":"+IF(F174=1,PMT(X174,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B174+1),-Amortizacion!G174),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H174,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E174=1),SUM($H$2:J174)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C174","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B174=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W174*((1+10%)^(0.0833333333333333)-1))","v":0}]
[174,{"$f":"+IF(A175>Resumen!$C$40,\"\",A175)","v":""},{"$f":"+IFERROR(HLOOKUP($B175,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B175,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B175=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B175,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X175=\"\",0,IF(F175=0,ROUND(SUM(J$2:J175)*X175,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C175","v":0},{"$f":"+IF(F175=1,PMT(X175,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B175+1),-Amortizacion!G175),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H175,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E175=1),SUM($H$2:J175)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C175","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B175=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W175*((1+10%)^(0.0833333333333333)-1))","v":0}]
[175,{"$f":"+IF(A176>Resumen!$C$40,\"\",A176)","v":""},{"$f":"+IFERROR(HLOOKUP($B176,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B176,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B176=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B176,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X176=\"\",0,IF(F176=0,ROUND(SUM(J$2:J176)*X176,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C176","v":0},{"$f":"+IF(F176=1,PMT(X176,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B176+1),-Amortizacion!G176),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H176,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E176=1),SUM($H$2:J176)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C176","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B176=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W176*((1+10%)^(0.0833333333333333)-1))","v":0}]
[176,{"$f":"+IF(A177>Resumen!$C$40,\"\",A177)","v":""},{"$f":"+IFERROR(HLOOKUP($B177,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B177,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B177=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B177,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X177=\"\",0,IF(F177=0,ROUND(SUM(J$2:J177)*X177,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C177","v":0},{"$f":"+IF(F177=1,PMT(X177,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B177+1),-Amortizacion!G177),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H177,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E177=1),SUM($H$2:J177)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C177","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B177=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W177*((1+10%)^(0.0833333333333333)-1))","v":0}]
[177,{"$f":"+IF(A178>Resumen!$C$40,\"\",A178)","v":""},{"$f":"+IFERROR(HLOOKUP($B178,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B178,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B178=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B178,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X178=\"\",0,IF(F178=0,ROUND(SUM(J$2:J178)*X178,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C178","v":0},{"$f":"+IF(F178=1,PMT(X178,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B178+1),-Amortizacion!G178),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H178,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E178=1),SUM($H$2:J178)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C178","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B178=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W178*((1+10%)^(0.0833333333333333)-1))","v":0}]
[178,{"$f":"+IF(A179>Resumen!$C$40,\"\",A179)","v":""},{"$f":"+IFERROR(HLOOKUP($B179,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B179,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B179=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B179,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X179=\"\",0,IF(F179=0,ROUND(SUM(J$2:J179)*X179,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C179","v":0},{"$f":"+IF(F179=1,PMT(X179,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B179+1),-Amortizacion!G179),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H179,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E179=1),SUM($H$2:J179)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C179","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B179=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W179*((1+10%)^(0.0833333333333333)-1))","v":0}]
[179,{"$f":"+IF(A180>Resumen!$C$40,\"\",A180)","v":""},{"$f":"+IFERROR(HLOOKUP($B180,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B180,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B180=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B180,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X180=\"\",0,IF(F180=0,ROUND(SUM(J$2:J180)*X180,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C180","v":0},{"$f":"+IF(F180=1,PMT(X180,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B180+1),-Amortizacion!G180),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H180,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E180=1),SUM($H$2:J180)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C180","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B180=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W180*((1+10%)^(0.0833333333333333)-1))","v":0}]
[180,{"$f":"+IF(A181>Resumen!$C$40,\"\",A181)","v":""},{"$f":"+IFERROR(HLOOKUP($B181,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B181,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B181=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B181,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X181=\"\",0,IF(F181=0,ROUND(SUM(J$2:J181)*X181,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C181","v":0},{"$f":"+IF(F181=1,PMT(X181,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B181+1),-Amortizacion!G181),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H181,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E181=1),SUM($H$2:J181)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C181","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B181=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W181*((1+10%)^(0.0833333333333333)-1))","v":0}]
[181,{"$f":"+IF(A182>Resumen!$C$40,\"\",A182)","v":""},{"$f":"+IFERROR(HLOOKUP($B182,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B182,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B182=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B182,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X182=\"\",0,IF(F182=0,ROUND(SUM(J$2:J182)*X182,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C182","v":0},{"$f":"+IF(F182=1,PMT(X182,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B182+1),-Amortizacion!G182),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H182,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E182=1),SUM($H$2:J182)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C182","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B182=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W182*((1+10%)^(0.0833333333333333)-1))","v":0}]
[182,{"$f":"+IF(A183>Resumen!$C$40,\"\",A183)","v":""},{"$f":"+IFERROR(HLOOKUP($B183,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B183,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B183=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B183,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X183=\"\",0,IF(F183=0,ROUND(SUM(J$2:J183)*X183,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C183","v":0},{"$f":"+IF(F183=1,PMT(X183,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B183+1),-Amortizacion!G183),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H183,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E183=1),SUM($H$2:J183)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C183","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B183=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W183*((1+10%)^(0.0833333333333333)-1))","v":0}]
[183,{"$f":"+IF(A184>Resumen!$C$40,\"\",A184)","v":""},{"$f":"+IFERROR(HLOOKUP($B184,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B184,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B184=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B184,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X184=\"\",0,IF(F184=0,ROUND(SUM(J$2:J184)*X184,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C184","v":0},{"$f":"+IF(F184=1,PMT(X184,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B184+1),-Amortizacion!G184),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H184,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E184=1),SUM($H$2:J184)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C184","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B184=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W184*((1+10%)^(0.0833333333333333)-1))","v":0}]
[184,{"$f":"+IF(A185>Resumen!$C$40,\"\",A185)","v":""},{"$f":"+IFERROR(HLOOKUP($B185,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B185,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B185=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B185,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X185=\"\",0,IF(F185=0,ROUND(SUM(J$2:J185)*X185,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C185","v":0},{"$f":"+IF(F185=1,PMT(X185,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B185+1),-Amortizacion!G185),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H185,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E185=1),SUM($H$2:J185)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C185","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B185=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W185*((1+10%)^(0.0833333333333333)-1))","v":0}]
[185,{"$f":"+IF(A186>Resumen!$C$40,\"\",A186)","v":""},{"$f":"+IFERROR(HLOOKUP($B186,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B186,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B186=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B186,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X186=\"\",0,IF(F186=0,ROUND(SUM(J$2:J186)*X186,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C186","v":0},{"$f":"+IF(F186=1,PMT(X186,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B186+1),-Amortizacion!G186),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H186,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E186=1),SUM($H$2:J186)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C186","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B186=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W186*((1+10%)^(0.0833333333333333)-1))","v":0}]
[186,{"$f":"+IF(A187>Resumen!$C$40,\"\",A187)","v":""},{"$f":"+IFERROR(HLOOKUP($B187,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B187,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B187=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B187,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X187=\"\",0,IF(F187=0,ROUND(SUM(J$2:J187)*X187,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C187","v":0},{"$f":"+IF(F187=1,PMT(X187,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B187+1),-Amortizacion!G187),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H187,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E187=1),SUM($H$2:J187)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C187","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B187=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W187*((1+10%)^(0.0833333333333333)-1))","v":0}]
[187,{"$f":"+IF(A188>Resumen!$C$40,\"\",A188)","v":""},{"$f":"+IFERROR(HLOOKUP($B188,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B188,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B188=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B188,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X188=\"\",0,IF(F188=0,ROUND(SUM(J$2:J188)*X188,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C188","v":0},{"$f":"+IF(F188=1,PMT(X188,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B188+1),-Amortizacion!G188),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H188,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E188=1),SUM($H$2:J188)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C188","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B188=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W188*((1+10%)^(0.0833333333333333)-1))","v":0}]
[188,{"$f":"+IF(A189>Resumen!$C$40,\"\",A189)","v":""},{"$f":"+IFERROR(HLOOKUP($B189,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B189,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B189=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B189,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X189=\"\",0,IF(F189=0,ROUND(SUM(J$2:J189)*X189,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C189","v":0},{"$f":"+IF(F189=1,PMT(X189,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B189+1),-Amortizacion!G189),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H189,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E189=1),SUM($H$2:J189)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C189","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B189=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W189*((1+10%)^(0.0833333333333333)-1))","v":0}]
[189,{"$f":"+IF(A190>Resumen!$C$40,\"\",A190)","v":""},{"$f":"+IFERROR(HLOOKUP($B190,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B190,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B190=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B190,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X190=\"\",0,IF(F190=0,ROUND(SUM(J$2:J190)*X190,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C190","v":0},{"$f":"+IF(F190=1,PMT(X190,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B190+1),-Amortizacion!G190),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H190,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E190=1),SUM($H$2:J190)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C190","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B190=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W190*((1+10%)^(0.0833333333333333)-1))","v":0}]
[190,{"$f":"+IF(A191>Resumen!$C$40,\"\",A191)","v":""},{"$f":"+IFERROR(HLOOKUP($B191,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B191,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B191=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B191,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X191=\"\",0,IF(F191=0,ROUND(SUM(J$2:J191)*X191,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C191","v":0},{"$f":"+IF(F191=1,PMT(X191,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B191+1),-Amortizacion!G191),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H191,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E191=1),SUM($H$2:J191)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C191","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B191=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W191*((1+10%)^(0.0833333333333333)-1))","v":0}]
[191,{"$f":"+IF(A192>Resumen!$C$40,\"\",A192)","v":""},{"$f":"+IFERROR(HLOOKUP($B192,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B192,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B192=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B192,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X192=\"\",0,IF(F192=0,ROUND(SUM(J$2:J192)*X192,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C192","v":0},{"$f":"+IF(F192=1,PMT(X192,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B192+1),-Amortizacion!G192),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H192,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E192=1),SUM($H$2:J192)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C192","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B192=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W192*((1+10%)^(0.0833333333333333)-1))","v":0}]
[192,{"$f":"+IF(A193>Resumen!$C$40,\"\",A193)","v":""},{"$f":"+IFERROR(HLOOKUP($B193,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B193,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B193=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B193,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X193=\"\",0,IF(F193=0,ROUND(SUM(J$2:J193)*X193,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C193","v":0},{"$f":"+IF(F193=1,PMT(X193,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B193+1),-Amortizacion!G193),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H193,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E193=1),SUM($H$2:J193)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C193","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B193=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W193*((1+10%)^(0.0833333333333333)-1))","v":0}]
[193,{"$f":"+IF(A194>Resumen!$C$40,\"\",A194)","v":""},{"$f":"+IFERROR(HLOOKUP($B194,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B194,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B194=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B194,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X194=\"\",0,IF(F194=0,ROUND(SUM(J$2:J194)*X194,2),0))","v":0},{"$f":"+IF(X194=\"\",0,IF(F194=1,G194*X194,0))","v":0},{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C194","v":0},{"$f":"+IF(F194=1,PMT(X194,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B194+1),-Amortizacion!G194),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H194,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E194=1),SUM($H$2:J194)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C194","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B194=\"\",\"\",Resumen!$C$34)","v":""},{"$f":"+J194+S194","v":0},0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W194*((1+10%)^(0.0833333333333333)-1))","v":0}]
[194,{"$f":"+IF(A195>Resumen!$C$40,\"\",A195)","v":""},{"$f":"+IFERROR(HLOOKUP($B195,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B195,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B195=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B195,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X195=\"\",0,IF(F195=0,ROUND(SUM(J$2:J195)*X195,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C195","v":0},{"$f":"+IF(F195=1,PMT(X195,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B195+1),-Amortizacion!G195),0)","v":0},{"$f":"+IF(I195=\"\",\"\",K195-I195)","v":0},{"$f":"+IF(Resumen!$C$20=\"no\",H195,0)","v":0},{"$f":"+IF(F195=0,SUM(G195:K195)-M195,G195-L195)","v":5.8207660913467407E-11},{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E195=1),SUM($H$2:J195)*25%,0)","v":0},0,0,{"$f":"+IF(X195=\"\",0,Q195*X195)","v":0},{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C195","v":0},{"$f":"+IF(X195=\"\",0,IFERROR(PMT(X195,P195,-Q195),0))","v":0},{"$f":"+IFERROR(T195-R195,0)","v":0},{"$f":"+Q195-U195","v":0},5.8207660913467407E-11,{"$f":"+IF(B195=\"\",\"\",Resumen!$C$34)","v":""},0,{"$f":"+T195+K195+M195","v":0},{"$f":"+R195+M195+I195","v":0},{"$f":"+IF(Resumen!$C$8=\"no\",0,W195*((1+10%)^(0.0833333333333333)-1))","v":0}]
[{"$f":"+A195+1","v":195},{"$f":"+IF(A196>Resumen!$C$40,\"\",A196)","v":""},{"$f":"+IFERROR(HLOOKUP($B196,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B196,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B196=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B196,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X196=\"\",0,IF(F196=0,ROUND(SUM(J$2:J196)*X196,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C196","v":0},{"$f":"+IF(F196=1,PMT(X196,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B196+1),-Amortizacion!G196),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H196,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E196=1),SUM($H$2:J196)*25%,0)","v":0},{"$f":"+IF(S196<>0,6,IF(P195=0,0,P195-1))","v":0},{"$f":"+V195+S196","v":0},0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C196","v":0},0,0,0,{"$f":"+N196+V196","v":5.8207660913467407E-11},{"$f":"+IF(B196=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W196*((1+10%)^(0.0833333333333333)-1))","v":0}]
[196,{"$f":"+IF(A197>Resumen!$C$40,\"\",A197)","v":""},{"$f":"+IFERROR(HLOOKUP($B197,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B197,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B197=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B197,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X197=\"\",0,IF(F197=0,ROUND(SUM(J$2:J197)*X197,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C197","v":0},{"$f":"+IF(F197=1,PMT(X197,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B197+1),-Amortizacion!G197),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H197,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E197=1),SUM($H$2:J197)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C197","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B197=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W197*((1+10%)^(0.0833333333333333)-1))","v":0}]
[197,{"$f":"+IF(A198>Resumen!$C$40,\"\",A198)","v":""},{"$f":"+IFERROR(HLOOKUP($B198,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B198,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B198=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B198,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X198=\"\",0,IF(F198=0,ROUND(SUM(J$2:J198)*X198,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C198","v":0},{"$f":"+IF(F198=1,PMT(X198,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B198+1),-Amortizacion!G198),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H198,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E198=1),SUM($H$2:J198)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C198","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B198=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W198*((1+10%)^(0.0833333333333333)-1))","v":0}]
[198,{"$f":"+IF(A199>Resumen!$C$40,\"\",A199)","v":""},{"$f":"+IFERROR(HLOOKUP($B199,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B199,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B199=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B199,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X199=\"\",0,IF(F199=0,ROUND(SUM(J$2:J199)*X199,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C199","v":0},{"$f":"+IF(F199=1,PMT(X199,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B199+1),-Amortizacion!G199),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H199,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E199=1),SUM($H$2:J199)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C199","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B199=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W199*((1+10%)^(0.0833333333333333)-1))","v":0}]
[199,{"$f":"+IF(A200>Resumen!$C$40,\"\",A200)","v":""},{"$f":"+IFERROR(HLOOKUP($B200,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B200,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B200=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B200,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X200=\"\",0,IF(F200=0,ROUND(SUM(J$2:J200)*X200,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C200","v":0},{"$f":"+IF(F200=1,PMT(X200,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B200+1),-Amortizacion!G200),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H200,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E200=1),SUM($H$2:J200)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C200","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B200=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W200*((1+10%)^(0.0833333333333333)-1))","v":0}]
[200,{"$f":"+IF(A201>Resumen!$C$40,\"\",A201)","v":""},{"$f":"+IFERROR(HLOOKUP($B201,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B201,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B201=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B201,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X201=\"\",0,IF(F201=0,ROUND(SUM(J$2:J201)*X201,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C201","v":0},{"$f":"+IF(F201=1,PMT(X201,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B201+1),-Amortizacion!G201),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H201,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E201=1),SUM($H$2:J201)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C201","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B201=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W201*((1+10%)^(0.0833333333333333)-1))","v":0}]
[201,{"$f":"+IF(A202>Resumen!$C$40,\"\",A202)","v":""},{"$f":"+IFERROR(HLOOKUP($B202,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B202,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B202=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B202,Resumen!$F$3:$AM$14,12),0)","v":0},{"$f":"+N201-O201","v":5.8207660913467407E-11},{"$f":"IF(X202=\"\",0,IF(F202=0,ROUND(SUM(J$2:J202)*X202,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C202","v":0},{"$f":"+IF(F202=1,PMT(X202,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B202+1),-Amortizacion!G202),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H202,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E202=1),SUM($H$2:J202)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C202","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B202=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W202*((1+10%)^(0.0833333333333333)-1))","v":0}]
[202,{"$f":"+IF(A203>Resumen!$C$40,\"\",A203)","v":""},{"$f":"+IFERROR(HLOOKUP($B203,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B203,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B203=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B203,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X203=\"\",0,IF(F203=0,ROUND(SUM(J$2:J203)*X203,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C203","v":0},{"$f":"+IF(F203=1,PMT(X203,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B203+1),-Amortizacion!G203),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H203,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E203=1),SUM($H$2:J203)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C203","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B203=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W203*((1+10%)^(0.0833333333333333)-1))","v":0}]
[203,{"$f":"+IF(A204>Resumen!$C$40,\"\",A204)","v":""},{"$f":"+IFERROR(HLOOKUP($B204,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B204,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B204=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B204,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X204=\"\",0,IF(F204=0,ROUND(SUM(J$2:J204)*X204,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C204","v":0},{"$f":"+IF(F204=1,PMT(X204,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B204+1),-Amortizacion!G204),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H204,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E204=1),SUM($H$2:J204)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C204","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B204=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W204*((1+10%)^(0.0833333333333333)-1))","v":0}]
[204,{"$f":"+IF(A205>Resumen!$C$40,\"\",A205)","v":""},{"$f":"+IFERROR(HLOOKUP($B205,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B205,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B205=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B205,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X205=\"\",0,IF(F205=0,ROUND(SUM(J$2:J205)*X205,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C205","v":0},{"$f":"+IF(F205=1,PMT(X205,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B205+1),-Amortizacion!G205),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H205,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E205=1),SUM($H$2:J205)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C205","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B205=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W205*((1+10%)^(0.0833333333333333)-1))","v":0}]
[205,{"$f":"+IF(A206>Resumen!$C$40,\"\",A206)","v":""},{"$f":"+IFERROR(HLOOKUP($B206,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B206,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B206=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B206,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X206=\"\",0,IF(F206=0,ROUND(SUM(J$2:J206)*X206,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C206","v":0},{"$f":"+IF(F206=1,PMT(X206,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B206+1),-Amortizacion!G206),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H206,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E206=1),SUM($H$2:J206)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C206","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B206=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W206*((1+10%)^(0.0833333333333333)-1))","v":0}]
[{"$f":"+A206+1","v":206},{"$f":"+IF(A207>Resumen!$C$40,\"\",A207)","v":""},{"$f":"+IFERROR(HLOOKUP($B207,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B207,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B207=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B207,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X207=\"\",0,IF(F207=0,ROUND(SUM(J$2:J207)*X207,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C207","v":0},{"$f":"+IF(F207=1,PMT(X207,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B207+1),-Amortizacion!G207),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H207,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E207=1),SUM($H$2:J207)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C207","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B207=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W207*((1+10%)^(0.0833333333333333)-1))","v":0}]
[207,{"$f":"+IF(A208>Resumen!$C$40,\"\",A208)","v":""},{"$f":"+IFERROR(HLOOKUP($B208,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B208,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B208=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B208,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X208=\"\",0,IF(F208=0,ROUND(SUM(J$2:J208)*X208,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C208","v":0},{"$f":"+IF(F208=1,PMT(X208,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B208+1),-Amortizacion!G208),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H208,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E208=1),SUM($H$2:J208)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C208","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B208=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W208*((1+10%)^(0.0833333333333333)-1))","v":0}]
[208,{"$f":"+IF(A209>Resumen!$C$40,\"\",A209)","v":""},{"$f":"+IFERROR(HLOOKUP($B209,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B209,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B209=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B209,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X209=\"\",0,IF(F209=0,ROUND(SUM(J$2:J209)*X209,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C209","v":0},{"$f":"+IF(F209=1,PMT(X209,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B209+1),-Amortizacion!G209),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H209,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E209=1),SUM($H$2:J209)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C209","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B209=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W209*((1+10%)^(0.0833333333333333)-1))","v":0}]
[209,{"$f":"+IF(A210>Resumen!$C$40,\"\",A210)","v":""},{"$f":"+IFERROR(HLOOKUP($B210,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B210,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B210=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B210,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X210=\"\",0,IF(F210=0,ROUND(SUM(J$2:J210)*X210,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C210","v":0},{"$f":"+IF(F210=1,PMT(X210,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B210+1),-Amortizacion!G210),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H210,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E210=1),SUM($H$2:J210)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C210","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B210=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W210*((1+10%)^(0.0833333333333333)-1))","v":0}]
[210,{"$f":"+IF(A211>Resumen!$C$40,\"\",A211)","v":""},{"$f":"+IFERROR(HLOOKUP($B211,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B211,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B211=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B211,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X211=\"\",0,IF(F211=0,ROUND(SUM(J$2:J211)*X211,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C211","v":0},{"$f":"+IF(F211=1,PMT(X211,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B211+1),-Amortizacion!G211),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H211,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E211=1),SUM($H$2:J211)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C211","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B211=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W211*((1+10%)^(0.0833333333333333)-1))","v":0}]
[211,{"$f":"+IF(A212>Resumen!$C$40,\"\",A212)","v":""},{"$f":"+IFERROR(HLOOKUP($B212,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B212,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B212=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B212,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X212=\"\",0,IF(F212=0,ROUND(SUM(J$2:J212)*X212,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C212","v":0},{"$f":"+IF(F212=1,PMT(X212,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B212+1),-Amortizacion!G212),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H212,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E212=1),SUM($H$2:J212)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C212","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B212=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W212*((1+10%)^(0.0833333333333333)-1))","v":0}]
[212,{"$f":"+IF(A213>Resumen!$C$40,\"\",A213)","v":""},{"$f":"+IFERROR(HLOOKUP($B213,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B213,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B213=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B213,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X213=\"\",0,IF(F213=0,ROUND(SUM(J$2:J213)*X213,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C213","v":0},{"$f":"+IF(F213=1,PMT(X213,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B213+1),-Amortizacion!G213),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H213,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E213=1),SUM($H$2:J213)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C213","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B213=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W213*((1+10%)^(0.0833333333333333)-1))","v":0}]
[213,{"$f":"+IF(A214>Resumen!$C$40,\"\",A214)","v":""},{"$f":"+IFERROR(HLOOKUP($B214,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B214,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B214=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B214,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X214=\"\",0,IF(F214=0,ROUND(SUM(J$2:J214)*X214,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C214","v":0},{"$f":"+IF(F214=1,PMT(X214,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B214+1),-Amortizacion!G214),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H214,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E214=1),SUM($H$2:J214)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C214","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B214=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W214*((1+10%)^(0.0833333333333333)-1))","v":0}]
[214,{"$f":"+IF(A215>Resumen!$C$40,\"\",A215)","v":""},{"$f":"+IFERROR(HLOOKUP($B215,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B215,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B215=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B215,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X215=\"\",0,IF(F215=0,ROUND(SUM(J$2:J215)*X215,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C215","v":0},{"$f":"+IF(F215=1,PMT(X215,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B215+1),-Amortizacion!G215),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H215,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E215=1),SUM($H$2:J215)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C215","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B215=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W215*((1+10%)^(0.0833333333333333)-1))","v":0}]
[215,{"$f":"+IF(A216>Resumen!$C$40,\"\",A216)","v":""},{"$f":"+IFERROR(HLOOKUP($B216,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B216,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B216=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B216,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X216=\"\",0,IF(F216=0,ROUND(SUM(J$2:J216)*X216,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C216","v":0},{"$f":"+IF(F216=1,PMT(X216,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B216+1),-Amortizacion!G216),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H216,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E216=1),SUM($H$2:J216)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C216","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B216=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W216*((1+10%)^(0.0833333333333333)-1))","v":0}]
[216,{"$f":"+IF(A217>Resumen!$C$40,\"\",A217)","v":""},{"$f":"+IFERROR(HLOOKUP($B217,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B217,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B217=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B217,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X217=\"\",0,IF(F217=0,ROUND(SUM(J$2:J217)*X217,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C217","v":0},{"$f":"+IF(F217=1,PMT(X217,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B217+1),-Amortizacion!G217),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H217,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E217=1),SUM($H$2:J217)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C217","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B217=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W217*((1+10%)^(0.0833333333333333)-1))","v":0}]
[217,{"$f":"+IF(A218>Resumen!$C$40,\"\",A218)","v":""},{"$f":"+IFERROR(HLOOKUP($B218,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B218,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B218=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B218,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X218=\"\",0,IF(F218=0,ROUND(SUM(J$2:J218)*X218,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C218","v":0},{"$f":"+IF(F218=1,PMT(X218,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B218+1),-Amortizacion!G218),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H218,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E218=1),SUM($H$2:J218)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C218","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B218=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W218*((1+10%)^(0.0833333333333333)-1))","v":0}]
[218,{"$f":"+IF(A219>Resumen!$C$40,\"\",A219)","v":""},{"$f":"+IFERROR(HLOOKUP($B219,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B219,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B219=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B219,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X219=\"\",0,IF(F219=0,ROUND(SUM(J$2:J219)*X219,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C219","v":0},{"$f":"+IF(F219=1,PMT(X219,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B219+1),-Amortizacion!G219),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H219,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E219=1),SUM($H$2:J219)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C219","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B219=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W219*((1+10%)^(0.0833333333333333)-1))","v":0}]
[219,{"$f":"+IF(A220>Resumen!$C$40,\"\",A220)","v":""},{"$f":"+IFERROR(HLOOKUP($B220,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B220,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B220=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B220,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X220=\"\",0,IF(F220=0,ROUND(SUM(J$2:J220)*X220,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C220","v":0},{"$f":"+IF(F220=1,PMT(X220,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B220+1),-Amortizacion!G220),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H220,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E220=1),SUM($H$2:J220)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C220","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B220=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W220*((1+10%)^(0.0833333333333333)-1))","v":0}]
[220,{"$f":"+IF(A221>Resumen!$C$40,\"\",A221)","v":""},{"$f":"+IFERROR(HLOOKUP($B221,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B221,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B221=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B221,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X221=\"\",0,IF(F221=0,ROUND(SUM(J$2:J221)*X221,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C221","v":0},{"$f":"+IF(F221=1,PMT(X221,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B221+1),-Amortizacion!G221),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H221,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E221=1),SUM($H$2:J221)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C221","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B221=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W221*((1+10%)^(0.0833333333333333)-1))","v":0}]
[221,{"$f":"+IF(A222>Resumen!$C$40,\"\",A222)","v":""},{"$f":"+IFERROR(HLOOKUP($B222,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B222,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B222=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B222,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X222=\"\",0,IF(F222=0,ROUND(SUM(J$2:J222)*X222,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C222","v":0},{"$f":"+IF(F222=1,PMT(X222,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B222+1),-Amortizacion!G222),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H222,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E222=1),SUM($H$2:J222)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C222","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B222=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W222*((1+10%)^(0.0833333333333333)-1))","v":0}]
[222,{"$f":"+IF(A223>Resumen!$C$40,\"\",A223)","v":""},{"$f":"+IFERROR(HLOOKUP($B223,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B223,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B223=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B223,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X223=\"\",0,IF(F223=0,ROUND(SUM(J$2:J223)*X223,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C223","v":0},{"$f":"+IF(F223=1,PMT(X223,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B223+1),-Amortizacion!G223),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H223,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E223=1),SUM($H$2:J223)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C223","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B223=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W223*((1+10%)^(0.0833333333333333)-1))","v":0}]
[223,{"$f":"+IF(A224>Resumen!$C$40,\"\",A224)","v":""},{"$f":"+IFERROR(HLOOKUP($B224,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B224,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B224=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B224,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X224=\"\",0,IF(F224=0,ROUND(SUM(J$2:J224)*X224,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C224","v":0},{"$f":"+IF(F224=1,PMT(X224,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B224+1),-Amortizacion!G224),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H224,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E224=1),SUM($H$2:J224)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C224","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B224=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W224*((1+10%)^(0.0833333333333333)-1))","v":0}]
[{"$f":"+A224+1","v":224},{"$f":"+IF(A225>Resumen!$C$40,\"\",A225)","v":""},{"$f":"+IFERROR(HLOOKUP($B225,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B225,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B225=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B225,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X225=\"\",0,IF(F225=0,ROUND(SUM(J$2:J225)*X225,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C225","v":0},{"$f":"+IF(F225=1,PMT(X225,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B225+1),-Amortizacion!G225),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H225,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E225=1),SUM($H$2:J225)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C225","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B225=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W225*((1+10%)^(0.0833333333333333)-1))","v":0}]
[225,{"$f":"+IF(A226>Resumen!$C$40,\"\",A226)","v":""},{"$f":"+IFERROR(HLOOKUP($B226,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B226,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B226=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B226,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X226=\"\",0,IF(F226=0,ROUND(SUM(J$2:J226)*X226,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C226","v":0},{"$f":"+IF(F226=1,PMT(X226,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B226+1),-Amortizacion!G226),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H226,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E226=1),SUM($H$2:J226)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C226","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B226=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W226*((1+10%)^(0.0833333333333333)-1))","v":0}]
[226,{"$f":"+IF(A227>Resumen!$C$40,\"\",A227)","v":""},{"$f":"+IFERROR(HLOOKUP($B227,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B227,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B227=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B227,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X227=\"\",0,IF(F227=0,ROUND(SUM(J$2:J227)*X227,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C227","v":0},{"$f":"+IF(F227=1,PMT(X227,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B227+1),-Amortizacion!G227),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H227,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E227=1),SUM($H$2:J227)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C227","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B227=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W227*((1+10%)^(0.0833333333333333)-1))","v":0}]
[227,{"$f":"+IF(A228>Resumen!$C$40,\"\",A228)","v":""},{"$f":"+IFERROR(HLOOKUP($B228,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B228,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B228=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B228,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X228=\"\",0,IF(F228=0,ROUND(SUM(J$2:J228)*X228,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C228","v":0},{"$f":"+IF(F228=1,PMT(X228,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B228+1),-Amortizacion!G228),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H228,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E228=1),SUM($H$2:J228)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C228","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B228=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W228*((1+10%)^(0.0833333333333333)-1))","v":0}]
[228,{"$f":"+IF(A229>Resumen!$C$40,\"\",A229)","v":""},{"$f":"+IFERROR(HLOOKUP($B229,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B229,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B229=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B229,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X229=\"\",0,IF(F229=0,ROUND(SUM(J$2:J229)*X229,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C229","v":0},{"$f":"+IF(F229=1,PMT(X229,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B229+1),-Amortizacion!G229),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H229,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E229=1),SUM($H$2:J229)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C229","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B229=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W229*((1+10%)^(0.0833333333333333)-1))","v":0}]
[229,{"$f":"+IF(A230>Resumen!$C$40,\"\",A230)","v":""},{"$f":"+IFERROR(HLOOKUP($B230,Resumen!$F$3:$AM$10,8,0),0)","v":0},{"$f":"+IFERROR(HLOOKUP($B230,Resumen!$F$3:$AM$12,10),0)","v":0},{"$f":"+IF(B230=Resumen!$C$38*6-6,1,0)","v":0},{"$f":"+IFERROR(HLOOKUP($B230,Resumen!$F$3:$AM$14,12),0)","v":0},5.8207660913467407E-11,{"$f":"IF(X230=\"\",0,IF(F230=0,ROUND(SUM(J$2:J230)*X230,2),0))","v":0},0,{"$f":"(Resumen!$C$10*(1-Resumen!$C$24)*(1+Incmat)^5)*C230","v":0},{"$f":"+IF(F230=1,PMT(X230,(Resumen!$C$36+Resumen!$C$26+Resumen!$C$14*6-B230+1),-Amortizacion!G230),0)","v":0},0,{"$f":"+IF(Resumen!$C$20=\"no\",H230,0)","v":0},5.8207660913467407E-11,{"$f":"+IF(AND(Resumen!$C$18=\"SI\",Amortizacion!E230=1),SUM($H$2:J230)*25%,0)","v":0},0,0,0,{"$f":"(Resumen!$C$10*(Resumen!$C$24)*(1+Incmat)^5)*$C230","v":0},0,0,0,5.8207660913467407E-11,{"$f":"+IF(B230=\"\",\"\",Resumen!$C$34)","v":""},0,0,0,{"$f":"+IF(Resumen!$C$8=\"no\",0,W230*((1+10%)^(0.0833333333333333)-1))","v":0}]
[null,{"$f":"+COUNT(B2:B230)","v":18},{"$f":"+SUM(C2:C230)","v":1},{"$f":"+SUM(D2:D230)","v":0},{"$f":"+SUM(E2:E230)","v":1},{"$f":"+SUM(F2:F230)","v":12},{"$f":"+MAX(G3:G230)","v":3250280.3999999994},{"$f":"+SUM(H2:H230)","v":250280.4},301190.53783010243,3000000,3551470.9378301022,3250280.4,{"$f":"+SUM(M2:M230)","v":0},37287122.402818784,0,null,7080541.2074793968,98451.157694176538,2000000,2098451.1576941763,2000000,5080541.2074793968,{"$f":"+MAX(W2:W230)","v":4719780.4761165548},{"$f":"+AVERAGE(X2:X230)","v":1.3904467866125758E-2},{"$f":"+SUM(Y2:Y230)","v":5000000},{"$f":"+SUM(Z2:Z230)","v":5649922.0955242775},{"$f":"+SUM(AA2:AA230)","v":399641.69552427909},{"$f":"+SUM(AB2:AB230)","v":0}]
[null,{"$f":"+B231-Resumen!C40","v":0},{"$f":"+C231-Resumen!C14","v":0},{"$f":"+D231-Resumen!C26","v":0},{"$f":"+E231-1","v":0},{"$f":"+F231-Resumen!$C$36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W231-J233","v":1469500.0761165549}]
[null,null,null,null,null,null,null,"Saldo paso al cobro",null,{"$f":"+H231+J231-O231-M231","v":3250280.4}]
[null,null,null,null,null,null,null,null,"Cuadre",{"$f":"+J233-VLOOKUP(1,$E$2:$N$230,10,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"+S231+R231-T231","v":0}]

{"sheet":"Graf","index":3,"n_rows":43,"n_cols":8,"rows_kept":43,"cut":false,"hidden":true,"merged":[]}
[]
["Semestre","Pagos de Matrícula","Intereses causados","Intereses del crédito","Condonación 25%","Abono a Capital","Pago de intereses","Subsidio a la tasa"]
[1,{"$f":"+SUM(Amortizacion!Y2:Y7)","v":5000000},{"$f":"+SUM(Amortizacion!H2:H7)","v":250280.4},{"$f":"+SUM(Amortizacion!I2:I7)+SUM(Amortizacion!R2:R7)","v":98451.157694176538},{"$f":"-SUM(Amortizacion!O2:O7)","v":0},{"$f":"-SUM(Amortizacion!L2:L7)-SUM(Amortizacion!U2:U7)","v":-2000000},{"$f":"-SUM(Amortizacion!AA2:AA7)","v":-98451.157694176538},{"$f":"+SUM(Amortizacion!AB2:AB7)","v":0}]
[2,{"$f":"+SUM(Amortizacion!Y8:Y13)","v":0},{"$f":"+SUM(Amortizacion!H8:H13)","v":0},{"$f":"+SUM(Amortizacion!I8:I13)+SUM(Amortizacion!R8:R13)","v":217879.94371296433},{"$f":"-SUM(Amortizacion!O8:O13)","v":0},{"$f":"-SUM(Amortizacion!L8:L13)-SUM(Amortizacion!U8:U13)","v":-1557855.5252020862},{"$f":"-SUM(Amortizacion!AA8:AA13)","v":-217879.94371296433},{"$f":"+SUM(Amortizacion!AB8:AB13)","v":0}]
[3,{"$f":"+SUM(Amortizacion!Y14:Y19)","v":0},{"$f":"+SUM(Amortizacion!H14:H19)","v":0},{"$f":"+SUM(Amortizacion!I14:I19)+SUM(Amortizacion!R14:R19)","v":83310.594117138186},{"$f":"-SUM(Amortizacion!O14:O19)","v":0},{"$f":"-SUM(Amortizacion!L14:L19)-SUM(Amortizacion!U14:U19)","v":-1692424.8747979135},{"$f":"-SUM(Amortizacion!AA14:AA19)","v":-83310.594117138186},{"$f":"+SUM(Amortizacion!AB14:AB19)","v":0}]
[4,{"$f":"+SUM(Amortizacion!Y20:Y25)","v":0},{"$f":"+SUM(Amortizacion!H20:H25)","v":0},{"$f":"+SUM(Amortizacion!I20:I25)+SUM(Amortizacion!R20:R25)","v":0},{"$f":"-SUM(Amortizacion!O20:O25)","v":0},{"$f":"-SUM(Amortizacion!L20:L25)-SUM(Amortizacion!U20:U25)","v":0},{"$f":"-SUM(Amortizacion!AA20:AA25)","v":0},{"$f":"+SUM(Amortizacion!AB20:AB25)","v":0}]
[5,{"$f":"+SUM(Amortizacion!Y26:Y31)","v":0},{"$f":"+SUM(Amortizacion!H26:H31)","v":0},{"$f":"+SUM(Amortizacion!I26:I31)+SUM(Amortizacion!R26:R31)","v":0},{"$f":"-SUM(Amortizacion!O26:O31)","v":0},{"$f":"-SUM(Amortizacion!L26:L31)-SUM(Amortizacion!U26:U31)","v":0},{"$f":"-SUM(Amortizacion!AA26:AA31)","v":0},{"$f":"+SUM(Amortizacion!AB26:AB31)","v":0}]
[6,{"$f":"+SUM(Amortizacion!Y32:Y37)","v":0},{"$f":"+SUM(Amortizacion!H32:H37)","v":0},{"$f":"+SUM(Amortizacion!I32:I37)+SUM(Amortizacion!R32:R37)","v":0},{"$f":"-SUM(Amortizacion!O32:O37)","v":0},{"$f":"-SUM(Amortizacion!L32:L37)-SUM(Amortizacion!U32:U37)","v":0},{"$f":"-SUM(Amortizacion!AA32:AA37)","v":0},{"$f":"+SUM(Amortizacion!AB32:AB37)","v":0}]
[7,{"$f":"+SUM(Amortizacion!Y38:Y43)","v":0},{"$f":"+SUM(Amortizacion!H38:H43)","v":0},{"$f":"+SUM(Amortizacion!I38:I43)+SUM(Amortizacion!R38:R43)","v":0},{"$f":"-SUM(Amortizacion!O38:O43)","v":0},{"$f":"-SUM(Amortizacion!L38:L43)-SUM(Amortizacion!U38:U43)","v":0},{"$f":"-SUM(Amortizacion!AA38:AA43)","v":0},{"$f":"+SUM(Amortizacion!AB38:AB43)","v":0}]
[8,{"$f":"+SUM(Amortizacion!Y44:Y49)","v":0},{"$f":"+SUM(Amortizacion!H44:H49)","v":0},{"$f":"+SUM(Amortizacion!I44:I49)+SUM(Amortizacion!R44:R49)","v":0},{"$f":"-SUM(Amortizacion!O44:O49)","v":0},{"$f":"-SUM(Amortizacion!L44:L49)-SUM(Amortizacion!U44:U49)","v":0},{"$f":"-SUM(Amortizacion!AA44:AA49)","v":0},{"$f":"+SUM(Amortizacion!AB44:AB49)","v":0}]
[9,{"$f":"+SUM(Amortizacion!Y50:Y55)","v":0},{"$f":"+SUM(Amortizacion!H50:H55)","v":0},{"$f":"+SUM(Amortizacion!I50:I55)+SUM(Amortizacion!R50:R55)","v":0},{"$f":"-SUM(Amortizacion!O50:O55)","v":0},{"$f":"-SUM(Amortizacion!L50:L55)-SUM(Amortizacion!U50:U55)","v":0},{"$f":"-SUM(Amortizacion!AA50:AA55)","v":0},{"$f":"+SUM(Amortizacion!AB50:AB55)","v":0}]
[10,{"$f":"+SUM(Amortizacion!Y56:Y61)","v":0},{"$f":"+SUM(Amortizacion!H56:H61)","v":0},{"$f":"+SUM(Amortizacion!I56:I61)+SUM(Amortizacion!R56:R61)","v":0},{"$f":"-SUM(Amortizacion!O56:O61)","v":0},{"$f":"-SUM(Amortizacion!L56:L61)-SUM(Amortizacion!U56:U61)","v":0},{"$f":"-SUM(Amortizacion!AA56:AA61)","v":0},{"$f":"+SUM(Amortizacion!AB56:AB61)","v":0}]
[11,{"$f":"+SUM(Amortizacion!Y62:Y67)","v":0},{"$f":"+SUM(Amortizacion!H62:H67)","v":0},{"$f":"+SUM(Amortizacion!I62:I67)+SUM(Amortizacion!R62:R67)","v":0},{"$f":"-SUM(Amortizacion!O62:O67)","v":0},{"$f":"-SUM(Amortizacion!L62:L67)-SUM(Amortizacion!U62:U67)","v":0},{"$f":"-SUM(Amortizacion!AA62:AA67)","v":0},{"$f":"+SUM(Amortizacion!AB62:AB67)","v":0}]
[12,{"$f":"+SUM(Amortizacion!Y68:Y73)","v":0},{"$f":"+SUM(Amortizacion!H68:H73)","v":0},{"$f":"+SUM(Amortizacion!I68:I73)+SUM(Amortizacion!R68:R73)","v":0},{"$f":"-SUM(Amortizacion!O68:O73)","v":0},{"$f":"-SUM(Amortizacion!L68:L73)-SUM(Amortizacion!U68:U73)","v":0},{"$f":"-SUM(Amortizacion!AA68:AA73)","v":0},{"$f":"+SUM(Amortizacion!AB68:AB73)","v":0}]
[13,{"$f":"+SUM(Amortizacion!Y74:Y79)","v":0},{"$f":"+SUM(Amortizacion!H74:H79)","v":0},{"$f":"+SUM(Amortizacion!I74:I79)+SUM(Amortizacion!R74:R79)","v":0},{"$f":"-SUM(Amortizacion!O74:O79)","v":0},{"$f":"-SUM(Amortizacion!L74:L79)-SUM(Amortizacion!U74:U79)","v":0},{"$f":"-SUM(Amortizacion!AA74:AA79)","v":0},{"$f":"+SUM(Amortizacion!AB74:AB79)","v":0}]
[14,{"$f":"+SUM(Amortizacion!Y80:Y85)","v":0},{"$f":"+SUM(Amortizacion!H80:H85)","v":0},{"$f":"+SUM(Amortizacion!I80:I85)+SUM(Amortizacion!R80:R85)","v":0},{"$f":"-SUM(Amortizacion!O80:O85)","v":0},{"$f":"-SUM(Amortizacion!L80:L85)-SUM(Amortizacion!U80:U85)","v":0},{"$f":"-SUM(Amortizacion!AA80:AA85)","v":0},{"$f":"+SUM(Amortizacion!AB80:AB85)","v":0}]
[15,{"$f":"+SUM(Amortizacion!Y86:Y91)","v":0},{"$f":"+SUM(Amortizacion!H86:H91)","v":0},{"$f":"+SUM(Amortizacion!I86:I91)+SUM(Amortizacion!R86:R91)","v":0},{"$f":"-SUM(Amortizacion!O86:O91)","v":0},{"$f":"-SUM(Amortizacion!L86:L91)-SUM(Amortizacion!U86:U91)","v":0},{"$f":"-SUM(Amortizacion!AA86:AA91)","v":0},{"$f":"+SUM(Amortizacion!AB86:AB91)","v":0}]
[16,{"$f":"+SUM(Amortizacion!Y92:Y97)","v":0},{"$f":"+SUM(Amortizacion!H92:H97)","v":0},{"$f":"+SUM(Amortizacion!I92:I97)+SUM(Amortizacion!R92:R97)","v":0},{"$f":"-SUM(Amortizacion!O92:O97)","v":0},{"$f":"-SUM(Amortizacion!L92:L97)-SUM(Amortizacion!U92:U97)","v":0},{"$f":"-SUM(Amortizacion!AA92:AA97)","v":0},{"$f":"+SUM(Amortizacion!AB92:AB97)","v":0}]
[17,{"$f":"+SUM(Amortizacion!Y98:Y103)","v":0},{"$f":"+SUM(Amortizacion!H98:H103)","v":0},{"$f":"+SUM(Amortizacion!I98:I103)+SUM(Amortizacion!R98:R103)","v":0},{"$f":"-SUM(Amortizacion!O98:O103)","v":0},{"$f":"-SUM(Amortizacion!L98:L103)-SUM(Amortizacion!U98:U103)","v":0},{"$f":"-SUM(Amortizacion!AA98:AA103)","v":0},{"$f":"+SUM(Amortizacion!AB98:AB103)","v":0}]
[18,{"$f":"+SUM(Amortizacion!Y104:Y109)","v":0},{"$f":"+SUM(Amortizacion!H104:H109)","v":0},{"$f":"+SUM(Amortizacion!I104:I109)+SUM(Amortizacion!R104:R109)","v":0},{"$f":"-SUM(Amortizacion!O104:O109)","v":0},{"$f":"-SUM(Amortizacion!L104:L109)-SUM(Amortizacion!U104:U109)","v":0},{"$f":"-SUM(Amortizacion!AA104:AA109)","v":0},{"$f":"+SUM(Amortizacion!AB104:AB109)","v":0}]
[19,{"$f":"+SUM(Amortizacion!Y110:Y115)","v":0},{"$f":"+SUM(Amortizacion!H110:H115)","v":0},{"$f":"+SUM(Amortizacion!I110:I115)+SUM(Amortizacion!R110:R115)","v":0},{"$f":"-SUM(Amortizacion!O110:O115)","v":0},{"$f":"-SUM(Amortizacion!L110:L115)-SUM(Amortizacion!U110:U115)","v":0},{"$f":"-SUM(Amortizacion!AA110:AA115)","v":0},{"$f":"+SUM(Amortizacion!AB110:AB115)","v":0}]
[20,{"$f":"+SUM(Amortizacion!Y116:Y121)","v":0},{"$f":"+SUM(Amortizacion!H116:H121)","v":0},{"$f":"+SUM(Amortizacion!I116:I121)+SUM(Amortizacion!R116:R121)","v":0},{"$f":"-SUM(Amortizacion!O116:O121)","v":0},{"$f":"-SUM(Amortizacion!L116:L121)-SUM(Amortizacion!U116:U121)","v":0},{"$f":"-SUM(Amortizacion!AA116:AA121)","v":0},{"$f":"+SUM(Amortizacion!AB116:AB121)","v":0}]
[21,{"$f":"+SUM(Amortizacion!Y122:Y127)","v":0},{"$f":"+SUM(Amortizacion!H122:H127)","v":0},{"$f":"+SUM(Amortizacion!I122:I127)+SUM(Amortizacion!R122:R127)","v":0},{"$f":"-SUM(Amortizacion!O122:O127)","v":0},{"$f":"-SUM(Amortizacion!L122:L127)-SUM(Amortizacion!U122:U127)","v":0},{"$f":"-SUM(Amortizacion!AA122:AA127)","v":0},{"$f":"+SUM(Amortizacion!AB122:AB127)","v":0}]
[22,{"$f":"+SUM(Amortizacion!Y128:Y133)","v":0},{"$f":"+SUM(Amortizacion!H128:H133)","v":0},{"$f":"+SUM(Amortizacion!I128:I133)+SUM(Amortizacion!R128:R133)","v":0},{"$f":"-SUM(Amortizacion!O128:O133)","v":0},{"$f":"-SUM(Amortizacion!L128:L133)-SUM(Amortizacion!U128:U133)","v":0},{"$f":"-SUM(Amortizacion!AA128:AA133)","v":0},{"$f":"+SUM(Amortizacion!AB128:AB133)","v":0}]
[23,{"$f":"+SUM(Amortizacion!Y134:Y139)","v":0},{"$f":"+SUM(Amortizacion!H134:H139)","v":0},{"$f":"+SUM(Amortizacion!I134:I139)+SUM(Amortizacion!R134:R139)","v":0},{"$f":"-SUM(Amortizacion!O134:O139)","v":0},{"$f":"-SUM(Amortizacion!L134:L139)-SUM(Amortizacion!U134:U139)","v":0},{"$f":"-SUM(Amortizacion!AA134:AA139)","v":0},{"$f":"+SUM(Amortizacion!AB134:AB139)","v":0}]
[24,{"$f":"+SUM(Amortizacion!Y140:Y145)","v":0},{"$f":"+SUM(Amortizacion!H140:H145)","v":0},{"$f":"+SUM(Amortizacion!I140:I145)+SUM(Amortizacion!R140:R145)","v":0},{"$f":"-SUM(Amortizacion!O140:O145)","v":0},{"$f":"-SUM(Amortizacion!L140:L145)-SUM(Amortizacion!U140:U145)","v":0},{"$f":"-SUM(Amortizacion!AA140:AA145)","v":0},{"$f":"+SUM(Amortizacion!AB140:AB145)","v":0}]
[25,{"$f":"+SUM(Amortizacion!Y146:Y151)","v":0},{"$f":"+SUM(Amortizacion!H146:H151)","v":0},{"$f":"+SUM(Amortizacion!I146:I151)+SUM(Amortizacion!R146:R151)","v":0},{"$f":"-SUM(Amortizacion!O146:O151)","v":0},{"$f":"-SUM(Amortizacion!L146:L151)-SUM(Amortizacion!U146:U151)","v":0},{"$f":"-SUM(Amortizacion!AA146:AA151)","v":0},{"$f":"+SUM(Amortizacion!AB146:AB151)","v":0}]
[26,{"$f":"+SUM(Amortizacion!Y152:Y157)","v":0},{"$f":"+SUM(Amortizacion!H152:H157)","v":0},{"$f":"+SUM(Amortizacion!I152:I157)+SUM(Amortizacion!R152:R157)","v":0},{"$f":"-SUM(Amortizacion!O152:O157)","v":0},{"$f":"-SUM(Amortizacion!L152:L157)-SUM(Amortizacion!U152:U157)","v":0},{"$f":"-SUM(Amortizacion!AA152:AA157)","v":0},{"$f":"+SUM(Amortizacion!AB152:AB157)","v":0}]
[27,{"$f":"+SUM(Amortizacion!Y158:Y163)","v":0},{"$f":"+SUM(Amortizacion!H158:H163)","v":0},{"$f":"+SUM(Amortizacion!I158:I163)+SUM(Amortizacion!R158:R163)","v":0},{"$f":"-SUM(Amortizacion!O158:O163)","v":0},{"$f":"-SUM(Amortizacion!L158:L163)-SUM(Amortizacion!U158:U163)","v":0},{"$f":"-SUM(Amortizacion!AA158:AA163)","v":0},{"$f":"+SUM(Amortizacion!AB158:AB163)","v":0}]
[28,{"$f":"+SUM(Amortizacion!Y164:Y169)","v":0},{"$f":"+SUM(Amortizacion!H164:H169)","v":0},{"$f":"+SUM(Amortizacion!I164:I169)+SUM(Amortizacion!R164:R169)","v":0},{"$f":"-SUM(Amortizacion!O164:O169)","v":0},{"$f":"-SUM(Amortizacion!L164:L169)-SUM(Amortizacion!U164:U169)","v":0},{"$f":"-SUM(Amortizacion!AA164:AA169)","v":0},{"$f":"+SUM(Amortizacion!AB164:AB169)","v":0}]
[29,{"$f":"+SUM(Amortizacion!Y170:Y175)","v":0},{"$f":"+SUM(Amortizacion!H170:H175)","v":0},{"$f":"+SUM(Amortizacion!I170:I175)+SUM(Amortizacion!R170:R175)","v":0},{"$f":"-SUM(Amortizacion!O170:O175)","v":0},{"$f":"-SUM(Amortizacion!L170:L175)-SUM(Amortizacion!U170:U175)","v":0},{"$f":"-SUM(Amortizacion!AA170:AA175)","v":0},{"$f":"+SUM(Amortizacion!AB170:AB175)","v":0}]
[30,{"$f":"+SUM(Amortizacion!Y176:Y181)","v":0},{"$f":"+SUM(Amortizacion!H176:H181)","v":0},{"$f":"+SUM(Amortizacion!I176:I181)+SUM(Amortizacion!R176:R181)","v":0},{"$f":"-SUM(Amortizacion!O176:O181)","v":0},{"$f":"-SUM(Amortizacion!L176:L181)-SUM(Amortizacion!U176:U181)","v":0},{"$f":"-SUM(Amortizacion!AA176:AA181)","v":0},{"$f":"+SUM(Amortizacion!AB176:AB181)","v":0}]
[31,{"$f":"+SUM(Amortizacion!Y182:Y187)","v":0},{"$f":"+SUM(Amortizacion!H182:H187)","v":0},{"$f":"+SUM(Amortizacion!I182:I187)+SUM(Amortizacion!R182:R187)","v":0},{"$f":"-SUM(Amortizacion!O182:O187)","v":0},{"$f":"-SUM(Amortizacion!L182:L187)-SUM(Amortizacion!U182:U187)","v":0},{"$f":"-SUM(Amortizacion!AA182:AA187)","v":0},{"$f":"+SUM(Amortizacion!AB182:AB187)","v":0}]
[32,{"$f":"+SUM(Amortizacion!Y188:Y193)","v":0},{"$f":"+SUM(Amortizacion!H188:H193)","v":0},{"$f":"+SUM(Amortizacion!I188:I193)+SUM(Amortizacion!R188:R193)","v":0},{"$f":"-SUM(Amortizacion!O188:O193)","v":0},{"$f":"-SUM(Amortizacion!L188:L193)-SUM(Amortizacion!U188:U193)","v":0},{"$f":"-SUM(Amortizacion!AA188:AA193)","v":0},{"$f":"+SUM(Amortizacion!AB188:AB193)","v":0}]
[33,{"$f":"+SUM(Amortizacion!Y194:Y199)","v":0},{"$f":"+SUM(Amortizacion!H194:H199)","v":0},{"$f":"+SUM(Amortizacion!I194:I199)+SUM(Amortizacion!R194:R199)","v":0},{"$f":"-SUM(Amortizacion!O194:O199)","v":0},{"$f":"-SUM(Amortizacion!L194:L199)-SUM(Amortizacion!U194:U199)","v":0},{"$f":"-SUM(Amortizacion!AA194:AA199)","v":0},{"$f":"+SUM(Amortizacion!AB194:AB199)","v":0}]
[34,{"$f":"+SUM(Amortizacion!Y200:Y205)","v":0},{"$f":"+SUM(Amortizacion!H200:H205)","v":0},{"$f":"+SUM(Amortizacion!I200:I205)+SUM(Amortizacion!R200:R205)","v":0},{"$f":"-SUM(Amortizacion!O200:O205)","v":0},{"$f":"-SUM(Amortizacion!L200:L205)-SUM(Amortizacion!U200:U205)","v":0},{"$f":"-SUM(Amortizacion!AA200:AA205)","v":0},{"$f":"+SUM(Amortizacion!AB200:AB205)","v":0}]
[35,{"$f":"+SUM(Amortizacion!Y206:Y211)","v":0},{"$f":"+SUM(Amortizacion!H206:H211)","v":0},{"$f":"+SUM(Amortizacion!I206:I211)+SUM(Amortizacion!R206:R211)","v":0},{"$f":"-SUM(Amortizacion!O206:O211)","v":0},{"$f":"-SUM(Amortizacion!L206:L211)-SUM(Amortizacion!U206:U211)","v":0},{"$f":"-SUM(Amortizacion!AA206:AA211)","v":0},{"$f":"+SUM(Amortizacion!AB206:AB211)","v":0}]
[36,{"$f":"+SUM(Amortizacion!Y212:Y217)","v":0},{"$f":"+SUM(Amortizacion!H212:H217)","v":0},{"$f":"+SUM(Amortizacion!I212:I217)+SUM(Amortizacion!R212:R217)","v":0},{"$f":"-SUM(Amortizacion!O212:O217)","v":0},{"$f":"-SUM(Amortizacion!L212:L217)-SUM(Amortizacion!U212:U217)","v":0},{"$f":"-SUM(Amortizacion!AA212:AA217)","v":0},{"$f":"+SUM(Amortizacion!AB212:AB217)","v":0}]
[37,{"$f":"+SUM(Amortizacion!Y218:Y223)","v":0},{"$f":"+SUM(Amortizacion!H218:H223)","v":0},{"$f":"+SUM(Amortizacion!I218:I223)+SUM(Amortizacion!R218:R223)","v":0},{"$f":"-SUM(Amortizacion!O218:O223)","v":0},{"$f":"-SUM(Amortizacion!L218:L223)-SUM(Amortizacion!U218:U223)","v":0},{"$f":"-SUM(Amortizacion!AA218:AA223)","v":0},{"$f":"+SUM(Amortizacion!AB218:AB223)","v":0}]
[38,{"$f":"+SUM(Amortizacion!Y224:Y229)","v":0},{"$f":"+SUM(Amortizacion!H224:H229)","v":0},{"$f":"+SUM(Amortizacion!I224:I229)+SUM(Amortizacion!R224:R229)","v":0},{"$f":"-SUM(Amortizacion!O224:O229)","v":0},{"$f":"-SUM(Amortizacion!L224:L229)-SUM(Amortizacion!U224:U229)","v":0},{"$f":"-SUM(Amortizacion!AA224:AA229)","v":0},{"$f":"+SUM(Amortizacion!AB224:AB229)","v":0}]
[null,{"$f":"+SUM(B3:B40)","v":5000000},{"$f":"+SUM(C3:C40)","v":250280.4},{"$f":"+SUM(D3:D40)","v":399641.69552427903},{"$f":"+SUM(E3:E40)","v":0},-5250280.3999999994,-399641.69552427903,0]
[]
[null,null,null,{"$f":"+SUM(B41:D41)","v":5649922.0955242794},null,null,{"$f":"+G41+F41","v":-5649922.0955242785}]