{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Guía Rápida","Resumen","Amortización","Oferta Vinculante"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Guía Rápida","index":0,"n_rows":15,"n_cols":2,"rows_kept":15,"cut":false,"hidden":false,"merged":[[1,1,1,7],[2,1,2,7],[3,1,3,7],[4,1,4,7],[5,1,5,7],[6,1,6,7],[7,1,7,7],[8,1,8,7],[9,1,9,7],[10,1,10,7],[12,1,12,7],[13,1,13,7],[14,1,14,7],[15,1,15,7],[16,1,16,7],[17,1,17,7],[18,1,18,7],[19,1,19,7],[26,1,26,7],[27,1,27,7],[20,1,20,7],[21,1,21,7],[22,1,22,7],[23,1,23,7],[24,1,24,7],[25,1,25,7]]}
[]
[null,"Guía Rápida"]
[null,"A) Al abrir el simulador da click en \"Habilitar Contenido\" en caso de aparecer esta opción."]
[null,"B) Seleccionar el Perfil del Cliente \"Premier, No Premier\""]
[null,"C) Seleccionar el tipo de simulación \"Por Valor de la Vivienda, Por Monto del Crédito Y Valor de la Vivienda, Por Ingresos del Cliente\""]
[null,"D) Seleccionar Producto \"Adquisición, Exclusiva, Liquidez, Pago de Hipoteca\""]
[null,"E) Seleccionar Tipo de Financiamiento \"Tradicional, Cofinavit, Apoyo Infonavit, Respalda2, Alia2\""]
[null,"F) Introducir el valor de la vivienda"]
[null,"G) Seleccionar Plazo \"5,10,15,20 años\""]
[null,"H) Si es el caso introduce el importe del crédito o el ingreso mensual del cliente"]
[null,"I) Si es el caso, introduce el crédito Infonavit o FOVISSSTE y el saldo de la subcuenta."]
[null,"J) Seleccionar si es cliente Nómina HSBC o No"]
[null,"K) En caso de haber elegido un \"Adquisición, No Premier\" aparecerá un combo para elegir una tasa, seleccionar alguna. Con la tasa más baja solo accedemos al 65% de LTV, con la tasa más alta solo accedemos al 75% de LTV"]
[null,"L) En caso de elegir la tasa más alta (Nivel de riesgo alto) y solicitar un aforo superior al 75%, seleccionar \"SI\" en el combo \"LTV 90%\", con esto se cobrará la sobretasa"]
[null,"M) En caso de tener duda o creer que algo puede estar afectando la simulación selecciona \"Nueva Cotización\" y vuelve a empezar"]

{"sheet":"Resumen","index":1,"n_rows":259,"n_cols":63,"rows_kept":259,"cut":false,"hidden":false,"merged":[[33,6,33,7],[40,2,40,7],[46,2,46,7],[39,2,39,7],[41,2,41,7],[42,2,42,7],[43,2,43,7],[37,2,37,7],[38,2,38,7],[30,5,30,7],[35,2,35,7],[36,2,36,7],[3,3,3,5],[26,6,26,7],[27,6,27,7],[28,6,28,7],[17,6,17,7],[19,6,19,7],[16,6,16,7],[15,5,15,7],[21,6,21,7],[25,6,25,7],[23,5,23,7],[31,6,31,7],[32,6,32,7]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Cliente HSBC","Tipo","Producto","Tipo Financiamiento","Plazo","Aguascalientes",0.40600000000000003,null,null,"Pago Fijo "]
[null,null,null,"CREDITO HIPOTECARIO",null,null,null,null,null,null,null,"SI","Por monto de crédito y valor de la vivienda","Adquisicion","Tradicional",5,"Baja California",0.40600000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AdquisicionPremier50.9",20.86,null,"AdquisicionPremier50.9",20.260000000000002]
[null,null,null,null,null,null,null,null,null,null,null,"NO","Por ingresos del cliente","Pago de Hipoteca","Apoyo Infonavit",10,"Baja California Sur",0.40600000000000003,null,"Segment","Premier",null,null,null,"No premier",null,null,null,null,null,null,null,null,null,null,null,"Exclusiva",null,null,null,"Pago Hipoteca",null,null,null,"Liquidez Premier",null,null,"Liquidez No Premier",null,null,null,null,null,"Nómina Especial",null,null,null,null,"AdquisicionPremier100.9",12.91,null,"AdquisicionPremier100.9",12.16]
[null,null,{"$f":"TODAY()","v":"2021-11-24"},null,null,null,null,null,null,null,null,"AdquisicionNo PremierTradicional","Por Valor de la Vivienda","Liquidez","Cofinavit",15,"Campeche",0.40600000000000003,null,null,"5 años","10años","15años","20años","5 años","5 años","5 años","10años","10años","10años","15años","15años","20años","20años","20años","20años","5 años","10años","15años","20años","5 años","10años","15años","20años","5 años","10años","15años","5 años","5 años","10años","10años","15años","15años","5 años","10años","15años","20años",null,"AdquisicionPremier150.9",10.56,null,"AdquisicionPremier150.9",9.6999999999999993]
[null,null,null,null,null,null,null,null,null,null,null,"AdquisicionPremierTradicional",null,"Exclusiva","CI+CB",{"$f":"IF(D21=N6,\"\",20)","v":20},"Coahuila",0.40600000000000003,null,"Rate",9.1999999999999998E-2,9.4500000000000001E-2,9.7000000000000003E-2,9.7000000000000003E-2,9.5000000000000001E-2,9.9999999999999992E-2,0.104,9.7500000000000003E-2,0.10249999999999999,0.1065,0.1,0.105,0.109,0.1,0.105,0.109,9.6999999999999989E-2,9.9499999999999991E-2,0.10199999999999999,0.10199999999999999,9.1999999999999998E-2,9.4500000000000001E-2,9.7000000000000003E-2,9.7000000000000003E-2,0.11499999999999999,0.11749999999999999,0.12,0.12,0.13,0.1225,0.13250000000000001,0.125,0.13500000000000001,9.4E-2,9.6500000000000002E-2,9.9000000000000005E-2,9.9000000000000005E-2,null,"AdquisicionPremier200.9",9.4499999999999993,null,"AdquisicionPremier200.9",8.5]
[null,null,null,null,null,null,null,null,null,null,null,"Perfil",null,"Pago Hipoteca+Liquidez","Alia2",null,"Colima",0.40600000000000003,null,"Opening Fee",0,0,0,0,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0,0,0,0,0,0,0,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,0,0,0,0,null,"AdquisicionNo Premier50.5",21,null,"AdquisicionNo Premier50.5",20.41]
[null,null,"Nombre del ejecutivo",null,null,"Teléfono",null,null,null,null,null,null,null,"Nomina Especial","Casa con casa",null,"Chiapas",0.40600000000000003]
[null,null,"Nombre del cliente",null,null,"Teléfono",null,null,null,null,null,null,null,null,null,null,"Chihuahua",0.40600000000000003]
[null,null,"Conjunto",null,null,null,null,null,null,null,null,null,"AdquisicionNo PremierCI+CB",null,null,null,"Ciudad de México",0.40600000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,"AdquisicionPremierCI+CB",null,null,null,"Durango",0.40600000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estado de México",0.40600000000000003]
[null,null,"Instrucciones: Llenar solo los campos en gris claro.",null,null,null,null,null,null,null,null,null,"AdquisicionNo PremierCasa con casa",null,null,null,"Guanajuato",0.40600000000000003]
[null,null,"Datos del Cliente",null,null,"Resultados",null,null,null,null,null,null,"AdquisicionPremierCasa con casa",null,null,null,"Guerrero",0.40600000000000003]
[null,null,"Perfil Cliente","Premier",null,"Desembolso inicial",null,null,null,null,null,null,null,null,null,null,"Hidalgo",0.40600000000000003]
[null,null,"¿Es cliente Nómina HSBC?","NO",null,{"$f":"IF(G17>=0,\"Enganche\",\"\")","v":"Enganche"},{"$f":"IFERROR(IF(J4<>\"\",\"-\",IF(D21=V78,0,IF(D21=V79,0,IF(D21=V80,0,D26-IF(D22=O8,D32+D33+H25-H19,IF(D22=O7,D33+H25-H19,IF(D22=O6,D32+D33+H25,H25-H19))))))),0)","v":0},null,null,null,null,null,null,null,null,null,"Jalisco",0.40600000000000003]
[null,null,"Estado Vivienda","Aguascalientes",null,"Avalúo",{"$f":"IF(J4<>\"\",\"-\",VLOOKUP(D26,Q71:R79,2))","v":2146},null,null,null,{"$f":"producto","v":{"$error":"#NAME?"}},null,null,null,null,null,"Michoacán",0.40600000000000003]
[null,null,{"$f":"IF(D16=\"Premier\",\"Tipo de Cliente\",\"\")","v":"Tipo de Cliente"},"Normal",null,"Comisión por apertura",{"$f":"IF(D21=\"Pago Hipoteca+Liquidez\",1%,IF(L45=\"AdquisicionNo Premier\",\"1%\",IF(L45=\"ExclusivaNo Premier\",\"0%\",IF(L45=\"LiquidezNo Premier\",\"1%\",IF(D21=N8,\"0%\",\"0%\"))))/IF(AND(D17=\"SI\",D21<>N6),2,IF(L43=\"AdquisicionCofinavit\",2,IF(L43=\"ExclusivaCofinavit\",2,IF(L43=\"AdquisicionAlia2\",2,IF(L43=\"ExclusivaAlia2\",2,1))))))-IF(D21&D19=L189,1%,0)","v":0},{"$f":"IFERROR(IF($D$25=\"Por ingresos del cliente\",$N$58,IF($D$27=0,$M$83,$M$83))*G19,0)","v":0},null,null,null,null,null,null,null,null,"Morelos",0.40600000000000003]
[null,null,"Datos del crédito",null,null,"Gastos de Investigación",{"$f":"IF(D21=N8,\"\",\"\")","v":""},null,null,null,null,null,null,null,null,null,"Nayarit",0.40600000000000003]
[null,null,"Escoja la opción de Producto","Adquisicion",null,"Gastos Notariales",0.02,{"$f":"IF(J4<>\"\",\"-\",IF(OR(D21=V77,D21=V82),D26*G21,IF(OR(D21=V79,D21=V78,D21=V80),H25*G21,IF(OR(D21=V81),G21*D26,\"-\"))))","v":0},null,null,null,null,null,null,null,null,"Nuevo León",0.40600000000000003]
[null,null,{"$f":"IF(OR(D21=N4,D21=N7,D21=N9),L161,\"\")","v":"Tipo de Programa"},"Tradicional",null,"Desembolso Total",{"$f":"IF(J4<>\"\",\"-\",IF(G17<=0,0,G17)+IF(ISNUMBER(G18),G18,0)+IF(ISNUMBER(G20),G20,0)+IF(ISNUMBER(H21),H21,0))","v":2146},null,null,null,null,null,null,null,null,null,"Oaxaca",0.40600000000000003]
[null,null,{"$f":"IF(OR(D21&D16&D22=L6,D21&D16&D22=M11),\"Elige una tasa de interés\",IF(AND(D21&D16&D22=L7,G25>0.85),\"Elige una tasa de interés\",\"\"))","v":""},8.900000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Puebla",0.40600000000000003]
[null,null,{"$f":"IF(D21=\"Pago de Hipoteca\",\"¿La hipoteca proviene de un Cofinavit, Apoyo, Aliados o Respaldados?\",IF(D22=\"CI+CB\",\"¿Es Cliente Asalariado?\",\"\"))","v":""},null,null,"Condiciones del crédito",null,null,null,null,null,null,null,null,null,null,"Querétaro",0.40600000000000003]
[null,null,"Tipo de calculo","Por monto de crédito y valor de la vivienda",null,"Monto de crédito Total",{"$f":"IFERROR(H25/D26,0)","v":0},{"$f":"IFERROR(IF(AND(D21=\"Liquidez\",IF(D3<>\"\",\"-\",IF(D21=N8,MIN(M58,D31+D26*0.2),IF(OR(D21=N4,D21=N7,D21=N9),M64,M58)))>70000000),70000000,IF(D3<>\"\",\"-\",IF(D21=N8,MIN(M58,D31+D26*0.7),IF(OR(D21=N4,D21=N7,D21=N9),M64,M58))))-IF(D25=M6,D34,0),0)","v":0},null,null,null,null,null,null,null,null,"Quintana Roo",0.40600000000000003]
[null,null,{"$f":"IF(D22=\"Casa con casa\", \"Valor de Vivienda Garantía\", \"Valor de la Vivienda a Adquirir\")","v":"Valor de la Vivienda a Adquirir"},null,null,{"$f":"IF(D22=\"CI+CB\", \"Tasa HSBC\", \"Tasa Final\")","v":"Tasa Final"},{"$f":"IF(AND(D16=\"No Premier\",D21=\"Adquisicion\",D24=\"NO\"),D23,IF(AND(D16=\"No Premier\",D21=\"Adquisicion\",D24=\"X\"),D23+0.7%,IFERROR(IF(D21=N8,8.75%,VLOOKUP(D16&D21&D28&IF(D21&D16=N45,O45,IF(D21&D16=N46,O46,IF(D21&D16=N48,O48,O50))),R102:S181,2,0)),IF(AND(D21&D16&D22=L7,G25>0.85),D23,0))+IFERROR(IF(D24=\"X\",L179,0),0)))","v":0},null,null,null,null,null,null,null,null,null,"San Luis Potosí",0.40600000000000003]
[null,null,{"$f":"IF(OR(D25=M5,D25=M6),\"\",L163)","v":"Monto del Crédito"},null,null,"Pago mensual total HSBC",{"$f":"IF(Amortización!E16=\"SI\",Amortización!K24,Amortización!K21)","v":0},null,null,null,null,null,null,null,null,null,"Sinaloa",0.40600000000000003]
[null,null,"Plazo solicitado (años)",null,null,{"$f":"IF(D22=O7,\"CAT HSBC**\",\"CAT**\")","v":"CAT**"},{"$f":"Amortización!K17","v":"-"},null,null,null,null,null,null,null,null,null,"Sonora",0.40600000000000003]
[null,null,{"$f":"IF(OR($D$25=$M$5,AND(OR(D21=N4,D21=N7, D21=N9),D22=O5)),\"Ingreso Mensual Neto*\",\"\")","v":""},null,null,{"$f":"IF(D25=\"Por ingresos del cliente\",\"Monto Máximo Por Ingresos\",\"Ingreso Neto Requerido\")","v":"Ingreso Neto Requerido"},{"$f":"IFERROR(IF(D26=\"\",\"-\",IF(D25=\"Por ingresos del cliente\",ROUND(M69/M76*1000,-3),IF(D21=V79,MIN(5000000,IF(OR(D25=M4,D25=M6),VLOOKUP(D28,V84:W87,2,0),ROUND(M69/M76*1000,-3))),IF(OR(D25=M4,D25=M6),VLOOKUP(D28,V84:W87,2,0))))),0)","v":"-"},null,null,null,null,null,null,null,null,null,"Tabasco",0.40600000000000003]
[null,null,{"$f":"IF($D$25=$M$5,\"Pago Mensual en Buro(Obligaciones)\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Tamaulipas",0.40600000000000003]
[null,null,{"$f":"IF(OR(D25&D21=M49,D25&D21=M50,D25&D21=M51),\"Monto Hipoteca Actual\",\"\")","v":""},null,null,{"$f":"IF(D21=N8,\"Pago Mensual\",IF(D22=\"CI+CB\",\"Distribución del Crédito\",\"\"))","v":""},null,null,"Mensualidad",null,null,{"$f":"AF78","v":0},null,null,null,null,"Tlaxcala",0.40600000000000003]
[null,null,{"$f":"IF(AND(OR(D21=N4,D21=N7,D21=N9),D22=\"Cofinavit\"),\"Crédito Otorgado menos Ecotecnologías\",IF(AND(OR(D21=N4,D21=N7),D22=\"Alia2\"),\"Crédito FOVISSSTE\",\"\"))","v":""},null,null,{"$f":"IF(D21=N8,\"Pago Hipoteca\",IF(D22=O7,\"Crédito HSBC - Tasa \"&(G26*100)&\"%\",\"\"))","v":""},{"$f":"IF(D22=O7,H25-G33,PMT($G$26/12,$D$28*12,-$D$31)+($M$73*1000)+($D$31*$L$86/1000))","v":{"$error":"#NUM!"}},null,{"$f":"IF(D22=O7,Amortización!K21,\"\")","v":""},null,null,null,null,null,null,null,"Veracruz",0.40600000000000003]
[null,null,{"$f":"IF(AND(OR(D21=N4,D21=N7, D21=N9),D22=\"Cofinavit\"),\"Saldo Subcuenta de Vivienda\",IF(AND(OR(D21=N4,D21=N7),D22=\"CI+CB\"),\"Saldo Subcuenta de Vivienda\",IF(AND(OR(D21=N4,D21=N7),D22=O8),\"Saldo Subcuenta de Vivienda\",\"\")))","v":""},null,null,{"$f":"IF(D21=N8,\"Liquidez (Sin IVA)\",IF(D22=O7,\"Crédito Infonavit - Tasa 10.45%\",\"\"))","v":""},{"$f":"IF(D22=O7,ROUNDDOWN(MIN(H25*0.3,325*2724.45),2),PMT($G$26/12,$D$28*12,-(H25-D31))+((H25-D31)*$L$86/1000))","v":{"$error":"#NUM!"}},null,{"$f":"IF(D22=O7,Amortización!AV12,\"\")","v":""},null,null,null,null,null,null,null,"Yucatán",0.40600000000000003]
[null,null,{"$f":"IF(OR(D25&D21=M47,D25&D21=M48),\"Enganche Adicional\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Zacatecas",0.40600000000000003]
[null,null,{"$f":"IF(D23=L171,\"Comportamiento Crediticio\",\"\")","v":""},3]
[null,null,"Mensajes clave"]
[null,null,{"$f":"IF(ISERROR(VLOOKUP(TRUE,$N$177:$O$200,2,0)),\"\",VLOOKUP(TRUE,$N$177:$O$200,2,0))","v":"Introducir Valor de la Vivienda"}]
[null,null,{"$f":"IF(C23=\"Elige una tasa de interés\", \"EN BASE AL ESTUDIO DE CREDITO DEL CLIENTE Y SU AFORO, SE ASIGNARA UNA TASA DE INTERES\",\"\")","v":""}]
[null,null,{"$f":"IF(C24=\"Se requiere LTV al 90%?\", \"EL CLIENTE PUEDE ACCEDER AL AFORO HASTA EL 90% SI ASI LO REQUIERE\",\"\")","v":""}]
[null,null,"* Condiciones aplicables en caso de ser asalariado. En caso de tener otra actividad, revisar en comparativo los plazos.",null,null,null,null,null,null,null,null,"Premier",{"$f":"K41&K43","v":"0.093Adquisicion"},null,null,null,null,null,null,"Research Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"AdquisicionNo Premier50.75",21.25,null,"AdquisicionNo Premier50.75",20.650000000000002]
[null,null,"** CAT HSBC promedio sin IVA. Informativo. Tasa  fija anual. Cobertura Nacional. Crédito en Moneda Nacional. Información sujeta a cambios sin previo aviso.",null,null,null,null,null,null,null,{"$f":"L170","v":9.3000000000000013E-2},"No Premier",0,null,null,null,null,null,null,"Appraisal","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí",null,"AdquisicionNo Premier50.9",21.44,null,"AdquisicionNo Premier50.9",20.84]
[null,null,"Aplican condiciones. Sujeto a aprobación de crédito. Consulta términos, condiciones de contratación y comisiones en www.hsbc.com.mx",null,null,null,null,null,null,null,{"$f":"L171","v":9.6500000000000002E-2},{"$f":"K42&K43","v":"0.0965Adquisicion"},0.01,"AdquisicionNo Premier",{"$f":"IF(D23=L168,90%,IF(D23=L169,94%,IF(D23=L170,85%,IF(D23&D35=L183,75%,85%))))","v":0.9},null,null,null,null,"LTV",0.9,0.9,0.9,0.9,0.5,0.75,0.9,0.5,0.75,0.9,0.5,0.75,0.9,0.5,0.75,0.9,0.9,0.9,0.9,0.9,0.85,0.85,0.85,0.85,0.7,0.7,0.7,0.5,0.7,0.5,0.7,0.5,0.7,0.9,0.9,0.9,0.9,null,"AdquisicionNo Premier100.5",13.08,null,"AdquisicionNo Premier100.5",12.32]
[null,null,"Información mostrada para fines informativos y de comparación exclusivamente. No constituye obligación alguna para HSBC o las Aseguradoras indicadas.",null,null,null,null,null,null,null,"Adquisicion",{"$f":"D21&D22","v":"AdquisicionTradicional"},null,"Pago de HipotecaNo Premier",{"$f":"IF(H25/D26<=85%,85%,IF(AND(H25/D26<=95%,D24=\"SI\"),85%,\"\"))","v":{"$error":"#DIV/0!"}},null,null,null,null,"Monthly Fee (sin Iva)",0,0,0,0,348,348,348,348,348,348,348,348,348,348,348,348,0,0,0,0,348,348,348,348,348,348,348,348,348,348,348,348,348,0,0,0,0,null,"AdquisicionNo Premier100.75",13.35,null,"AdquisicionNo Premier100.75",12.59]
[null,null,"El Seguro de Vida es registrado y operado por HSBC Seguros S.A. de CV., Grupo Financiero HSBC. El Seguro de Daños es registrado y operado por AXA Seguros S.A. de C.V.",null,null,null,null,null,null,null,{"$f":"K43&L40","v":"AdquisicionPremier"},"Liga",null,"LiquidezNo Premier",{"$f":"IF(H25/D26<=50%,50%,IF(H25/D26<=70%,70%,\"\"))","v":{"$error":"#DIV/0!"}},null,null,null,null,"Pago Por mil",20.86,12.91,10.56,9.4499999999999993,21,21.25,21.44,13.08,13.35,13.58,10.75,11.05,11.3,9.65,9.98,10.25,21.1,13.19,10.87,9.7799999999999994,20.86,12.91,10.56,9.4499999999999993,21.99,14.2,12,22.24,22.75,14.49,15.08,12.33,12.98,20.95,13.02,10.68,9.58,null,"AdquisicionNo Premier100.9",13.58,null,"AdquisicionNo Premier100.9",12.81]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(D21&D16=N7&L40,N4,D21)&D16)","v":"AdquisicionPremier"},{"$f":"D21&D16&D28&O50","v":"AdquisicionPremier0.9"},"AdquisicionPremier",{"$f":"IF(AND(D22=\"CI+CB\",D24=\"SI\"),90%,IF(OR(H25/D26<=85%,D22=O5,D22=O6),85%,90%))","v":{"$error":"#DIV/0!"}},null,null,null,null,"Factor de Línea",21.49,13.54,11.19,10.08,21.97,22.22,22.41,14.05,14.32,14.55,11.72,12.02,12.27,10.62,10.95,11.22,21.73,13.82,11.5,10.41,21.83,13.88,11.53,10.42,22.96,15.17,12.97,23.21,23.72,15.46,16.05,13.3,13.95,21.58,13.65,11.31,10.210000000000001,null,"AdquisicionNo Premier150.5",10.75,null,"AdquisicionNo Premier150.5",9.879999999999999]
[null,null,null,null,null,null,null,"Versión 20.0121.10.15",null,null,null,{"$f":"(IF(D21&D16=N7&L40,N4,D21)&D16&D28)","v":"AdquisicionPremier"},null,"LiquidezPremier",{"$f":"IF(H25/D26<=50%,50%,IF(H25/D26<=70%,70%,\"\"))","v":{"$error":"#DIV/0!"}},null,null,null,null,"CaT",0.11213950516192828,0.11238446445089667,0.11361706845991981,0.11264460203402682,0.13198320089555771,0.13319946505480273,0.13668198273306742,0.12857183383655157,0.13020070310236886,0.13410276462271575,0.12804706074257388,0.13008291613502432,0.13395739046234523,0.1259378519861849,0.12832814856680086,0.13224471205418364,0.12237483200502286,0.12061308106735935,0.12113792215525998,0.11974164629389961,0.11720434851948447,0.11736673509352302,0.11824046255321652,0.11697777051859437,0.14509563989459018,0.14418387167102664,0.14461230113292745,0.16224714314860411,0.16974319322659781,0.15731709122130932,0.16544345081798584,0.15656553142642138,0.16490077445726326,0.11414335184379265,0.11454557953386058,0.11574011843035104,0.11476994775873295,null,"AdquisicionNo Premier150.75",11.05,null,"AdquisicionNo Premier150.75",10.17]
[null,null,"* Condiciones aplicables en caso de ser asalariado. En caso de tener otra actividad, revisar en comparativo los plazos.",null,null,null,null,null,null,null,null,{"$f":"(IF(D21&D16=N7&L40,N4,D21)&D16&D28&O50)","v":"AdquisicionPremier0.9"},{"$f":"M6&N4","v":"Por Valor de la ViviendaAdquisicion"},"ExclusivaNo Premier",{"$f":"IF(H25/D26<=95%,90%,\"\")","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AdquisicionNo Premier150.9",11.3,null,"AdquisicionNo Premier150.9",10.41]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(D21&D16=N7&L40,N4,D21)&D28)","v":"Adquisicion"},{"$f":"M6&N7","v":"Por Valor de la ViviendaExclusiva"},"ExclusivaPremier",{"$f":"IF(H25/D26<=95%,90%,\"\")","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AdquisicionNo Premier200.5",9.65,null,"AdquisicionNo Premier200.5",8.69]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(D21&D16=N7&L40,N4,D21)&D28)","v":"Adquisicion"},{"$f":"M4&N8","v":"Por monto de crédito y valor de la viviendaPago Hipoteca+Liquidez"},"Nomina Especial",0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AdquisicionNo Premier200.75",9.98,null,"AdquisicionNo Premier200.75",9.01]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(D21&D16=N7&L40,N4,D21)&D16&D28)","v":"AdquisicionPremier"},{"$f":"M6&N8","v":"Por Valor de la ViviendaPago Hipoteca+Liquidez"},"LTV",{"$f":"IF(D21=N4,O42,IF(D21=N5,O43,IF(D21=N6,O44,IF(D21=N7,O47,IF(D21=N9,O49)))))","v":0.9},null,null,null,null,null,"Pago Bajo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AdquisicionNo Premier200.9",10.25,null,"AdquisicionNo Premier200.9",9.27]
[null,null,null,null,null,null,null,null,null,null,null,"LTV",{"$f":"M5&N8","v":"Por ingresos del clientePago Hipoteca+Liquidez"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ExclusivaNo Premier50.9",21.1,null,"ExclusivaNo Premier50.9",20.5]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$45=\"LiquidezPremier\",N52,M52)","v":0.5},0.5,0.7,0.85,null,null,null,null,"Segment","Premier",null,null,null,"No premier",null,null,null,null,null,null,null,null,null,null,null,"Exclusiva",null,null,null,"Pago Hipoteca",null,null,null,null,null,null,null,null,null,null,null,null,"Nómina Especial",null,null,null,null,"ExclusivaNo Premier100.9",13.19,null,"ExclusivaNo Premier100.9",12.43]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$45=\"LiquidezPremier\",N53,M53)","v":0.7},0.7,0.7,0.85,null,null,null,null,null,"5 años","10años","15años","20años","5 años","5 años","5 años","10años","10años","10años","15años","15años","20años","20años","20años","20años","5 años","10años","15años","20años","5 años","10años","15años","20años",null,null,null,null,null,null,null,null,null,"5 años","10años","15años","20años",null,"ExclusivaNo Premier150.9",10.87,null,"ExclusivaNo Premier150.9",10]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$45=\"LiquidezPremier\",N54,M54)","v":0.75},0.75,0.7,0.85,null,null,null,null,"Rate",9.1999999999999998E-2,9.4500000000000001E-2,9.7000000000000003E-2,9.7000000000000003E-2,9.5000000000000001E-2,9.9999999999999992E-2,0.104,9.7500000000000003E-2,0.10249999999999999,0.1065,0.1,0.105,0.109,0.1,0.105,0.109,9.6999999999999989E-2,9.9499999999999991E-2,0.10199999999999999,0.10199999999999999,9.1999999999999998E-2,9.4500000000000001E-2,9.7000000000000003E-2,9.7000000000000003E-2,null,null,null,null,null,null,null,null,null,9.4E-2,9.6500000000000002E-2,9.9000000000000005E-2,9.9000000000000005E-2,null,"ExclusivaNo Premier200.9",9.7799999999999994,null,"ExclusivaNo Premier200.9",8.82]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$45=\"LiquidezPremier\",N55,M55)","v":0.85},0.85,0.7,0.85,null,null,null,null,"Opening Fee",0,0,0,0,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,"Pago de Hipoteca50.85",20.86,null,"Pago de Hipoteca50.85",20.260000000000002]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$45=\"LiquidezPremier\",N56,M56)","v":0.9},0.9,0.7,0.85,null,null,null,null,"Research Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,"Pago de Hipoteca100.85",12.91,null,"Pago de Hipoteca100.85",12.16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appraisal","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí","Sí",null,null,null,null,null,null,null,null,null,"Sí","Sí","Sí","Sí",null,"Pago de Hipoteca150.85",10.56,null,"Pago de Hipoteca150.85",9.6999999999999993]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D25=M6,D22=\"Alia2\",D23=L170),MIN(P75,P76),IF(AND(D25=M6,D22=\"Alia2\",D23=L171),MIN(P75,P76),IF(J4=\"\",IF(D25=M6,P76,IF(P75<100000,\"-\",P75)),0)))","v":"-"},{"$f":"IFERROR(MIN(M58,M64),0)","v":0},{"$f":"N58*G19","v":0},null,null,null,null,"LTV",0.9,0.9,0.9,0.9,0.5,0.75,0.9,0.5,0.75,0.9,0.5,0.75,0.9,0.5,0.75,0.9,0.9,0.9,0.9,0.9,0.85,0.85,0.85,0.85,null,null,null,null,null,null,null,null,null,0.9,0.9,0.9,0.9,null,"Pago de Hipoteca200.85",9.4499999999999993,null,"Pago de Hipoteca200.85",8.5]
[null,null,null,null,null,null,null,null,null,null,null,"Gastos-Subcueta",{"$f":"IF(H21=\"-\",0,-D33)","v":0},null,null,null,null,null,null,"Monthly Fee (sin Iva)",0,0,0,0,348,348,348,348,348,348,348,348,348,348,348,348,0,0,0,0,348,348,348,348,null,null,null,null,null,null,null,null,null,0,0,0,0,null,"LiquidezPremier50.7",21.99,null,"LiquidezPremier50.7",21.99]
[null,null,null,null,null,null,null,null,null,null,null,"Enganche base",{"$f":"IF(D21=V78,\"\",IF(D21=V79,\"\",IF(D21=V80,\"\",IF(J4=\"\",IF(OR(D22&D21=O8&N4,D22&D21=O8&N7),D26-D32-M58,IF(OR(D22&D21=O7&N4,D22&D21=O7&N7),D26-M58,IF(OR(D22&D21=O6&N4,D22&D21=O6&N7,D22&D21=O6&N9),D26-D32-M58,D26-M58))),\"-\"))))","v":{"$error":"#VALUE!"}},null,{"$f":"N4&O5","v":"AdquisicionApoyo Infonavit"},null,null,null,null,"Pago Por mil",20.260000000000002,12.16,9.6999999999999993,8.5,20.41,20.650000000000002,20.84,12.32,12.59,12.81,9.879999999999999,10.17,10.41,8.69,9.01,9.27,20.5,12.43,10,8.82,20.260000000000002,12.16,9.6999999999999993,8.5,null,null,null,null,null,null,null,null,null,20.360000000000003,12.27,9.82,8.629999999999999,null,"LiquidezPremier100.7",14.2,null,"LiquidezPremier100.7",14.2]
[null,null,null,null,null,null,null,null,null,null,null,"Ajuste por SSV",{"$f":"IFERROR(M59+IF(M60=\"-\",0,M60)-IF(D25=M6,0,0),2)","v":2},null,{"$f":"N7&O5","v":"ExclusivaApoyo Infonavit"},null,null,null,null,"Factor de Línea",20.89,12.79,10.33,9.1300000000000008,21.38,21.62,21.81,13.29,13.56,13.78,10.85,11.14,11.38,9.66,9.98,10.24,21.13,13.06,10.63,9.4499999999999993,21.23,13.13,10.67,9.4700000000000006,null,null,null,null,null,null,null,null,null,20.99,12.9,10.45,9.26,null,"LiquidezPremier150.7",12,null,"LiquidezPremier150.7",12]
[null,null,null,null,null,null,null,null,null,null,null,"Monto Max",{"$f":"IF(AND(D22=O6,D32>1),95%,IF(AND(D22=O8,D32>1),95%,IF(D22=O5,95%,IF(AND(D22=O7,D24=\"NO\"),85%,90%))))","v":0.9},null,{"$f":"N9&O5","v":"Nomina EspecialApoyo Infonavit"},null,null,null,null,"CaT",0.11183318903119965,0.11205101487453395,0.11314867989572219,0.11202358100500698,0.13161243000515999,0.13277150944638971,0.13642032223316591,0.1277860711248362,0.12964691819389196,0.13344688232242419,0.12700506499298259,0.12929070521389563,0.13317082274694902,0.12472284513723353,0.12733171490837414,0.13127500852199137,0.12209573695145415,0.12010811739310046,0.12051078901402934,0.11903821701522332,0.11683533546739744,0.11777543463534501,0.11758409437640172,0.11611858905562356,null,null,null,null,null,null,null,null,null,0.11400656290185984,0.11420960200615715,0.11530670807518684,0.11418559638629699,null,"LiquidezNo Premier50.5",22.24,null,"LiquidezNo Premier50.5",22.24]
[null,null,null,null,null,null,null,null,null,null,null,"Cofi",{"$f":"IF(AND(D22=\"Cofinavit\",D32>1),1-(D26-D32)/D26,IF(D22=\"Apoyo Infonavit\",1-(D26-D32)/D26,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LiquidezNo Premier50.7",22.75,null,"LiquidezNo Premier50.7",22.75]
[null,null,null,null,null,null,null,null,null,null,null,"Final",{"$f":"IFERROR(MIN(D26*(M62-M63),IF(D25=M6,MIN(P76+M61,M58),IF(P75<100000,\"-\",MIN(P75+M61,M58)))),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LiquidezNo Premier100.5",14.49,null,"LiquidezNo Premier100.5",14.49]
[null,null,null,null,null,null,null,null,null,null,null,"Factores y Estimación de Línea",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LiquidezNo Premier100.7",15.08,null,"LiquidezNo Premier100.7",15.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LiquidezNo Premier150.5",12.33,null,"LiquidezNo Premier150.5",12.33]
[null,null,null,null,null,null,null,null,null,null,null,"Factor DTI",0.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LiquidezNo Premier150.7",12.98,null,"LiquidezNo Premier150.7",12.98]
[null,null,null,null,null,{"$f":"IF(AND(D19=\"Asalariado\",H25>10000000),90%,0)","v":0},null,null,null,null,null,"Factor No Asalariado",1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(((IF(D17=\"SI\",D31,0)+D29)*M67),(((IF(D17=\"SI\",D28,0)+D29)*M67)-D30))*M68","v":0},null,null,null,"Costo Avaluos",null,null,"Gastos Notariales",null,"Tipo de Financiamiento","Monto Maximo","Validación","Cumple"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"De","Costo",null,0.02,null,"Tradicional",{"$f":"D27","v":0},"HSBC + Inf < 95%",{"$f":"IF(D21&D16&D23&L5=M168,(D26*0.95),IF(D21&D16&D23&D24=M170,(D26*0.85),IF(D21&D16&D23&D24=N170,(D26*0.9),IF(D21&D16&D23&D24=N171,(D26*0.9),IF(D21&D16&D23&D24=M171,(D26*O50),(D26*1)-D32)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Factor Comisión Mensual",{"$f":"IF(D21=N6,0.348,IF(D21&D16=L6,0.29,0))","v":0},null,null,null,0,2146,null,0.03,null,"Apoyo Infonavit",{"$f":"Y72","v":0},"100% GyH",{"$f":"IF(SUM(Y70,D32)<SUM(D26,G18,G21*D26),SUM(D26,G18,G21*D26)-SUM(D32,D33),Y70)","v":2146}]
[null,null,null,null,null,null,null,null,null,null,null,"Factor Vida",{"$f":"L86","v":0.42},null,null,null,500001,3421.9999999999995,null,0.04,null,"Cofinavit",{"$f":"Y72","v":0},null,{"$f":"MIN(Y71,Y70)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Factor Daños",{"$f":"VLOOKUP(D18,$Q$3:$R$39,2,0)*0.8","v":0.32480000000000003},null,null,null,1000001,5916,null,0.05,null,"CI+CB",{"$f":"IF(D25=\"Valor de la Vivienda\",D26-D33,MIN(D26-D33,D29))","v":0},null,null,null,null,"Apoyo Infonavit0.097"]
[null,null,null,null,null,null,null,null,null,null,null,"Tasa para cálculo ingreso",{"$f":"IF(D22=\"CI+CB\",(IF(OR(D25=M4,D21=N8),G26,VLOOKUP(D16&D21&D28,M102:N155,2,0))*0.7)+(10.45%*0.3),IF(OR(D25=M4,D21=N8),G26,VLOOKUP(D16&D21&D28,M102:N155,2,0)))","v":0},null,null,null,2000001,9222,null,0.06,null,"Respalda2",{"$f":"IF(D25=\"Valor de la Vivienda\",D26-D33,MIN(D26-D33,D29))","v":0},null,null,null,null,{"$f":"D22&D23","v":"Tradicional0.089"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ajuste corrección",0,null,"Monto de Máximo",{"$f":"IFERROR(VLOOKUP(D21,V77:X82,IF(OR(D25=M4,D25=M6),2,3),0),0)","v":0},3000001,12470,null,7.0000000000000007E-2]
[null,null,null,null,null,null,null,null,null,null,null,"Factor de Línea/Tasa",{"$f":"IF(Amortización!E14=\"Pago Fijo\",ROUND(PMT(M74/12,D28*12,-1000),2),VLOOKUP(D16&D21&D28,M102:O131,3,0))+M72+M73+M71+M75","v":{"$error":"#NUM!"}},null,"Valor de Vivienda",{"$f":"IF(OR(D21=V81,D21=V77),MIN(IF(D22=V74,W74,IF(D22=V72,W72,IF(D22=V73,W73,VLOOKUP(D21,V77:Y82,4,0)*D26))),Y81*D26,30000000),MIN(VLOOKUP(D21,V77:Y82,4,0)*D26,30000000))-IF(AND(D25=X45,D21=V77),D27,0)","v":0},4000001,15369.999999999998,null,0.08,null,"Producto","Monto Max por Monto","Monto Max por Ingreso","Max Financiamiento","Min Financiamiento"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5000001,19952,null,0.09,null,"Adquisicion",{"$f":"MIN(VLOOKUP(D22,$V$70:$W$74,2,0),IF(D25=M4,D27,50000000),D26*Y77,50000000)","v":0},{"$f":"MIN($G$29,IF($D$21=$V$77,IF(OR($D$22=$V$70,$D$22=$V$72,$D$22=$V$71),$D$26*Y77,IF($D$22=$V$74,MIN($D$26-D33,$D$26*Y77),IF($D$32+$D$33>0.1*$D$26,$D$26-$D$32,IF($D$32<0.05*$D$26,$G$29,$D$26*0.95-$D$32)))),$D$26*Y77))","v":0},{"$f":"IF(AND(D16=\"Premier\",D24=\"SI\"),AC77,IF(AND(D16=\"Premier\",D22=\"Apoyo Infonavit\"),AD77,IF(AND(D16=\"Premier\",D22=\"Alia2\"),AD77,IF(AND(D23=L170,D22=\"Apoyo Infonavit\",D24=\"SI\"),AC77,IF(AND(D23=L171,D22=\"Apoyo Infonavit\",D24=\"SI\"),AC77,IF(AND(D22=\"Alia2\",D23=L171),AC78,IF(D22=\"CI+CB\",AD78,AB77)))))))","v":0.9},350000,null,{"$f":"IF(D16=L40,90%,IF(AND(D22=\"Cofinavit\",D23=L168),95%,IF(D22=\"Apoyo Infonavit\",95%,IF(AND(D23=L170,D22=\"Apoyo Infonavit\"),95%,IF(AND(D23=L170,D22=\"Tradicional\"),85%,IF(D23=L168,90%,IF(D23&D35=L183,80%,IF(D23&D35=L184,75%,90%))))+IF(D16=L40,0%,IF(D24=L4,15%))+IF(D22&D24=O6&L4,0.05,0)+IF(D22&O50=O6&0.9,0.05,+IF(D22&D24=O5&L4,0.05,0)+IF(D22&O50=O5&0.9,0.05,0))))))+IF(AB74=AB73,0.05,0)","v":0.9},0.9,0.95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7000001,23200,null,0.1,null,"Pago de Hipoteca",{"$f":"IF(D25=\"Por Valor de la Vivienda\",MIN(D26*Y78,50000000),MIN(D26*Y78,D27,50000000))","v":0},{"$f":"MIN(D26*Y78,G29)","v":0},{"$f":"IF(D24=\"SI\",AR42+0.1,AR42)","v":0.85},350000,null,null,{"$f":"IF(D16=L40,90%,IF(AND(D22=\"Alia2\",D23=L170,D24=\"SI\"),90%,IF(AND(D23=L168,D22=\"Apoyo Infonavit\"),95%,IF(AND(D23=L170,D22=\"Alia2\"),85%,IF(AND(D23=L170,D22=\"Tradicional\"),85%,IF(D23=L168,90%,IF(D23&D35=L183,75%,IF(D23&D35=L184,75%,90%))))+IF(D16=L40,0%,IF(D24=L4,15%))+IF(D22&D24=O6&L4,0.05,0)+IF(D22&O50=O6&0.9,0.05,+IF(D22&D24=O5&L4,0.05,0)+IF(D22&O50=O5&0.9,0.05,0))))))","v":0.9},{"$f":"IF(D24=\"SI\",90%,85%)","v":0.85}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(M69/(ROUND(PMT(M74/12,D28*12,-1000),2)+M71+M72+M73)*1000,0)","v":{"$error":"#NUM!"}},null,null,null,10000001,24360,null,0.11,null,"Liquidez",{"$f":"MIN($D$26*Y79,$D$27,70000000)","v":0},{"$f":"MIN(D26*Y79,G29,5000000)","v":0},{"$f":"BA42","v":0.7},500000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12,null,{"$f":"N8","v":"Pago Hipoteca+Liquidez"},{"$f":"MIN($D$26*Y80,$D$27,50000000)","v":0},{"$f":"MIN(D26*Y80,G29)","v":0},{"$f":"AR42","v":0.85},350000]
[null,null,null,null,null,null,null,null,null,null,null,"CréditoLTV",{"$f":"IF(D25=M4,D27,M82)","v":0},null,null,null,null,null,null,null,null,"Exclusiva",{"$f":"MIN(VLOOKUP(D22,$V$70:$W$74,2,0),IF(D25=M4,D27,50000000),D26*Y81,50000000)","v":0},{"$f":"MIN($G$29,IF($D$21=$V$81,IF(OR($D$22=$V$70,$D$22=$V$71),$D$26*$Y$81,IF($D$22=$V$74,MIN($D$26-#REF!,$D$26*$Y$81),IF($D$32+$D$33>0.1*$D$26,$D$26-$D$32-$D$33,IF($D$32<0.05*$D$26,$G$29,$D$26*0.95-$D$32)))),$D$26*Y77))","v":0},{"$f":"IF(D21=N4,95%,IF(D22=O6,95%,IF(AND(D22=O5,D24=\"SI\"),90%,IF(D22=O5,95%,IF(D22=O8,95%,IF(D22=O7,85%+AB81,AK42))))))","v":0.95},350000,null,{"$f":"IF(D24=\"SI\",5%,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Credito solicitado",{"$f":"IF($D$25=$M$6,MIN(($D$26*$O$82)-$D$34,$P$76),\"\")","v":""},null,{"$f":"IF(D21=V79,Y79,IF(D21=V78,Y78,IF(D21=V80,Y80,90%)))","v":0.9},null,null,null,null,null,null,"Nomina Especial",{"$f":"MIN(VLOOKUP(D22,$V$70:$W$74,2,0),IF(D25=M4,D27,50000000),D26*Y82,50000000)","v":0},{"$f":"MIN($G$29,IF($D$21=$V$82,IF(OR($D$22=$V$70,$D$22=$V$71),$D$26*$Y$82,IF($D$22=$V$74,MIN($D$26-#REF!,$D$26*$Y$82),IF($D$32+$D$33>0.1*$D$26,$D$26-$D$32-$D$33,IF($D$32<0.05*$D$26,$G$29,$D$26*0.95-$D$32)))),$D$26*Y77))","v":0},{"$f":"IF(D22=O5,95%,90%)","v":0.9},350000]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(M82,M84,M81)","v":0},{"$f":"IFERROR(M83*G19,0)","v":0},null,null,null,null,null,null,null,"Plazos","Ingresos Mínimos"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D$26-$D$32-$D$33-D34,$D$26*1-$D$32)","v":0},null,null,null,null,null,null,null,null,{"$f":"$D$28","v":0},{"$f":"IF($D$22=\"CI+CB\",(Amortización!$K$21+Amortización!$AV$12)/100%/65%,IF(Amortización!$F$16=\"NO\",Amortización!$K$21/100%/65%,Amortización!$K$24/100%/65%))","v":0},null,{"$f":"IF(H25>10000000,\"SI\",\"NO\")","v":"NO"}]
[null,null,null,null,null,null,null,null,null,null,null,"Factores Seguros",null,null,null,null,null,null,null,null,null,{"$f":"$D$28","v":0},{"$f":"IF($D$22=\"CI+CB\",(Amortización!$K$21+Amortización!$AV$12)/100%/65%,IF(Amortización!$F$16=\"NO\",Amortización!$K$21/100%/65%,Amortización!$K$24/100%/65%))","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Vida",{"$f":"IF(Amortización!E11=\"Pago de Hipoteca\",0.42,0.42)","v":0.42},null,null,null,null,null,null,null,null,null,{"$f":"$D$28","v":0},{"$f":"IF($D$22=\"CI+CB\",(Amortización!$K$21+Amortización!$AV$12)/100%/65%,IF(Amortización!$F$16=\"NO\",Amortización!$K$21/100%/65%,Amortización!$K$24/100%/65%))","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Daños",0.40600000000000003,null,null,null,null,null,null,null,null,null,{"$f":"$D$28","v":0},{"$f":"IF($D$22=\"CI+CB\",(Amortización!$K$21+Amortización!$AV$12)/100%/65%,IF(Amortización!$F$16=\"NO\",Amortización!$K$21/100%/65%,Amortización!$K$24/100%/65%))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Pago Fijo",null,"Pago Fijo"]
[null,null,null,null,null,null,null,null,null,null,"Pago Bajo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D22=O6,\"Cofi\",IF(D22=O8,\"Cofi\",\"\"))","v":""},null,null,null,"DTI",0.65]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(D26*0.9,D26-D34)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(D22=O6,D22=O8),(H25+D32)/D26,G25)","v":0},null,{"$f":"V77&L190","v":"AdquisicionAlto Valor"},{"$f":"IF(H25>10000000,\"SI\",\"NO\")","v":"NO"},{"$f":"IF(W94=\"SI\",\"10%\",0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R91=\"Cofi\",T94<=0.8, G25<=70%),0.7,MAX(T94,G25))","v":0},null,{"$f":"V77&L191","v":"AdquisicionNormal"},null,0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D22<>O4,\"\",G25)","v":0},null,{"$f":"V77&L192","v":"Adquisicion"},null,0.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V77&L193","v":"Adquisicion"},null,0.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$81&L190","v":"ExclusivaAlto Valor"},null,0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$81&L191","v":"ExclusivaNormal"},null,0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$81&L192","v":"Exclusiva"},null,0.15]
[null,null,null,null,null,null,null,null,null,null,null,"Premier",null,null,null,null,null,null,null,null,null,{"$f":"$V$81&L193","v":"Exclusiva"},null,0.4]
[null,null,null,null,null,null,null,null,null,null,5,9.1999999999999998E-2,"PremierAdquisicion5",8.3999999999999991E-2,19.990000000000002,null,null,{"$f":"\"PremierAdquisicion5\"&IF(D24=\"SI\",\"0.9\",\"0.85\")","v":"PremierAdquisicion50.85"},{"$f":"8.4%-T102-U102-V102-W102","v":8.4000000000000005E-2},{"$f":"IF(D19=L190,0%,IF($T$96<=0.85,0%,0))","v":0},{"$f":"IF(D19=L190,0%,IF(AND($D$22<>$O$4,$T$95<=0.95),0.35%,0))","v":0},{"$f":"IF($D$19=$L$190,0.95%,0)","v":0},{"$f":"IF($D$22=\"CI+CB\",-0.0035,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,10,9.4500000000000001E-2,"PremierAdquisicion10",8.6499999999999994E-2,11.84,null,null,{"$f":"\"PremierAdquisicion10\"&IF(D24=\"SI\",\"0.9\",\"0.85\")","v":"PremierAdquisicion100.85"},{"$f":"8.65%-T103-U103-V103-W103","v":8.6500000000000007E-2},{"$f":"IF(D19=L190,0%,IF($T$96<=0.85,0%,0))","v":0},{"$f":"IF(D19=L190,0%,IF(AND($D$22<>$O$4,$T$95<=0.95),0.35%,0))","v":0},{"$f":"IF($D$19=$L$190,0.95%,0)","v":0},{"$f":"IF($D$22=\"CI+CB\",-0.0035,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,15,9.7000000000000003E-2,"PremierAdquisicion15",8.8999999999999996E-2,9.34,null,null,{"$f":"\"PremierAdquisicion15\"&IF(D24=\"SI\",\"0.9\",\"0.85\")","v":"PremierAdquisicion150.85"},{"$f":"8.9%-T104-U104-V104-W104","v":8.900000000000001E-2},{"$f":"IF(D19=L190,0%,IF($T$96<=0.85,0%,0))","v":0},{"$f":"IF(D19=L190,0%,IF(AND($D$22<>$O$4,$T$95<=0.95),0.35%,0))","v":0},{"$f":"IF($D$19=$L$190,0.95%,0)","v":0},{"$f":"IF($D$22=\"CI+CB\",-0.0035,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,20,9.7000000000000003E-2,"PremierAdquisicion20",8.8999999999999996E-2,8.11,null,null,{"$f":"\"PremierAdquisicion20\"&IF(D24=\"SI\",\"0.9\",\"0.85\")","v":"PremierAdquisicion200.85"},{"$f":"8.9%-T105-U105-V105-W105","v":8.900000000000001E-2},{"$f":"IF(D19=L190,0%,IF($T$96<=0.85,0%,0))","v":0},{"$f":"IF(D19=L190,0%,IF(AND($D$22<>$O$4,$T$95<=0.95),0.35%,0))","v":0},{"$f":"IF($D$19=$L$190,0.95%,0)","v":0},{"$f":"IF($D$22=\"CI+CB\",-0.0035,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"No PremierAdquisicion5",8.3999999999999991E-2,20.150000000000002,null,null,"No PremierAdquisicion50.9",8.4000000000000005E-2]
[null,null,null,null,null,null,null,null,null,null,null,"No premier","No PremierAdquisicion10",8.6499999999999994E-2,12.02,null,null,"No PremierAdquisicion50.94",8.5999999999999993E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,"No PremierAdquisicion15",8.8999999999999996E-2,9.5399999999999991,null,null,"No PremierAdquisicion50.85",8.7999999999999995E-2]
[null,null,null,null,null,null,null,null,null,null,5,0.104,"No PremierAdquisicion20",8.8999999999999996E-2,8.33,null,null,"No PremierAdquisicion50.75",9.1499999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,10,0.1065,"No PremierExclusiva5",8.249999999999999E-2,20.03,null,null,"No PremierAdquisicion100.9",8.6499999999999994E-2]
[null,null,null,null,null,null,null,null,null,null,15,0.109,"No PremierExclusiva10",8.4999999999999992E-2,11.89,null,null,"No PremierAdquisicion100.94",8.8499999999999995E-2]
[null,null,null,null,null,null,null,null,null,null,20,0.109,"No PremierExclusiva15",8.7499999999999994E-2,9.4,null,null,"No PremierAdquisicion100.85",9.0499999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,"No PremierExclusiva20",8.7499999999999994E-2,8.18,null,null,"No PremierAdquisicion100.75",9.4E-2]
[null,null,null,null,null,null,null,null,null,null,null,"Exclusiva","No PremierPago de Hipoteca5",8.0500000000000002E-2,20.060000000000002,null,null,"No PremierAdquisicion150.9",8.8999999999999996E-2]
[null,null,null,null,null,null,null,null,null,null,5,9.6999999999999989E-2,"No PremierPago de Hipoteca10",8.3000000000000004E-2,11.92,null,null,"No PremierAdquisicion150.94",9.0999999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,10,9.9499999999999991E-2,"No PremierPago de Hipoteca15",8.5500000000000007E-2,9.43,null,null,"No PremierAdquisicion150.85",9.2999999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,15,0.10199999999999999,"No PremierPago de Hipoteca20",8.5500000000000007E-2,8.2099999999999991,null,null,"No PremierAdquisicion150.75",9.6500000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,20,0.10199999999999999,"No PremierLiquidez5",0.11499999999999999,null,null,null,"No PremierExclusiva50.9",{"$f":"S119-0.25%","v":8.4899999999999989E-2}]
[null,null,null,null,null,null,null,null,null,null,null,"Pago Hipoteca","No PremierLiquidez10",0.11749999999999999,null,null,null,"No PremierExclusiva100.9",{"$f":"S120-0.25%","v":8.7399999999999992E-2}]
[null,null,null,null,null,null,null,null,null,null,5,9.1999999999999998E-2,"No PremierLiquidez15",0.12,null,null,null,"No PremierExclusiva150.9",{"$f":"S121","v":8.9899999999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,10,9.4500000000000001E-2,"PremierLiquidez5",0.105,null,null,null,"No PremierExclusiva200.9",8.9899999999999994E-2]
[null,null,null,null,null,null,null,null,null,null,15,9.7000000000000003E-2,"PremierLiquidez10",0.1075,null,null,null,"No PremierPago de Hipoteca50.85",8.0500000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,20,9.7000000000000003E-2,"PremierLiquidez15",0.11,null,null,null,"No PremierPago de Hipoteca100.85",8.3000000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,"PremierPago de Hipoteca5",8.0500000000000002E-2,19.89,null,null,"No PremierPago de Hipoteca150.85",8.5500000000000007E-2]
[null,null,null,null,null,null,null,null,null,null,null,"LiquidezNo Premier","PremierPago de Hipoteca10",8.3000000000000004E-2,11.74,null,null,"No PremierPago de Hipoteca200.85",8.5500000000000007E-2]
[null,null,null,null,null,null,null,null,null,null,5,0.11499999999999999,"PremierPago de Hipoteca15",8.5500000000000007E-2,9.23,null,null,"PremierLiquidez50.7",{"$f":"10.5%-V126","v":0.105},null,null,{"$f":"IF($D$19=$L$190,0.4%,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,10,0.11749999999999999,"PremierPago de Hipoteca20",8.5500000000000007E-2,7.99,null,null,"PremierLiquidez100.7",{"$f":"10.75%-V127","v":0.1075},null,null,{"$f":"IF($D$19=$L$190,0.4%,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,15,0.12,"PremierExclusiva5",8.249999999999999E-2,19.990000000000002,null,null,"PremierLiquidez150.7",{"$f":"11%-V128","v":0.11},null,null,{"$f":"IF($D$19=$L$190,0.4%,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"PremierExclusiva10",8.4999999999999992E-2,11.84,null,null,"No PremierLiquidez50.5",0.111]
[null,null,null,null,null,null,null,null,null,null,null,"liquidez Premier","PremierExclusiva15",8.7499999999999994E-2,9.34,null,null,"No PremierLiquidez50.7",0.11499999999999999]
[null,null,null,null,null,null,null,null,null,null,5,0.13,"PremierExclusiva20",8.7499999999999994E-2,8.11,null,null,"No PremierLiquidez100.5",0.1135]
[null,null,null,null,null,null,null,null,null,null,10,0.13250000000000001,"PremierPago de Hipoteca6",8.0500000000000002E-2,null,null,null,"No PremierLiquidez100.7",0.11749999999999999]
[null,null,null,null,null,null,null,null,null,null,15,0.13500000000000001,"PremierPago de Hipoteca7",8.0500000000000002E-2,null,null,null,"No PremierLiquidez150.5",0.11600000000000001]
[null,null,null,null,null,null,null,null,null,null,5,null,"PremierPago de Hipoteca8",8.0500000000000002E-2,null,null,null,"No PremierLiquidez150.7",0.12]
[null,null,null,null,null,null,null,null,null,null,6,null,"PremierPago de Hipoteca9",8.0500000000000002E-2,null,null,null,"PremierPago de Hipoteca50.85",{"$f":"8.05%-V135","v":8.0500000000000002E-2},null,null,{"$f":"IF($D$19=$L$190,0.6%,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,7,null,"PremierPago de Hipoteca11",8.3000000000000004E-2,null,null,null,"PremierPago de Hipoteca100.85",{"$f":"8.3%-V136","v":8.3000000000000004E-2},null,null,{"$f":"IF($D$19=$L$190,0.6%,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,8,null,"PremierPago de Hipoteca12",8.3000000000000004E-2,null,null,null,"PremierPago de Hipoteca150.85",{"$f":"8.55%-V137","v":8.5500000000000007E-2},null,null,{"$f":"IF($D$19=$L$190,0.6%,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,9,null,"PremierPago de Hipoteca13",8.3000000000000004E-2,null,null,null,"PremierPago de Hipoteca200.85",{"$f":"8.55%-V138","v":8.5500000000000007E-2},null,null,{"$f":"IF($D$19=$L$190,0.6%,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,10,null,"PremierPago de Hipoteca14",8.3000000000000004E-2,null,null,null,"PremierExclusiva50.9",{"$f":"S140-0.25%","v":8.4899999999999989E-2}]
[null,null,null,null,null,null,null,null,null,null,11,null,"PremierPago de Hipoteca16",8.5500000000000007E-2,null,null,null,"PremierExclusiva100.9",{"$f":"S141-0.25%","v":8.7399999999999992E-2}]
[null,null,null,null,null,null,null,null,null,null,12,null,"PremierPago de Hipoteca17",8.5500000000000007E-2,null,null,null,"PremierExclusiva150.9",{"$f":"S142","v":8.9899999999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,13,null,"PremierPago de Hipoteca18",8.5500000000000007E-2,null,null,null,"PremierExclusiva200.9",8.9899999999999994E-2]
[null,null,null,null,null,null,null,null,null,null,14,null,"PremierPago de Hipoteca19",8.5500000000000007E-2,null,null,null,"No PremierAdquisicion200.9",8.8999999999999996E-2]
[null,null,null,null,null,null,null,null,null,null,15,null,"No PremierPago de Hipoteca6",8.0500000000000002E-2,null,null,null,"No PremierAdquisicion200.94",9.0999999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,16,null,"No PremierPago de Hipoteca7",8.0500000000000002E-2,null,null,null,"No PremierAdquisicion200.85",9.2999999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,17,null,"No PremierPago de Hipoteca8",8.0500000000000002E-2,null,null,null,"No PremierAdquisicion200.75",9.6500000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,18,null,"No PremierPago de Hipoteca9",8.0500000000000002E-2,null,null,null,"PremierLiquidez50.5",{"$f":"S148-0.25%","v":9.799999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,19,null,"No PremierPago de Hipoteca11",8.3000000000000004E-2,null,null,null,"PremierLiquidez100.5",{"$f":"S149-0.25%","v":0.10049999999999999}]
[null,null,null,null,null,null,null,null,null,null,20,null,"No PremierPago de Hipoteca12",8.3000000000000004E-2,null,null,null,"PremierLiquidez150.5",0.10299999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,"No PremierPago de Hipoteca13",8.3000000000000004E-2,null,null,null,"No PremierPago de Hipoteca60.85",8.0500000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,"No PremierPago de Hipoteca14",8.3000000000000004E-2,null,null,null,"No PremierPago de Hipoteca70.85",8.0500000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,"No PremierPago de Hipoteca16",8.5500000000000007E-2,null,null,null,"No PremierPago de Hipoteca80.85",8.0500000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,"Crédito Infonavit","No PremierPago de Hipoteca17",8.5500000000000007E-2,null,null,null,"No PremierPago de Hipoteca90.85",8.0500000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,"Crédito FOVISSSTE incluyendo SSV","No PremierPago de Hipoteca18",8.5500000000000007E-2,null,null,null,"No PremierPago de Hipoteca110.85",8.3000000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,"Saldo Subcuenta de Vivienda","No PremierPago de Hipoteca19",8.5500000000000007E-2,null,null,null,"No PremierPago de Hipoteca120.85",8.3000000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No PremierPago de Hipoteca130.85",8.3000000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No PremierPago de Hipoteca140.85",8.3000000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,"Ingreso mensual neto*",null,null,null,null,null,"No PremierPago de Hipoteca160.85",8.5500000000000007E-2]
[null,null,null,null,null,null,null,null,null,null,null,"Pago mensual en Buro(Obligaciones)",null,null,null,null,null,"No PremierPago de Hipoteca170.85",8.5500000000000007E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No PremierPago de Hipoteca180.85",8.5500000000000007E-2]
[null,null,null,null,null,null,null,null,null,null,null,"Tipo de Programa",null,null,null,null,null,"No PremierPago de Hipoteca190.85",8.5500000000000007E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PremierPago de Hipoteca60.85",{"$f":"8.05%-V162","v":8.0500000000000002E-2},null,null,{"$f":"IF($D$19=$L$190,0.6%,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Monto del Crédito",null,null,null,null,null,"PremierPago de Hipoteca70.85",{"$f":"8.05%-V163","v":8.0500000000000002E-2},null,null,{"$f":"IF($D$19=$L$190,0.6%,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Monto Hipoteca Actual",null,null,null,null,null,"PremierPago de Hipoteca80.85",{"$f":"8.05%-V164","v":8.0500000000000002E-2},null,null,{"$f":"IF($D$19=$L$190,0.6%,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Enganche Adicional",null,null,null,null,null,"PremierPago de Hipoteca90.85",{"$f":"8.05%-V165","v":8.0500000000000002E-2},null,null,{"$f":"IF($D$19=$L$190,0.6%,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Elige una tasa de interés",null,null,null,null,null,"PremierPago de Hipoteca110.85",{"$f":"8.3%-V166","v":8.3000000000000004E-2},null,null,{"$f":"IF($D$19=$L$190,0.6%,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"¿La hipoteca proviene de un Cofinavit, Apoyo, Aliados o Respaldados?",null,null,null,null,null,"PremierPago de Hipoteca120.85",{"$f":"8.3%-V167","v":8.3000000000000004E-2},null,null,0]
[null,null,null,null,null,null,null,null,null,1,null,{"$f":"IF($D$28=$P$4,8.4%,IF($D$28=$P$5,8.65%,8.9%))","v":8.900000000000001E-2},{"$f":"N4&L41&L168&L5","v":"AdquisicionNo Premier0.089NO"},null,null,null,null,"PremierPago de Hipoteca130.85",{"$f":"8.3%-V168","v":8.3000000000000004E-2},null,null,0]
[null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF($D$28=$P$4,8.6%,IF($D$28=$P$5,8.85%,9.1%))","v":9.0999999999999998E-2},null,null,null,null,null,"PremierPago de Hipoteca140.85",{"$f":"8.3%-V169","v":8.3000000000000004E-2},null,null,0]
[null,null,null,null,null,null,null,null,null,3,null,{"$f":"IF($D$28=$P$4,8.8%,IF($D$28=$P$5,9.05%,9.3%))","v":9.3000000000000013E-2},{"$f":"N4&L41&L170&L5","v":"AdquisicionNo Premier0.093NO"},{"$f":"N4&L41&L170&L4","v":"AdquisicionNo Premier0.093SI"},null,null,null,"PremierPago de Hipoteca160.85",{"$f":"8.55%-V170","v":8.5500000000000007E-2},null,null,0]
[null,null,null,null,null,null,null,null,null,4,null,{"$f":"IF($D$28=$P$4,9.15%,IF($D$28=$P$5,9.4%,9.65%))","v":9.6500000000000002E-2},{"$f":"N4&L41&L171&L5","v":"AdquisicionNo Premier0.0965NO"},{"$f":"N4&L41&L171&L4","v":"AdquisicionNo Premier0.0965SI"},null,null,null,"PremierPago de Hipoteca170.85",{"$f":"8.55%-V171","v":8.5500000000000007E-2},null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"¿Se requiere financiamiento máximo?",null,null,null,null,null,"PremierPago de Hipoteca180.85",{"$f":"8.55%-V172","v":8.5500000000000007E-2},null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,"Elige una Tasa",null,{"$f":"D27/D26","v":{"$error":"#DIV/0!"}},null,null,null,"PremierPago de Hipoteca190.85",{"$f":"8.55%-V173","v":8.5500000000000007E-2},null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PremierNomina Especial50.9",8.4000000000000005E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PremierNomina Especial100.9",8.6499999999999994E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PremierNomina Especial150.9",8.8999999999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D21=\"\"","v":false},"Introducir Producto",null,null,"PremierNomina Especial200.9",8.8999999999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D26=0","v":true},"Introducir Valor de la Vivienda",null,null,"No PremierNomina Especial50.9",8.4000000000000005E-2]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D22=\"CI+CB\",0,IF(D21=N5,0,IF(D16=L40,0.7%,IF(D21=N7,0.7%,0.6%))))","v":6.9999999999999993E-3},null,{"$f":"D26<350000","v":true},"El monto mínimo de la garantía son $350,000",null,null,"No PremierNomina Especial100.9",8.6499999999999994E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(D25=M4,D27=0)","v":true},"Introducir el Monto del Crédito",null,null,"No PremierNomina Especial150.9",8.8999999999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,3,null,{"$f":"AND(D25=M5,D29<8500)","v":false},"Se necesita un ingreso mayor a $10,000",null,null,"No PremierNomina Especial200.9",8.8999999999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,4,null,{"$f":"AND(D21=N6,D26<350000)","v":false},"El monto mínimo de la garantía son $350,000"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L171&L181","v":"0.09653"},null,{"$f":"AND(D21<>N6,H25>10000000)","v":false},"El monto máximo de crédito son $10,000,000"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L171&L182","v":"0.09654"},null,{"$f":"AND(D21=N6,H25>5000000)","v":false},"El monto máximo de crédito son $5,000,000"]
[null,null,null,null,null,null,null,null,null,null,null,"Comportamiento Crediticio",null,{"$f":"AND(D21=N6,D27>5000000)","v":false},"El monto máximo de crédito son $5,000,000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(D21=N6,N173>70%)","v":{"$error":"#DIV/0!"}},"Recuerda, el LTV máximo es de 70%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recuerda, el LTV máximo es de 90%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND($D$21=$N$5,$G$25>85%,$D$24=\"NO\")","v":false},"Recuerda, el LTV máximo es de 85%"]
[null,null,null,null,null,null,null,null,null,null,null,"Pago Hipoteca+LiquidezAlto Valor",null,{"$f":"AND(D21=N6,G25>70%)","v":false},"Recuerda, el LTV máximo es de 70%"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D16=\"Premier\",\"Alto Valor\",\"\")","v":"Alto Valor"},null,{"$f":"AND(D21=N6,D28>15)","v":false},"Introducir un plazo válido"]
[null,null,null,null,null,null,null,null,null,null,null,"Normal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(D21=N7,D22<>O6,D22<>O8,H25<200000)","v":false},"El monto de crédito debe ser mayor a $200,000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seleccone un Tipo de Financiamiento Válido"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(D22=O6,H25<100000)","v":false},"El monto de crédito debe ser mayor a $100,000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(D22=O8,H25<100000)","v":false},"El monto de crédito debe ser mayor a $100,000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(OR(D25=M5,D25=M4,D25=M6),D21=N8,D31=0)","v":false},"Introducir Monto de Hipoteca Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(D21=N8,D25=M4,D31<200000)","v":false},"Monto de Hipoteca Actual Debe Ser Mayor a $200,000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(D25=M4,D21=N8,D27-D31<10000)","v":false},"Monto de crédito solicitado debe ser al menos $10,000 mayor a la hipoteca actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND($D$21=$N$8,$G$25>85%)","v":false},"Recuerda, el LTV máximo es de 85%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(D21<>N7,D22<>O6,D22<>O8,H25<200000)","v":true},"El monto de crédito debe ser mayor a $200,000"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pago de Hipoteca"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquidez"]

{"sheet":"Amortización","index":2,"n_rows":272,"n_cols":60,"rows_kept":272,"cut":false,"hidden":false,"merged":[[263,44,263,45],[2,44,2,46],[265,2,265,13],[266,2,266,13],[267,2,268,13],[2,6,2,8],[13,4,13,5],[4,11,4,13],[7,4,7,5],[8,4,8,5],[9,4,9,5],[10,4,10,5],[7,13,7,14],[269,2,270,13],[14,4,14,5],[16,4,16,5],[263,2,263,3],[15,4,15,5]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SI",null,{"$f":"Resumen!D28","v":0},null,null,null,{"$f":"IF(U1=5,60,IF(U1=10,120,IF(U1=15,180,IF(U1=20,240))))","v":false},null,null,{"$f":"S1&0","v":"SI0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,{"$f":"IF(E16=S1,3,0)","v":0},null,null,null,null,null,null,{"$f":"COUNT(F21:F263)","v":1}]
[null,null,null,null,null,null,"CREDITO HIPOTECARIO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CREDITO CI +CB"]
[null,null,"Tabla de amortización",null,null,null,"Mensualidad",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pago FijoSI"]
[null,null,null,null,null,{"$f":"IF(E7=\"Pago de Hipoteca\",E7&Resumen!D28&Resumen!O50,IF(E7&E9=\"AdquisicionPremier\",Amortización!E7&Amortización!E9&Resumen!D28&90%,IF(E7&E9=\"LiquidezPremier\",E7&E9&Resumen!D28&70%,E7&E9&Resumen!D28&Resumen!O50)))","v":"AdquisicionPremier0.9"},"plazo",{"$f":"E8&E11","v":"Adquisicion"},null,null,null,{"$f":"TODAY()","v":"2021-11-24"}]
[]
[null,null,"Datos Generales",null,{"$f":"IF(E8&E9=Resumen!N7&Resumen!L40,Resumen!N4,Amortización!E8)","v":"Adquisicion"},null,null,{"$f":"IF(E10=\"CI+CB\", \"Datos del crédito HSBC - CI+CB\", \"Datos del crédito\")","v":"Datos del crédito"},null,null,null,null,null,null,null,null,null,"Producto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K11/12","v":0},"Plazo",null,null,null,null,null,null,null,null,null,"Datos del crédito INFONAVIT - CI+CB"]
[null,null,"Producto",null,{"$f":"Resumen!D21","v":"Adquisicion"},null,null,"Monto de Vivienda",null,null,{"$f":"Resumen!D26","v":0},null,{"$f":"IF(E16=\"SI\",\"Intereses Diferidos\",\"\")","v":""},{"$f":"IF(E16=\"SI\",MAX(0,(F24*3)-AD19),\"\")","v":""},null,null,null,"Adquisicion",null,null,"Pago Fijo",null,null,null,"AdquisicionNo Premier15Pago Fijo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monto de Vivienda"]
[null,null,"Tipo de cliente",null,{"$f":"Resumen!D16","v":"Premier"},null,null,"Crédito",null,null,{"$f":"IF(H5=\"Pago Hipoteca+LiquidezPago de Hipoteca\",Resumen!D31,IF(H5=\"Pago Hipoteca+LiquidezLiquidez\",Resumen!H25-Resumen!D31,IF(E10=Resumen!O7,Resumen!G32,Resumen!H25)))","v":0},null,{"$f":"IF(M8=\"\",\"\",\"Los prepagos liquidan inicialmente los intereses diferidos\")","v":""},null,null,null,null,"Pago de Hipoteca",null,null,"Pago Bajo",null,null,null,"AdquisicionNo Premier20Pago Fijo",null,null,null,null,null,null,null,null,{"$f":"C8&C9&AI7&H10","v":"ProductoTipo de clientePlazoTasa anual"},null,null,null,null,null,"Plazo&Tasa",null,null,null,null,"Crédito",null,null,{"$f":"IF(E10=\"CI+CB\",Resumen!G33,0)","v":0}]
[null,null,{"$f":"IF(OR(E8=R11,E8=R10),\"Esquema\",\"Tipo de financiamiento\")","v":"Tipo de financiamiento"},null,{"$f":"IF(OR(E8=R11,E8=R10),\"Pago Fijo\",Resumen!D22)","v":"Tradicional"},null,null,"Tasa anual",null,null,{"$f":"Resumen!G26","v":0},null,null,null,null,null,null,"Liquidez",null,null,null,null,null,null,{"$f":"K11/12","v":0},null,null,null,null,null,null,null,null,{"$f":"E8&E9&AH7&K10","v":"AdquisicionPremier00"},null,null,null,null,null,{"$f":"AH7&K10","v":"00"},null,null,null,null,"Tasa anual",null,null,0.1045]
[null,null,{"$f":"IF(E8=R11,\"Tabla a simular\",\"\")","v":""},null,null,null,null,"Plazo en meses",null,null,{"$f":"Resumen!$D$28*12","v":0},null,null,null,null,null,null,"Pago Hipoteca+Liquidez",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plazo en meses",null,null,{"$f":"Resumen!$D$28*12","v":0}]
[null,null,null,null,null,null,null,"Comisión por apertura:",null,null,{"$f":"Resumen!$H$19","v":0},null,null,null,null,null,null,"Exclusiva",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mensualidad",null,null,{"$f":"MAX(BA21:BA260)","v":0}]
[null,null,"Opciones de pago",null,null,null,null,"Avaluo",null,null,{"$f":"Resumen!G18","v":2146},null,null,null,null,null,null,"Apoyo Infonavit","Apoyo InfonavitAdquisicion",null,null,null,null,null,"Seguro de Daños",null,null,{"$f":"VLOOKUP(Resumen!D18,Resumen!Q3:R39,2,0)/1000","v":4.06E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comisión por administración",null,null,0.01]
[null,null,{"$f":"IF(E8=R10,\"\",IF(E8=R11,\"\",IF(E8=R9,\"Esquema\",\"Esquema\")))","v":"Esquema"},null,"Pago Fijo",null,null,"Plazo para liquidación",null,null,{"$f":"IF(K9=\"-\",\"-\",COUNT($D$20:$D$263))","v":1},null,null,null,null,null,null,"Infonavit",null,null,null,null,null,null,"Comisión por administración",null,null,{"$f":"IF(OR(E8&E9=\"AdquisicionPremier\",Resumen!D21=Resumen!N8),\"0\",IF(E8=\"Exclusiva\",\"0\",IF(E8&E9=\"AdquisicionNo Premier\",250,IF(OR(E8=\"Pago de Hipoteca\",E8=\"nomina Especial\"),\"0\",250))))","v":"0"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plazo para liquidación",null,null,{"$f":"IF(AV9=\"-\",\"-\",COUNT($D$20:$D$263))","v":1}]
[null,null,"Tipo prepago",null,"Plazo",null,null,{"$f":"\"Factor \"&IF(E10=\"Pago Fijo\",\"Pago Fijo\",E14)","v":"Factor Pago Fijo"},null,null,{"$f":"IF(E14=U9,VLOOKUP(AN10,AN17:AO81,2,0),PMT($K$10/12,$K$11,-1000))","v":{"$error":"#NUM!"}},null,null,null,null,null,null,"Apoyo Infonavit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Factor \"&IF(AP10=\"Pago Fijo\",\"Pago Fijo\",AP14)","v":"Factor "},null,null,{"$f":"PMT($AV$10/12,$AV$11,-1000)","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(C12=\"\",\"\",IF(E14=U9,\"\",\"Skip Payment\"))","v":""},null,"NO"]
[null,null,"Ingreso mensual",null,{"$f":"IF(OR(Resumen!D21&Resumen!D22=Resumen!O60,Resumen!D21&Resumen!D22=Resumen!O61,Resumen!D21&Resumen!D22=Resumen!O62),Resumen!D29,0)","v":0},null,null,"CAT*",null,null,{"$f":"IF(ISERROR(((1+IRR(S20:S263))^(12))-1),\"-\",(((1+IRR(S20:S263))^(12))-1))","v":"-"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AdquisicionPremier50.084",19.770000000000003,null,null,5,8.0500000000000002E-2,{"$f":"AL17&AM17","v":"50.0805"},19.61,null,null,null,"CAT*",null,null,{"$f":"IF(ISERROR(((1+IRR(BH20:BH263))^(12))-1),\"-\",(((1+IRR(BH20:BH263))^(12))-1))","v":"-"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AdquisicionPremier50.084",19.770000000000003,null,null,10,8.3000000000000004E-2,{"$f":"AL18&AM18","v":"100.083"},11.43]
[null,null,"Mes","Saldo Inicial","Pago a Capital","Intereses","Seguro de Vida ","Seguro de Daños ","Comisión por Administración",{"$f":"IF(OR(E11=Resumen!N6,E8=Resumen!N6),\"Iva Intereses\",\"\")","v":""},"Mensualidad Total","Saldo Final","Prepago","Aportación Infonavit","Tasa de Interes",null,null,"Flujo sin IVA","Flujo CAT",null,"FACTOR","IVA",null,null,null,null,null,null,null,{"$f":"SUM(M21:M263)","v":0},"Intereses diferidos por pagar","Prepago a saldo",null,"AdquisicionPremier50.084",19.770000000000003,null,null,15,8.5500000000000007E-2,"150.0855",8.89,null,null,null,"Mes","Saldo Inicial","Pago a Capital","Intereses","Seguro de Vida ","Seguro de Daños ","Comisión por Administración",{"$f":"IF(OR(AU11=Resumen!BD6,AU8=Resumen!BD6),\"Iva Intereses\",\"\")","v":""},"Mensualidad Total","Saldo Final","Prepago",null,"Tasa de Interes",null,null,"Flujo sin IVA"]
[null,null,0,null,null,null,null,null,null,null,{"$f":"IF(D20=\"\",\"\",E20+F20+G20+H20+I20)","v":""},{"$f":"K9","v":0},null,null,null,null,0,{"$f":"IF(ISNUMBER(K9),-K9,0)+IF(ISNUMBER(K12),K12,0)+IF(ISNUMBER(K13),K13/1.16,0)+IF(ISNUMBER(Resumen!G20),Resumen!G20/1.16)","v":1850.0000000000002},{"$f":"IF(ISNUMBER(K9),-K9,0)+IF(ISNUMBER(K12),K12,0)+IF(ISNUMBER(K13),K13/1.16,0)+IF(ISNUMBER(Resumen!G20),Resumen!G20/1.16)","v":1850.0000000000002},null,null,null,null,null,null,null,null,null,null,"Prepago real",{"$f":"IF(E16=\"no\",0,K9*K10*3/12)","v":0},null,null,"AdquisicionPremier100.0865",11.61,null,null,20,8.5500000000000007E-2,"200.0855",7.63,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IF(AT20=\"\",\"\",AU20+AV20+AW20+AX20+AY20)","v":""},{"$f":"BA9","v":0},null,null,null,null,0,{"$f":"IF(ISNUMBER(AV9),-AV9,0)+IF(ISNUMBER(AV12),AV12,0)+IF(ISNUMBER(AV13),AV13/1.16,0)+IF(ISNUMBER(Resumen!AW20),Resumen!AW20/1.16)","v":8.6206896551724154E-3}]
[null,null,1,{"$f":"IF(K9=\"-\",\"\",K9)","v":0},{"$f":"IF($E$16=$S$1,0,IF(D21=\"\",\"\",IF($E$14=\"Pago Fijo\",MIN(IF($E$15=\"Mensualidad\",-PMT(O21/12,$K$11-C20,D21)-F21,-PMT(O21/12,$K$11,$K$9)-F21),D21),MIN(U21*$K$9*$K$15/1000-F21,D21))))","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(D21=\"\",\"\",D21*(O21/12)))","v":0},{"$f":"IF($E$16=$S$1,0,IF(D21=\"\",\"\",L20*Resumen!$L$86/1000))","v":0},{"$f":"IF($E$16=$S$1,0,IF(D21=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",Y21)))","v":0},{"$f":"IF($E$16=$S$1,0,IF(D21=\"\",\"\",Amortización!$AB$14))","v":"0"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F21*0.16,0),\"\")","v":0},{"$f":"IFERROR(IF(D21=\"\",\"\",E21+F21+G21+H21+I21+V21+J21),0)","v":0},{"$f":"IFERROR(IF(D21=\"\",\"\",IF((D21-E21-AF21-N21)<1,0,D21-E21-AF21-N21)),0)","v":0},{"$f":"IF(OR(L20=0,L20=\"\"),\"\",0)","v":""},null,{"$f":"IF(D21=\"\",\"\",Resumen!$G$26)","v":0},null,{"$f":"IF(ISNUMBER(Q20),IF($K$11>=Q20+1,Q20+1,\"\"),\"\")","v":""},{"$f":"IF(D21=\"\",\"\",E21+F21+G21+H21/1.16+I21/1.16+N21)","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,AF21,IF(ISNUMBER(Q21),IF($E$14=\"Pago Fijo\",PMT(O21/12,$K$11,-$K$9),U21*$K$15*$K$9/1000)+G21+AF21+H21/1.16+$AB$14/1.16,0))","v":0},null,1,0,null,null,{"$f":"IF((($K$8*0.8)*($AB$13))>L20*($AB$13),($K$8*0.8)*($AB$13),($AB$13)*L20)","v":0},null,null,{"$f":"K9*K10/12","v":0},null,{"$f":"IF($AE$20=0,0,IF(M21>AE20,MAX(0,M21-AE20),M21))","v":0},{"$f":"IFERROR(MAX(0,AE20-M21),0)","v":0},{"$f":"IF($E$16=\"no\",M21,IF(AE21>0,0,AD21))","v":""},null,"AdquisicionPremier100.0865",11.61,null,null,5,8.4000000000000005E-2,"50.084",19.77,null,null,null,1,{"$f":"IF(AV9=\"-\",\"\",AV9)","v":0},{"$f":"IF($E$16=$S$1,0,IF(AT21=\"\",\"\",PMT($AV$10/12,$AV$11,-$AT$21)-AV21))","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(AT21=\"\",\"\",AT21*(BE21/12)))","v":0},{"$f":"IF($E$16=$S$1,0,IF(AT21=\"\",\"\",BB20*0/1000))","v":0},{"$f":"IF($E$16=$S$1,0,IF(AT21=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",0)))","v":0},{"$f":"IF($E$16=$S$1,0,IF(AT21=\"\",\"\",AT21*$AV$13/12))","v":0},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV21*0.16,0),\"\")","v":0},{"$f":"IFERROR(IF(AT21=\"\",\"\",AU21+AV21+AW21+AX21+AY21+AZ21),0)","v":0},{"$f":"IFERROR(IF(AT21=\"\",\"\",IF((AT21-AU21-BV21)<1,0,AT21-AU21-BV21)),0)","v":0},{"$f":"IF(OR(BB20=0,BB20=\"\"),\"\",0)","v":""},null,{"$f":"IF(AT21=\"\",\"\",$AV$10)","v":0.1045},null,{"$f":"IF(ISNUMBER(BG20),IF($K$11>=BG20+1,BG20+1,\"\"),\"\")","v":""},{"$f":"IF(AT21=\"\",\"\",AU21+AV21+AW21+AX21/1.16+AY21/1.16)","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(OR(L21=\"\",L21=0),\"\",IF(C21+1>$K$11+$U$2,\"\",C21+1))","v":""},{"$f":"IF(IF(D21=\"\",\"\",D21-E21-N21-AF21)<0.01,\"\",IF(D21=\"\",\"\",L21))","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(D22=\"\",\"\",IF($E$14=\"Pago Fijo\",MIN(IF($E$15=\"Mensualidad\",-PMT(O22/12,$K$11-C21,D22)-F22,-PMT(O22/12,$K$11,$K$9)-F22),D22),MIN(U22*$K$9*$K$15/1000-F22,D22))))","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(D22=\"\",\"\",D22*(O22/12)))","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(D22=\"\",\"\",L21*Resumen!$L$86/1000))","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(D22=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",Y22)))","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(D22=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F22*0.16,0),\"\")","v":0},{"$f":"IFERROR(IF(D22=\"\",\"\",E22+F22+G22+H22+I22+V22+J22),0)","v":0},{"$f":"IFERROR(IF(D22=\"\",\"\",IF((D22-E22-AF22-N22)<1,0,D22-E22-AF22-N22)),0)","v":0},"",{"$f":"IF(OR(L21=0,L21=\"\"),\"\",IF(E22>=D22,0,$E$17*10%))","v":""},{"$f":"IF(D22=\"\",\"\",O21)","v":{"$error":"#NUM!"}},null,{"$f":"C22","v":""},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,AF22,IF(ISNUMBER(Q22),IF($E$14=\"Pago Fijo\",PMT(O22/12,$K$11,-$K$9),U22*$K$15*$K$9/1000)+G22+AF22+H22/1.16+$AB$14/1.16,0))","v":0},null,1,0,null,null,{"$f":"IF((($K$8*0.8)*($AB$13))>L21*($AB$13),($K$8*0.8)*($AB$13),($AB$13)*L21)","v":0},null,null,null,null,{"$f":"IF($AE$20=0,0,IF(M22>AE21,MAX(0,M22-AE21),M22))","v":0},{"$f":"IFERROR(MAX(0,AE21-M22),0)","v":0},{"$f":"IF($E$16=\"no\",M22,IF(AE22>0,0,AD22))","v":""},null,"AdquisicionPremier100.0865",11.61,null,null,10,8.6499999999999994E-2,"100.0865",11.61,null,null,null,{"$f":"IF(OR(BB21=\"\",BB21=0),\"\",IF(AS21+1>$K$11+$U$2,\"\",AS21+1))","v":""},{"$f":"IF(IF(AT21=\"\",\"\",AT21-AU21-BJ21-BV21)<0.01,\"\",IF(AT21=\"\",\"\",BB21))","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(AT22=\"\",\"\",PMT($AV$10/12,$AV$11,-$AT$21)-AV22))","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(AT22=\"\",\"\",AT22*(BE22/12)))","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(AT22=\"\",\"\",BB21*0/1000))","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(AT22=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",0)))","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(AT22=\"\",\"\",AT22*$AV$13/12))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV22*0.16,0),\"\")","v":0},{"$f":"IFERROR(IF(AT22=\"\",\"\",AU22+AV22+AW22+AX22+AY22+AZ22),0)","v":0},0,"",null,{"$f":"IF(AT22=\"\",\"\",BE21)","v":{"$error":"#NUM!"}},null,{"$f":"AS22","v":""},{"$f":"IF(AT22=\"\",\"\",AU22+AV22+AW22+AX22/1.16+AY22/1.16)","v":{"$error":"#NUM!"}}]
[null,null,"",{"$f":"IF(IF(D22=\"\",\"\",D22-E22-N22-AF22)<0.01,\"\",IF(D22=\"\",\"\",L22))","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(D23=\"\",\"\",IF($E$14=\"Pago Fijo\",MIN(IF($E$15=\"Mensualidad\",-PMT(O23/12,$K$11-C22,D23)-F23,-PMT(O23/12,$K$11,$K$9)-F23),D23),MIN(U23*$K$9*$K$15/1000-F23,D23))))","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(D23=\"\",\"\",D23*(O23/12)))","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(D23=\"\",\"\",L22*Resumen!$L$86/1000))","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D23=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F23*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,AF23,IF(ISNUMBER(Q23),IF($E$14=\"Pago Fijo\",PMT(O23/12,$K$11,-$K$9),U23*$K$15*$K$9/1000)+G23+AF23+H23/1.16+$AB$14/1.16,0))","v":0},null,1,0,null,null,{"$f":"IF((($K$8*0.8)*($AB$13))>L22*($AB$13),($K$8*0.8)*($AB$13),($AB$13)*L22)","v":0},null,null,{"$f":"PMT(O23/12,K11,-K9)","v":{"$error":"#NUM!"}},null,{"$f":"IF($AE$20=0,0,IF(M23>AE22,MAX(0,M23-AE22),M23))","v":0},0,"",null,"AdquisicionPremier150.089",9.09,null,null,15,8.8999999999999996E-2,"150.089",9.09,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(AT23=\"\",\"\",AT23*(BE23/12)))","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV23*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},{"$f":"IFERROR(IF($E$14&$E$16=$U$4,PMT(O24/12,$K$11,-$K$9)-F24,IF(D24=\"\",\"\",IF($E$14=\"Pago Fijo\",MIN(IF($E$15=\"Mensualidad\",-PMT(O24/12,$K$11-C23,D24)-F24,-PMT(O24/12,$K$11,$K$9)-F24),D24),MIN(U24*$K$9*$K$15/1000-F24,D24)))),0)","v":0},{"$f":"IF(D24=\"\",\"\",D24*(O24/12))","v":{"$error":"#NUM!"}},{"$f":"IF(D24=\"\",\"\",L23*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D24=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F24*0.16,0),\"\")","v":0},0,{"$f":"IFERROR(IF(D24=\"\",\"\",IF((D24-E24-AF24-N24)<1,0,D24-E24-AF24-N24)),0)","v":0},"",{"$f":"IF(OR(L23=0,L23=\"\"),\"\",IF(E24>=D24,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},{"$f":"IF(ISNUMBER(Q24),IF($E$14=\"Pago Fijo\",PMT(O24/12,$K$11,-$K$9),U24*$K$15*$K$9/1000)+G24+AF24+H24/1.16+$AB$14/1.16,0)+IF($E$16&L24=$AB$1,$N$8,0)","v":0},null,1,0,null,null,0,null,null,{"$f":"AB23-AB21","v":{"$error":"#NUM!"}},null,0,0,"",null,"AdquisicionPremier150.089",9.09,null,null,20,8.8999999999999996E-2,"200.089",7.84,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IF(AT24=\"\",\"\",AT24*(BE24/12))","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV24*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},{"$f":"IFERROR(IF($E$14&$E$16=$U$4,PMT(O25/12,$K$11,-$K$9)-F25,IF(D25=\"\",\"\",IF($E$14=\"Pago Fijo\",MIN(IF($E$15=\"Mensualidad\",-PMT(O25/12,$K$11-C24,D25)-F25,-PMT(O25/12,$K$11,$K$9)-F25),D25),MIN(U25*$K$9*$K$15/1000-F25,D25)))),0)","v":0},{"$f":"IF(D25=\"\",\"\",D25*(O25/12))","v":{"$error":"#NUM!"}},{"$f":"IF(D25=\"\",\"\",L24*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D25=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F25*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},{"$f":"IF(ISNUMBER(Q25),IF($E$14=\"Pago Fijo\",PMT(O25/12,$K$11,-$K$9),U25*$K$15*$K$9/1000)+G25+AF25+H25/1.16+$AB$14/1.16,0)+IF($E$16&L25=$AB$1,$N$8,0)","v":0},null,1,0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionPremier150.089",9.09,null,null,5,8.5999999999999993E-2,"50.086",19.87,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV25*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D26=\"\",\"\",L25*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D26=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F26*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L25=0,L25=\"\"),\"\",IF(E26>=D26,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1,0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionPremier200.089",7.84,null,null,5,8.7999999999999995E-2,"50.088",19.96,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV26*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D27=\"\",\"\",L26*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D27=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F27*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1,0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionPremier200.089",7.84,null,null,5,9.1499999999999998E-2,"50.0915",20.13,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV27*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D28=\"\",\"\",L27*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D28=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F28*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L27=0,L27=\"\"),\"\",IF(E28>=D28,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1,0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionPremier200.089",7.84,null,null,5,0.1,"50.1",20.54,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV28*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D29=\"\",\"\",L28*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D29=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F29*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1,0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionNo Premier50.084",19.770000000000003,null,null,10,{"$f":"AM25+0.0025","v":8.8499999999999995E-2},"100.0885",11.71,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV29*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D30=\"\",\"\",L29*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D30=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F30*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L29=0,L29=\"\"),\"\",IF(E30>=D30,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1,0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionNo Premier50.086",19.87,null,null,10,9.0499999999999997E-2,"100.0905",11.81,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV30*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D31=\"\",\"\",L30*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D31=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F31*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1,0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionNo Premier50.088",19.96,null,null,10,9.4E-2,"100.094",12,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV31*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D32=\"\",\"\",L31*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D32=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F32*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L31=0,L31=\"\"),\"\",IF(E32>=D32,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1,0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionNo Premier50.0915",20.130000000000003,null,null,10,0.10250000000000001,"100.1025",12.45,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV32*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D33=\"\",\"\",L32*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D33=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F33*0.16,0),\"\")","v":0},0,0,"",null,{"$f":"IF(D33=\"\",\"\",O32)-IF(E8&E9&Y10&E14=Y8,0%,IF(E8&E9&Y10&E14=Y9,0%,0))+IF(E10&E8=S13,0%,0)","v":{"$error":"#NUM!"}},null,"",{"$error":"#NUM!"},0,null,{"$f":"IF($E$16=$S$1,1,IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"No Premier\")),U21*1.019,IF(AND($E$8=\"Adquisicion\",$E$9=\"No Premier\"),U21*1.019,IF($E$8=\"Pago de Hipoteca\",U21*1.019))))","v":1.0189999999999999},0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionNo Premier100.0865",11.61,null,null,15,9.0999999999999998E-2,"150.091",9.1999999999999993,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV33*0.16,0),\"\")","v":0},0,0,"",null,{"$f":"IF(AT33=\"\",\"\",BE32)-IF(AU8&AU9&BO10&AU14=BO8,0%,IF(AU8&AU9&BO10&AU14=BO9,0%,0))+IF(AU10&AU8=BI13,0%,0)","v":{"$error":"#NUM!"}},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D34=\"\",\"\",L33*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D34=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F34*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L33=0,L33=\"\"),\"\",IF(E34>=D34,0,$E$17*10%))","v":""},{"$f":"IF(D34=\"\",\"\",O33)","v":{"$error":"#NUM!"}},null,"",{"$error":"#NUM!"},0,null,{"$f":"IF($E$16=$S$1,1,IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"No Premier\")),U22*1.019,IF(AND($E$8=\"Adquisicion\",$E$9=\"No Premier\"),U22*1.019,IF($E$8=\"Pago de Hipoteca\",U22*1.019))))","v":1.0189999999999999},0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionNo Premier100.0885",11.709999999999999,null,null,15,9.2999999999999999E-2,"150.093",9.31,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV34*0.16,0),\"\")","v":0},0,0,"",null,{"$f":"IF(AT34=\"\",\"\",BE33)","v":{"$error":"#NUM!"}},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D35=\"\",\"\",L34*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D35=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F35*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,{"$f":"IF($E$16=$S$1,1,IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"No Premier\")),U23*1.019,IF(AND($E$8=\"Adquisicion\",$E$9=\"No Premier\"),U23*1.019,IF($E$8=\"Pago de Hipoteca\",U23*1.019))))","v":1.0189999999999999},0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionNo Premier100.0905",11.81,null,null,15,9.6500000000000002E-2,"150.0965",9.52,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV35*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D36=\"\",\"\",L35*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D36=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F36*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L35=0,L35=\"\"),\"\",IF(E36>=D36,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,{"$f":"IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"No Premier\")),U24*1.019,IF(AND($E$8=\"Adquisicion\",$E$9=\"No Premier\"),U24*1.019,IF($E$8=\"Pago de Hipoteca\",U24*1.019)))","v":1.0189999999999999},0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionNo Premier100.094",12,null,null,15,0.10500000000000001,"150.105",10.01,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV36*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D37=\"\",\"\",L36*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D37=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F37*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0189999999999999,0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionNo Premier150.089",9.09,null,null,20,9.0999999999999998E-2,"200.091",7.96,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV37*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D38=\"\",\"\",L37*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D38=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F38*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L37=0,L37=\"\"),\"\",IF(E38>=D38,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0189999999999999,0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionNo Premier150.091",9.1999999999999993,null,null,20,9.2999999999999999E-2,"200.093",8.08,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV38*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D39=\"\",\"\",L38*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D39=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F39*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0189999999999999,0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionNo Premier150.093",9.31,null,null,20,9.6500000000000002E-2,"200.0965",8.3000000000000007,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV39*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D40=\"\",\"\",L39*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D40=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F40*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L39=0,L39=\"\"),\"\",IF(E40>=D40,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0189999999999999,0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionNo Premier150.0965",9.52,null,null,20,0.10500000000000001,"200.105",8.84,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV40*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D41=\"\",\"\",L40*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D41=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F41*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0189999999999999,0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionNo Premier200.089",7.84,null,null,5,8.0500000000000002E-2,"50.0805",19.61,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV41*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D42=\"\",\"\",L41*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D42=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F42*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L41=0,L41=\"\"),\"\",IF(E42>=D42,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0189999999999999,0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionNo Premier200.091",7.96,null,null,6,8.0500000000000002E-2,"60.0805",16.82,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV42*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D43=\"\",\"\",L42*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D43=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F43*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0189999999999999,0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionNo Premier200.093",8.08,null,null,7,8.0500000000000002E-2,"70.0805",14.84,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV43*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D44=\"\",\"\",L43*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D44=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F44*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L43=0,L43=\"\"),\"\",IF(E44>=D44,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0189999999999999,0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionNo Premier200.0965",8.2999999999999989,null,null,8,8.0500000000000002E-2,"80.0805",13.36,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV44*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D45=\"\",\"\",L44*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D45=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F45*0.16,0),\"\")","v":0},0,0,"",null,{"$f":"IF(D45=\"\",\"\",O44)-IF(E20&E21&Y23&E26=Y21,0%,IF(E20&E21&Y23&E26=Y22,0%,0))+IF(E22&E20=S25,0%,0)","v":{"$error":"#NUM!"}},null,"",{"$error":"#NUM!"},0,null,1.0383609999999999,0,null,null,0,null,null,null,null,0,0,"",null,"ExclusivaNo Premier50.0825",19.700000000000003,null,null,9,8.0500000000000002E-2,"90.0805",12.21,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV45*0.16,0),\"\")","v":0},0,0,"",null,{"$f":"IF(AT45=\"\",\"\",BE44)-IF(AU20&AU21&BO23&AU26=BO21,0%,IF(AU20&AU21&BO23&AU26=BO22,0%,0))+IF(AU22&AU20=BI25,0%,0)","v":{"$error":"#NUM!"}},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D46=\"\",\"\",L45*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D46=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F46*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L45=0,L45=\"\"),\"\",IF(E46>=D46,0,$E$17*10%))","v":""},{"$f":"IF(D46=\"\",\"\",O45)","v":{"$error":"#NUM!"}},null,"",{"$error":"#NUM!"},0,null,1.0383609999999999,0,null,null,0,null,null,null,null,0,0,"",null,"ExclusivaNo Premier100.085",11.53,null,null,10,8.3000000000000004E-2,"100.083",11.43,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV46*0.16,0),\"\")","v":0},0,0,"",null,{"$f":"IF(AT46=\"\",\"\",BE45)","v":{"$error":"#NUM!"}},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D47=\"\",\"\",L46*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D47=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F47*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0383609999999999,0,null,null,0,null,null,null,null,0,0,"",null,"ExclusivaNo Premier150.0875",9,null,null,11,8.3000000000000004E-2,"110.083",10.69,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV47*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D48=\"\",\"\",L47*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D48=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F48*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L47=0,L47=\"\"),\"\",IF(E48>=D48,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0383609999999999,0,null,null,0,null,null,null,null,0,0,"",null,"ExclusivaNo Premier200.0875",7.75,null,null,12,8.3000000000000004E-2,"120.083",10.08,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV48*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D49=\"\",\"\",L48*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D49=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F49*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0383609999999999,0,null,null,0,null,null,null,null,0,0,"",null,"Pago de HipotecaNo Premier50.0805",19.610000000000003,null,null,13,8.3000000000000004E-2,"130.083",9.56,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV49*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D50=\"\",\"\",L49*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D50=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F50*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L49=0,L49=\"\"),\"\",IF(E50>=D50,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0383609999999999,0,null,null,0,null,null,null,null,0,0,"",null,"Pago de HipotecaNo Premier100.083",11.43,null,null,14,8.3000000000000004E-2,"140.083",9.1300000000000008,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV50*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D51=\"\",\"\",L50*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D51=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F51*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0383609999999999,0,null,null,0,null,null,null,null,0,0,"",null,"Pago de HipotecaNo Premier150.0855",8.89,null,null,15,8.5500000000000007E-2,"150.0855",8.89,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV51*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D52=\"\",\"\",L51*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D52=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F52*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L51=0,L51=\"\"),\"\",IF(E52>=D52,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0383609999999999,0,null,null,0,null,null,null,null,0,0,"",null,"Pago de HipotecaNo Premier200.0855",7.63,null,null,16,8.5500000000000007E-2,"160.0855",8.57,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV52*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D53=\"\",\"\",L52*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D53=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F53*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$f":"IF(D53=\"\",\"\",E53+F53+G53+H53/1.16+I53/1.16+N53)","v":{"$error":"#NUM!"}},0,null,1.0383609999999999,0,null,null,0,null,null,null,null,0,0,"",null,"ExclusivaPremier50.0825",19.700000000000003,null,null,17,8.5500000000000007E-2,"170.0855",8.2899999999999991,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV53*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,{"$f":"IF(OR(L53=\"\",L53=0),\"\",IF(C53+1>$K$11+$U$2,\"\",C53+1))","v":""},{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D54=\"\",\"\",L53*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D54=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F54*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L53=0,L53=\"\"),\"\",IF(E54>=D54,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,{"$f":"C54","v":""},{"$error":"#NUM!"},0,null,1.0383609999999999,0,null,null,0,null,null,null,null,0,0,"",null,"ExclusivaPremier50.0825",19.700000000000003,null,null,18,8.5500000000000007E-2,"180.0855",8.0399999999999991,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV54*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D55=\"\",\"\",L54*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D55=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F55*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0383609999999999,0,null,null,0,null,null,null,null,0,0,"",null,"ExclusivaPremier50.0825",19.700000000000003,null,null,19,8.5500000000000007E-2,"190.0855",7.82,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV55*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$f":"IF(D56=\"\",\"\",D56*(O56/12))","v":{"$error":"#NUM!"}},{"$f":"IF(D56=\"\",\"\",L55*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D56=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F56*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L55=0,L55=\"\"),\"\",IF(E56>=D56,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0383609999999999,0,null,null,0,null,null,null,null,0,0,"",null,"ExclusivaPremier100.085",11.53,null,null,20,8.5500000000000007E-2,"200.0855",7.63,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV56*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D57=\"\",\"\",L56*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D57=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F57*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0580898589999999,0,null,null,0,null,null,null,null,0,0,"",null,"ExclusivaPremier100.085",11.53,null,null,20,8.9899999999999994E-2,"200.0899",7.89,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV57*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D58=\"\",\"\",L57*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D58=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F58*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L57=0,L57=\"\"),\"\",IF(E58>=D58,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0580898589999999,0,null,null,0,null,null,null,null,0,0,"",null,"ExclusivaPremier100.085",11.53,null,null,15,8.9899999999999994E-2,"150.0899",9.14,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV58*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D59=\"\",\"\",L58*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D59=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F59*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0580898589999999,0,null,null,0,null,null,null,null,0,0,"",null,"ExclusivaPremier150.0875",9,null,null,10,8.7400000000000005E-2,"100.0874",11.65,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV59*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D60=\"\",\"\",L59*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D60=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F60*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L59=0,L59=\"\"),\"\",IF(E60>=D60,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0580898589999999,0,null,null,0,null,null,null,null,0,0,"",null,"ExclusivaPremier150.0875",9,null,null,5,8.4900000000000003E-2,"50.0849",19.809999999999999,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV60*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D61=\"\",\"\",L60*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D61=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F61*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0580898589999999,0,null,null,0,null,null,null,null,0,0,"",null,"ExclusivaPremier150.0875",9,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV61*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D62=\"\",\"\",L61*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D62=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F62*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L61=0,L61=\"\"),\"\",IF(E62>=D62,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0580898589999999,0,null,null,0,null,null,null,null,0,0,"",null,"ExclusivaPremier200.0875",7.75,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV62*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D63=\"\",\"\",L62*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D63=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F63*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0580898589999999,0,null,null,0,null,null,null,null,0,0,"",null,"ExclusivaPremier200.0875",7.75,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV63*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D64=\"\",\"\",L63*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D64=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F64*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L63=0,L63=\"\"),\"\",IF(E64>=D64,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0580898589999999,0,null,null,0,null,null,null,null,0,0,"",null,"ExclusivaPremier200.0875",7.75,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV64*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D65=\"\",\"\",L64*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D65=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F65*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0580898589999999,0,null,null,0,null,null,null,null,0,0,"",null,"Pago de HipotecaPremier50.0805",19.610000000000003,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV65*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D66=\"\",\"\",L65*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D66=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F66*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L65=0,L65=\"\"),\"\",IF(E66>=D66,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0580898589999999,0,null,null,0,null,null,null,null,0,0,"",null,"Pago de HipotecaPremier100.083",11.43,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV66*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D67=\"\",\"\",L66*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D67=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F67*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0580898589999999,0,null,null,0,null,null,null,null,0,0,"",null,"Pago de HipotecaPremier150.0855",8.89,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV67*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D68=\"\",\"\",L67*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D68=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F68*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L67=0,L67=\"\"),\"\",IF(E68>=D68,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,{"$f":"IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"No Premier\")),U56*1.019,IF(AND($E$8=\"Adquisicion\",$E$9=\"No Premier\"),U56*1.019,IF($E$8=\"Pago de Hipoteca\",U56*1.019)))","v":1.0580898589999999},0,null,null,0,null,null,null,null,0,0,"",null,"Pago de HipotecaPremier200.0855",7.63,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV68*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D69=\"\",\"\",L68*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D69=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F69*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0781935663209998,0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionPremier50.0805",19.610000000000003,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV69*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D70=\"\",\"\",L69*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D70=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F70*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L69=0,L69=\"\"),\"\",IF(E70>=D70,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0781935663209998,0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionPremier100.083",11.43,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV70*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D71=\"\",\"\",L70*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D71=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F71*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0781935663209998,0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionPremier150.0855",8.89,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV71*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D72=\"\",\"\",L71*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D72=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F72*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L71=0,L71=\"\"),\"\",IF(E72>=D72,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0781935663209998,0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionPremier200.0855",7.63,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV72*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D73=\"\",\"\",L72*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D73=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F73*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0781935663209998,0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionPremier50.0745",19.330000000000002,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV73*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D74=\"\",\"\",L73*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D74=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F74*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L73=0,L73=\"\"),\"\",IF(E74>=D74,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0781935663209998,0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionPremier100.077",11.12,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV74*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D75=\"\",\"\",L74*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D75=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F75*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0781935663209998,0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionPremier150.0795",8.56,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV75*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D76=\"\",\"\",L75*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D76=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F76*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L75=0,L75=\"\"),\"\",IF(E76>=D76,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0781935663209998,0,null,null,0,null,null,null,null,0,0,"",null,"AdquisicionPremier200.0795",7.2799999999999994,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV76*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D77=\"\",\"\",L76*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D77=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F77*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0781935663209998,0,null,null,0,null,null,null,null,0,0,"",null,"Pago de HipotecaPremier50.0745",19.330000000000002,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV77*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D78=\"\",\"\",L77*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D78=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F78*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L77=0,L77=\"\"),\"\",IF(E78>=D78,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0781935663209998,0,null,null,0,null,null,null,null,0,0,"",null,"Pago de HipotecaPremier100.077",11.12,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV78*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D79=\"\",\"\",L78*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D79=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F79*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0781935663209998,0,null,null,0,null,null,null,null,0,0,"",null,"Pago de HipotecaPremier150.0795",8.56,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV79*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D80=\"\",\"\",L79*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D80=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F80*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L79=0,L79=\"\"),\"\",IF(E80>=D80,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0781935663209998,0,null,null,0,null,null,null,null,0,0,"",null,"Pago de HipotecaPremier200.0795",7.2799999999999994,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV80*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D81=\"\",\"\",L80*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D81=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F81*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0986792440810986,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV81*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D82=\"\",\"\",L81*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D82=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F82*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L81=0,L81=\"\"),\"\",IF(E82>=D82,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0986792440810986,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV82*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D83=\"\",\"\",L82*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D83=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F83*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0986792440810986,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV83*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D84=\"\",\"\",L83*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D84=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F84*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L83=0,L83=\"\"),\"\",IF(E84>=D84,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0986792440810986,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV84*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D85=\"\",\"\",L84*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D85=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F85*0.16,0),\"\")","v":0},0,0,{"$f":"IF(OR(L84=0,L84=\"\"),\"\",0)","v":""},null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0986792440810986,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV85*0.16,0),\"\")","v":0},0,{"$f":"IFERROR(IF(AT85=\"\",\"\",IF((AT85-AU85-BV85)<1,0,AT85-AU85-BV85)),0)","v":0},{"$f":"IF(OR(BB84=0,BB84=\"\"),\"\",0)","v":""},null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D86=\"\",\"\",L85*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(D86=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",Y86)))","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(D86=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F86*0.16,0),\"\")","v":0},{"$f":"IFERROR(IF(D86=\"\",\"\",E86+F86+G86+H86+I86+V86+J86),0)","v":0},{"$f":"IFERROR(IF(D86=\"\",\"\",IF((D86-E86-AF86-N86)<1,0,D86-E86-AF86-N86)),0)","v":0},"",{"$f":"IF(OR(L85=0,L85=\"\"),\"\",IF(E86>=D86,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$f":"IF(D86=\"\",\"\",E86+F86+G86+H86/1.16+I86/1.16+N86)","v":{"$error":"#NUM!"}},0,null,1.0986792440810986,0,null,null,0,null,null,null,null,{"$f":"IF($AE$20=0,0,IF(M86>AE85,MAX(0,M86-AE85),M86))","v":0},{"$f":"IFERROR(MAX(0,AE85-M86),0)","v":0},{"$f":"IF($E$16=\"no\",M86,IF(AE86>0,0,AD86))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(BB85=\"\",BB85=0),\"\",IF(AS85+1>$K$11+$U$2,\"\",AS85+1))","v":""},{"$f":"IF(IF(AT85=\"\",\"\",AT85-AU85-BJ85-BV85)<0.01,\"\",IF(AT85=\"\",\"\",BB85))","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(AT86=\"\",\"\",PMT($AV$10/12,$AV$11,-$AT$21)-AV86))","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(AT86=\"\",\"\",BB85*0/1000))","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(AT86=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",0)))","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(AT86=\"\",\"\",AT86*$AV$13/12))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV86*0.16,0),\"\")","v":0},{"$f":"IFERROR(IF(AT86=\"\",\"\",AU86+AV86+AW86+AX86+AY86+AZ86),0)","v":0},0,"",null,{"$error":"#NUM!"},null,{"$f":"AS86","v":""},{"$f":"IF(AT86=\"\",\"\",AU86+AV86+AW86+AX86/1.16+AY86/1.16)","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(OR(L86=\"\",L86=0),\"\",IF(C86+1>$K$11+$U$2,\"\",C86+1))","v":""},{"$f":"IF(IF(D86=\"\",\"\",D86-E86-N86-AF86)<0.01,\"\",IF(D86=\"\",\"\",L86))","v":{"$error":"#NUM!"}},0,{"$error":"#NUM!"},{"$f":"IF(D87=\"\",\"\",L86*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D87=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F87*0.16,0),\"\")","v":0},0,0,"",null,{"$f":"IF(D87=\"\",\"\",O86)","v":{"$error":"#NUM!"}},null,{"$f":"C87","v":""},{"$error":"#NUM!"},0,null,1.0986792440810986,0,null,null,{"$f":"IF((($K$8*0.8)*($AB$13))>L86*($AB$13),($K$8*0.8)*($AB$13),($AB$13)*L86)","v":0},null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV87*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D88=\"\",\"\",L87*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D88=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F88*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L87=0,L87=\"\"),\"\",IF(E88>=D88,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0986792440810986,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IF(AT88=\"\",\"\",AT88*(BE88/12))","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV88*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},{"$f":"IFERROR(IF($E$14&$E$16=$U$4,PMT(O89/12,$K$11,-$K$9)-F89,IF(D89=\"\",\"\",IF($E$14=\"Pago Fijo\",MIN(IF($E$15=\"Mensualidad\",-PMT(O89/12,$K$11-C88,D89)-F89,-PMT(O89/12,$K$11,$K$9)-F89),D89),MIN(U89*$K$9*$K$15/1000-F89,D89)))),0)","v":0},{"$error":"#NUM!"},{"$f":"IF(D89=\"\",\"\",L88*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D89=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F89*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},{"$f":"IF(ISNUMBER(Q89),IF($E$14=\"Pago Fijo\",PMT(O89/12,$K$11,-$K$9),U89*$K$15*$K$9/1000)+G89+AF89+H89/1.16+$AB$14/1.16,0)+IF($E$16&L89=$AB$1,$N$8,0)","v":0},null,1.0986792440810986,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV89*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$f":"IF(D90=\"\",\"\",D90*(O90/12))","v":{"$error":"#NUM!"}},{"$f":"IF(D90=\"\",\"\",L89*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D90=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F90*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L89=0,L89=\"\"),\"\",IF(E90>=D90,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0986792440810986,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV90*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D91=\"\",\"\",L90*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D91=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F91*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0986792440810986,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV91*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D92=\"\",\"\",L91*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D92=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F92*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L91=0,L91=\"\"),\"\",IF(E92>=D92,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.0986792440810986,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV92*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D93=\"\",\"\",L92*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D93=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F93*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1195541497186394,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV93*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D94=\"\",\"\",L93*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D94=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F94*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L93=0,L93=\"\"),\"\",IF(E94>=D94,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1195541497186394,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV94*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D95=\"\",\"\",L94*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D95=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F95*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1195541497186394,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV95*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D96=\"\",\"\",L95*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D96=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F96*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L95=0,L95=\"\"),\"\",IF(E96>=D96,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1195541497186394,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV96*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D97=\"\",\"\",L96*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D97=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F97*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1195541497186394,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV97*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D98=\"\",\"\",L97*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D98=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F98*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L97=0,L97=\"\"),\"\",IF(E98>=D98,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1195541497186394,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV98*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D99=\"\",\"\",L98*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D99=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F99*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1195541497186394,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV99*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D100=\"\",\"\",L99*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D100=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F100*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L99=0,L99=\"\"),\"\",IF(E100>=D100,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,{"$f":"IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"No Premier\")),U88*1.019,IF(AND($E$8=\"Adquisicion\",$E$9=\"No Premier\"),U88*1.019,IF($E$8=\"Pago de Hipoteca\",U88*1.019)))","v":1.1195541497186394},0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV100*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D101=\"\",\"\",L100*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D101=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F101*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1195541497186394,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV101*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D102=\"\",\"\",L101*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D102=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F102*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L101=0,L101=\"\"),\"\",IF(E102>=D102,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1195541497186394,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV102*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D103=\"\",\"\",L102*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D103=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F103*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1195541497186394,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV103*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D104=\"\",\"\",L103*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D104=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F104*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L103=0,L103=\"\"),\"\",IF(E104>=D104,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1195541497186394,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV104*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D105=\"\",\"\",L104*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D105=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F105*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1408256785632935,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV105*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D106=\"\",\"\",L105*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D106=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F106*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L105=0,L105=\"\"),\"\",IF(E106>=D106,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1408256785632935,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV106*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D107=\"\",\"\",L106*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D107=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F107*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1408256785632935,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV107*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D108=\"\",\"\",L107*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D108=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F108*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L107=0,L107=\"\"),\"\",IF(E108>=D108,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1408256785632935,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV108*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D109=\"\",\"\",L108*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D109=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F109*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1408256785632935,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV109*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D110=\"\",\"\",L109*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D110=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F110*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L109=0,L109=\"\"),\"\",IF(E110>=D110,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1408256785632935,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV110*0.16,0),\"\")","v":0},0,0,"",null,{"$f":"IF(AT110=\"\",\"\",BE109)","v":{"$error":"#NUM!"}},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D111=\"\",\"\",L110*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D111=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F111*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1408256785632935,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV111*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D112=\"\",\"\",L111*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D112=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F112*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L111=0,L111=\"\"),\"\",IF(E112>=D112,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1408256785632935,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV112*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D113=\"\",\"\",L112*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D113=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F113*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1408256785632935,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV113*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D114=\"\",\"\",L113*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D114=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F114*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L113=0,L113=\"\"),\"\",IF(E114>=D114,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1408256785632935,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV114*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D115=\"\",\"\",L114*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D115=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F115*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1408256785632935,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV115*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D116=\"\",\"\",L115*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D116=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F116*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L115=0,L115=\"\"),\"\",IF(E116>=D116,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1408256785632935,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV116*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D117=\"\",\"\",L116*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D117=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F117*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.162501366455996,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV117*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D118=\"\",\"\",L117*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D118=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F118*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L117=0,L117=\"\"),\"\",IF(E118>=D118,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.162501366455996,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV118*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D119=\"\",\"\",L118*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D119=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F119*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.162501366455996,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV119*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D120=\"\",\"\",L119*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D120=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F120*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L119=0,L119=\"\"),\"\",IF(E120>=D120,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.162501366455996,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV120*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D121=\"\",\"\",L120*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D121=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F121*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.162501366455996,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV121*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D122=\"\",\"\",L121*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D122=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F122*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L121=0,L121=\"\"),\"\",IF(E122>=D122,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.162501366455996,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV122*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D123=\"\",\"\",L122*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D123=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F123*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.162501366455996,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV123*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D124=\"\",\"\",L123*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D124=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F124*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L123=0,L123=\"\"),\"\",IF(E124>=D124,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.162501366455996,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV124*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D125=\"\",\"\",L124*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D125=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F125*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.162501366455996,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV125*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D126=\"\",\"\",L125*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D126=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F126*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L125=0,L125=\"\"),\"\",IF(E126>=D126,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.162501366455996,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV126*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D127=\"\",\"\",L126*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D127=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F127*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.162501366455996,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV127*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D128=\"\",\"\",L127*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D128=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F128*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L127=0,L127=\"\"),\"\",IF(E128>=D128,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.162501366455996,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV128*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D129=\"\",\"\",L128*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D129=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F129*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1845888924186598,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV129*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D130=\"\",\"\",L129*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D130=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F130*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L129=0,L129=\"\"),\"\",IF(E130>=D130,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1845888924186598,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV130*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D131=\"\",\"\",L130*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D131=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F131*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1845888924186598,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV131*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D132=\"\",\"\",L131*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D132=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F132*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L131=0,L131=\"\"),\"\",IF(E132>=D132,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,{"$f":"IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"No Premier\")),U120*1.019,IF(AND($E$8=\"Adquisicion\",$E$9=\"No Premier\"),U120*1.019,IF($E$8=\"Pago de Hipoteca\",U120*1.019)))","v":1.1845888924186598},0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV132*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D133=\"\",\"\",L132*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D133=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F133*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1845888924186598,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV133*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D134=\"\",\"\",L133*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D134=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F134*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L133=0,L133=\"\"),\"\",IF(E134>=D134,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1845888924186598,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV134*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D135=\"\",\"\",L134*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D135=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F135*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1845888924186598,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV135*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D136=\"\",\"\",L135*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D136=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F136*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L135=0,L135=\"\"),\"\",IF(E136>=D136,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1845888924186598,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV136*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D137=\"\",\"\",L136*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D137=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F137*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1845888924186598,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV137*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D138=\"\",\"\",L137*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D138=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F138*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L137=0,L137=\"\"),\"\",IF(E138>=D138,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1845888924186598,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV138*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D139=\"\",\"\",L138*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D139=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F139*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1845888924186598,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV139*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D140=\"\",\"\",L139*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D140=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F140*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L139=0,L139=\"\"),\"\",IF(E140>=D140,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.1845888924186598,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV140*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D141=\"\",\"\",L140*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D141=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F141*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2070960813746143,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV141*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D142=\"\",\"\",L141*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D142=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F142*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L141=0,L141=\"\"),\"\",IF(E142>=D142,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2070960813746143,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV142*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D143=\"\",\"\",L142*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D143=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F143*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2070960813746143,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV143*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D144=\"\",\"\",L143*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D144=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F144*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L143=0,L143=\"\"),\"\",IF(E144>=D144,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2070960813746143,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV144*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D145=\"\",\"\",L144*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D145=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F145*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2070960813746143,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV145*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D146=\"\",\"\",L145*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D146=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F146*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L145=0,L145=\"\"),\"\",IF(E146>=D146,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2070960813746143,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV146*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D147=\"\",\"\",L146*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D147=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F147*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2070960813746143,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV147*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D148=\"\",\"\",L147*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D148=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F148*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L147=0,L147=\"\"),\"\",IF(E148>=D148,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2070960813746143,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV148*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D149=\"\",\"\",L148*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D149=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F149*0.16,0),\"\")","v":0},0,0,{"$f":"IF(OR(L148=0,L148=\"\"),\"\",0)","v":""},null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2070960813746143,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV149*0.16,0),\"\")","v":0},0,{"$f":"IFERROR(IF(AT149=\"\",\"\",IF((AT149-AU149-BV149)<1,0,AT149-AU149-BV149)),0)","v":0},{"$f":"IF(OR(BB148=0,BB148=\"\"),\"\",0)","v":""},null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D150=\"\",\"\",L149*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(D150=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",Y150)))","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(D150=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F150*0.16,0),\"\")","v":0},{"$f":"IFERROR(IF(D150=\"\",\"\",E150+F150+G150+H150+I150+V150+J150),0)","v":0},{"$f":"IFERROR(IF(D150=\"\",\"\",IF((D150-E150-AF150-N150)<1,0,D150-E150-AF150-N150)),0)","v":0},"",{"$f":"IF(OR(L149=0,L149=\"\"),\"\",IF(E150>=D150,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$f":"IF(D150=\"\",\"\",E150+F150+G150+H150/1.16+I150/1.16+N150)","v":{"$error":"#NUM!"}},0,null,1.2070960813746143,0,null,null,0,null,null,null,null,{"$f":"IF($AE$20=0,0,IF(M150>AE149,MAX(0,M150-AE149),M150))","v":0},{"$f":"IFERROR(MAX(0,AE149-M150),0)","v":0},{"$f":"IF($E$16=\"no\",M150,IF(AE150>0,0,AD150))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(BB149=\"\",BB149=0),\"\",IF(AS149+1>$K$11+$U$2,\"\",AS149+1))","v":""},{"$f":"IF(IF(AT149=\"\",\"\",AT149-AU149-BJ149-BV149)<0.01,\"\",IF(AT149=\"\",\"\",BB149))","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(AT150=\"\",\"\",PMT($AV$10/12,$AV$11,-$AT$21)-AV150))","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(AT150=\"\",\"\",BB149*0/1000))","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(AT150=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",0)))","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(AT150=\"\",\"\",AT150*$AV$13/12))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV150*0.16,0),\"\")","v":0},{"$f":"IFERROR(IF(AT150=\"\",\"\",AU150+AV150+AW150+AX150+AY150+AZ150),0)","v":0},0,"",null,{"$error":"#NUM!"},null,{"$f":"AS150","v":""},{"$f":"IF(AT150=\"\",\"\",AU150+AV150+AW150+AX150/1.16+AY150/1.16)","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(OR(L150=\"\",L150=0),\"\",IF(C150+1>$K$11+$U$2,\"\",C150+1))","v":""},{"$f":"IF(IF(D150=\"\",\"\",D150-E150-N150-AF150)<0.01,\"\",IF(D150=\"\",\"\",L150))","v":{"$error":"#NUM!"}},0,{"$error":"#NUM!"},{"$f":"IF(D151=\"\",\"\",L150*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D151=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F151*0.16,0),\"\")","v":0},0,0,"",null,{"$f":"IF(D151=\"\",\"\",O150)","v":{"$error":"#NUM!"}},null,{"$f":"C151","v":""},{"$error":"#NUM!"},0,null,1.2070960813746143,0,null,null,{"$f":"IF((($K$8*0.8)*($AB$13))>L150*($AB$13),($K$8*0.8)*($AB$13),($AB$13)*L150)","v":0},null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV151*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D152=\"\",\"\",L151*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D152=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F152*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L151=0,L151=\"\"),\"\",IF(E152>=D152,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2070960813746143,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IF(AT152=\"\",\"\",AT152*(BE152/12))","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV152*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},{"$f":"IFERROR(IF($E$14&$E$16=$U$4,PMT(O153/12,$K$11,-$K$9)-F153,IF(D153=\"\",\"\",IF($E$14=\"Pago Fijo\",MIN(IF($E$15=\"Mensualidad\",-PMT(O153/12,$K$11-C152,D153)-F153,-PMT(O153/12,$K$11,$K$9)-F153),D153),MIN(U153*$K$9*$K$15/1000-F153,D153)))),0)","v":0},{"$error":"#NUM!"},{"$f":"IF(D153=\"\",\"\",L152*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D153=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F153*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},{"$f":"IF(ISNUMBER(Q153),IF($E$14=\"Pago Fijo\",PMT(O153/12,$K$11,-$K$9),U153*$K$15*$K$9/1000)+G153+AF153+H153/1.16+$AB$14/1.16,0)+IF($E$16&L153=$AB$1,$N$8,0)","v":0},null,1.2300309069207318,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV153*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$f":"IF(D154=\"\",\"\",D154*(O154/12))","v":{"$error":"#NUM!"}},{"$f":"IF(D154=\"\",\"\",L153*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D154=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F154*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L153=0,L153=\"\"),\"\",IF(E154>=D154,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2300309069207318,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV154*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D155=\"\",\"\",L154*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D155=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F155*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2300309069207318,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV155*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D156=\"\",\"\",L155*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D156=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F156*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L155=0,L155=\"\"),\"\",IF(E156>=D156,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2300309069207318,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV156*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D157=\"\",\"\",L156*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D157=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F157*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2300309069207318,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV157*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D158=\"\",\"\",L157*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D158=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F158*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L157=0,L157=\"\"),\"\",IF(E158>=D158,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2300309069207318,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV158*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D159=\"\",\"\",L158*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D159=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F159*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2300309069207318,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV159*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D160=\"\",\"\",L159*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D160=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F160*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L159=0,L159=\"\"),\"\",IF(E160>=D160,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2300309069207318,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV160*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D161=\"\",\"\",L160*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D161=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F161*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2300309069207318,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV161*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D162=\"\",\"\",L161*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D162=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F162*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L161=0,L161=\"\"),\"\",IF(E162>=D162,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2300309069207318,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV162*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D163=\"\",\"\",L162*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D163=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F163*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2300309069207318,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV163*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D164=\"\",\"\",L163*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D164=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F164*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L163=0,L163=\"\"),\"\",IF(E164>=D164,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,{"$f":"IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"No Premier\")),U152*1.019,IF(AND($E$8=\"Adquisicion\",$E$9=\"No Premier\"),U152*1.019,IF($E$8=\"Pago de Hipoteca\",U152*1.019)))","v":1.2300309069207318},0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV164*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D165=\"\",\"\",L164*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D165=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F165*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2534014941522256,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV165*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D166=\"\",\"\",L165*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D166=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F166*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L165=0,L165=\"\"),\"\",IF(E166>=D166,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2534014941522256,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV166*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D167=\"\",\"\",L166*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D167=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F167*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2534014941522256,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV167*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D168=\"\",\"\",L167*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D168=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F168*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L167=0,L167=\"\"),\"\",IF(E168>=D168,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2534014941522256,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV168*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D169=\"\",\"\",L168*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D169=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F169*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2534014941522256,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV169*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D170=\"\",\"\",L169*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D170=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F170*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L169=0,L169=\"\"),\"\",IF(E170>=D170,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2534014941522256,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV170*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D171=\"\",\"\",L170*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D171=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F171*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2534014941522256,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV171*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D172=\"\",\"\",L171*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D172=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F172*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L171=0,L171=\"\"),\"\",IF(E172>=D172,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2534014941522256,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV172*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D173=\"\",\"\",L172*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D173=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F173*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2534014941522256,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV173*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D174=\"\",\"\",L173*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D174=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F174*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L173=0,L173=\"\"),\"\",IF(E174>=D174,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2534014941522256,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV174*0.16,0),\"\")","v":0},0,0,"",null,{"$f":"IF(AT174=\"\",\"\",BE173)","v":{"$error":"#NUM!"}},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D175=\"\",\"\",L174*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D175=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F175*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2534014941522256,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV175*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D176=\"\",\"\",L175*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D176=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F176*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L175=0,L175=\"\"),\"\",IF(E176>=D176,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2534014941522256,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV176*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D177=\"\",\"\",L176*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D177=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F177*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2772161225411178,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV177*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D178=\"\",\"\",L177*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D178=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F178*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L177=0,L177=\"\"),\"\",IF(E178>=D178,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2772161225411178,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV178*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D179=\"\",\"\",L178*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D179=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F179*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2772161225411178,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV179*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D180=\"\",\"\",L179*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D180=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F180*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L179=0,L179=\"\"),\"\",IF(E180>=D180,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2772161225411178,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV180*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D181=\"\",\"\",L180*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D181=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F181*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2772161225411178,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV181*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D182=\"\",\"\",L181*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D182=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F182*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L181=0,L181=\"\"),\"\",IF(E182>=D182,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2772161225411178,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV182*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D183=\"\",\"\",L182*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D183=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F183*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2772161225411178,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV183*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D184=\"\",\"\",L183*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D184=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F184*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L183=0,L183=\"\"),\"\",IF(E184>=D184,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2772161225411178,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV184*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D185=\"\",\"\",L184*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D185=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F185*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2772161225411178,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV185*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D186=\"\",\"\",L185*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D186=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F186*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L185=0,L185=\"\"),\"\",IF(E186>=D186,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2772161225411178,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV186*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D187=\"\",\"\",L186*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D187=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F187*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2772161225411178,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV187*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D188=\"\",\"\",L187*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D188=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F188*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L187=0,L187=\"\"),\"\",IF(E188>=D188,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.2772161225411178,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV188*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D189=\"\",\"\",L188*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D189=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F189*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3014832288693989,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV189*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D190=\"\",\"\",L189*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D190=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F190*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L189=0,L189=\"\"),\"\",IF(E190>=D190,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3014832288693989,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV190*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D191=\"\",\"\",L190*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D191=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F191*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3014832288693989,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV191*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D192=\"\",\"\",L191*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D192=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F192*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L191=0,L191=\"\"),\"\",IF(E192>=D192,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3014832288693989,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV192*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D193=\"\",\"\",L192*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D193=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F193*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3014832288693989,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV193*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D194=\"\",\"\",L193*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D194=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F194*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L193=0,L193=\"\"),\"\",IF(E194>=D194,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3014832288693989,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV194*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D195=\"\",\"\",L194*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D195=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F195*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3014832288693989,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV195*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D196=\"\",\"\",L195*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D196=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F196*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L195=0,L195=\"\"),\"\",IF(E196>=D196,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,{"$f":"IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"No Premier\")),U184*1.019,IF(AND($E$8=\"Adquisicion\",$E$9=\"No Premier\"),U184*1.019,IF($E$8=\"Pago de Hipoteca\",U184*1.019)))","v":1.3014832288693989},0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV196*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D197=\"\",\"\",L196*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D197=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F197*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3014832288693989,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV197*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D198=\"\",\"\",L197*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D198=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F198*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L197=0,L197=\"\"),\"\",IF(E198>=D198,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3014832288693989,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV198*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D199=\"\",\"\",L198*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D199=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F199*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3014832288693989,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV199*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D200=\"\",\"\",L199*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D200=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F200*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L199=0,L199=\"\"),\"\",IF(E200>=D200,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3014832288693989,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV200*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D201=\"\",\"\",L200*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D201=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F201*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3262114102179174,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV201*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D202=\"\",\"\",L201*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D202=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F202*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L201=0,L201=\"\"),\"\",IF(E202>=D202,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3262114102179174,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV202*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D203=\"\",\"\",L202*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D203=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F203*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3262114102179174,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV203*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D204=\"\",\"\",L203*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D204=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F204*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L203=0,L203=\"\"),\"\",IF(E204>=D204,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3262114102179174,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV204*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D205=\"\",\"\",L204*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D205=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F205*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3262114102179174,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV205*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D206=\"\",\"\",L205*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D206=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F206*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L205=0,L205=\"\"),\"\",IF(E206>=D206,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3262114102179174,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV206*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D207=\"\",\"\",L206*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D207=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F207*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3262114102179174,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV207*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D208=\"\",\"\",L207*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D208=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F208*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L207=0,L207=\"\"),\"\",IF(E208>=D208,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3262114102179174,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV208*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D209=\"\",\"\",L208*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D209=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F209*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3262114102179174,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV209*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D210=\"\",\"\",L209*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D210=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F210*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L209=0,L209=\"\"),\"\",IF(E210>=D210,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3262114102179174,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV210*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D211=\"\",\"\",L210*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D211=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F211*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3262114102179174,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV211*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D212=\"\",\"\",L211*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D212=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F212*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L211=0,L211=\"\"),\"\",IF(E212>=D212,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3262114102179174,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV212*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D213=\"\",\"\",L212*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D213=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F213*0.16,0),\"\")","v":0},0,0,{"$f":"IF(OR(L212=0,L212=\"\"),\"\",0)","v":""},null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3514094270120578,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV213*0.16,0),\"\")","v":0},0,{"$f":"IFERROR(IF(AT213=\"\",\"\",IF((AT213-AU213-BV213)<1,0,AT213-AU213-BV213)),0)","v":0},{"$f":"IF(OR(BB212=0,BB212=\"\"),\"\",0)","v":""},null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D214=\"\",\"\",L213*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(D214=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",Y214)))","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(D214=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F214*0.16,0),\"\")","v":0},{"$f":"IFERROR(IF(D214=\"\",\"\",E214+F214+G214+H214+I214+V214+J214),0)","v":0},{"$f":"IFERROR(IF(D214=\"\",\"\",IF((D214-E214-AF214-N214)<1,0,D214-E214-AF214-N214)),0)","v":0},"",{"$f":"IF(OR(L213=0,L213=\"\"),\"\",IF(E214>=D214,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$f":"IF(D214=\"\",\"\",E214+F214+G214+H214/1.16+I214/1.16+N214)","v":{"$error":"#NUM!"}},0,null,1.3514094270120578,0,null,null,0,null,null,null,null,{"$f":"IF($AE$20=0,0,IF(M214>AE213,MAX(0,M214-AE213),M214))","v":0},{"$f":"IFERROR(MAX(0,AE213-M214),0)","v":0},{"$f":"IF($E$16=\"no\",M214,IF(AE214>0,0,AD214))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(BB213=\"\",BB213=0),\"\",IF(AS213+1>$K$11+$U$2,\"\",AS213+1))","v":""},{"$f":"IF(IF(AT213=\"\",\"\",AT213-AU213-BJ213-BV213)<0.01,\"\",IF(AT213=\"\",\"\",BB213))","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(AT214=\"\",\"\",PMT($AV$10/12,$AV$11,-$AT$21)-AV214))","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(AT214=\"\",\"\",BB213*0/1000))","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(AT214=\"\",\"\",IF($E$11=\"Liquidez\",\"0\",0)))","v":{"$error":"#NUM!"}},{"$f":"IF($E$16=$S$1,0,IF(AT214=\"\",\"\",AT214*$AV$13/12))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV214*0.16,0),\"\")","v":0},{"$f":"IFERROR(IF(AT214=\"\",\"\",AU214+AV214+AW214+AX214+AY214+AZ214),0)","v":0},0,"",null,{"$error":"#NUM!"},null,{"$f":"AS214","v":""},{"$f":"IF(AT214=\"\",\"\",AU214+AV214+AW214+AX214/1.16+AY214/1.16)","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(OR(L214=\"\",L214=0),\"\",IF(C214+1>$K$11+$U$2,\"\",C214+1))","v":""},{"$f":"IF(IF(D214=\"\",\"\",D214-E214-N214-AF214)<0.01,\"\",IF(D214=\"\",\"\",L214))","v":{"$error":"#NUM!"}},0,{"$error":"#NUM!"},{"$f":"IF(D215=\"\",\"\",L214*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D215=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F215*0.16,0),\"\")","v":0},0,{"$f":"IFERROR(IF(D215=\"\",\"\",IF((D215-E215-AF215-N215)<1,0,D215-E215-AF215-N215)),0)","v":0},"",null,{"$f":"IF(D215=\"\",\"\",O214)","v":{"$error":"#NUM!"}},null,{"$f":"C215","v":""},{"$error":"#NUM!"},0,null,1.3514094270120578,0,null,null,{"$f":"IF((($K$8*0.8)*($AB$13))>L214*($AB$13),($K$8*0.8)*($AB$13),($AB$13)*L214)","v":0},null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(BB214=\"\",BB214=0),\"\",IF(AS214+1>$K$11+$U$2,\"\",AS214+1))","v":""},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV215*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,{"$f":"IF(OR(L215=\"\",L215=0),\"\",IF(C215+1>$K$11+$U$2,\"\",C215+1))","v":""},{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D216=\"\",\"\",L215*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D216=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F216*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L215=0,L215=\"\"),\"\",IF(E216>=D216,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3514094270120578,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(BB215=\"\",BB215=0),\"\",IF(AS215+1>$K$11+$U$2,\"\",AS215+1))","v":""},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IF(AT216=\"\",\"\",AT216*(BE216/12))","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV216*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},{"$f":"IFERROR(IF($E$14&$E$16=$U$4,PMT(O217/12,$K$11,-$K$9)-F217,IF(D217=\"\",\"\",IF($E$14=\"Pago Fijo\",MIN(IF($E$15=\"Mensualidad\",-PMT(O217/12,$K$11-C216,D217)-F217,-PMT(O217/12,$K$11,$K$9)-F217),D217),MIN(U217*$K$9*$K$15/1000-F217,D217)))),0)","v":0},{"$error":"#NUM!"},{"$f":"IF(D217=\"\",\"\",L216*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D217=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F217*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},{"$f":"IF(ISNUMBER(Q217),IF($E$14=\"Pago Fijo\",PMT(O217/12,$K$11,-$K$9),U217*$K$15*$K$9/1000)+G217+AF217+H217/1.16+$AB$14/1.16,0)+IF($E$16&L217=$AB$1,$N$8,0)","v":0},null,1.3514094270120578,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV217*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$f":"IF(D218=\"\",\"\",D218*(O218/12))","v":{"$error":"#NUM!"}},{"$f":"IF(D218=\"\",\"\",L217*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D218=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F218*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L217=0,L217=\"\"),\"\",IF(E218>=D218,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3514094270120578,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV218*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D219=\"\",\"\",L218*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D219=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F219*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3514094270120578,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV219*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D220=\"\",\"\",L219*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D220=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F220*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L219=0,L219=\"\"),\"\",IF(E220>=D220,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3514094270120578,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV220*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D221=\"\",\"\",L220*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D221=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F221*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3514094270120578,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV221*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D222=\"\",\"\",L221*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D222=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F222*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L221=0,L221=\"\"),\"\",IF(E222>=D222,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3514094270120578,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV222*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D223=\"\",\"\",L222*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D223=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F223*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3514094270120578,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV223*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D224=\"\",\"\",L223*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D224=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F224*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L223=0,L223=\"\"),\"\",IF(E224>=D224,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3514094270120578,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV224*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D225=\"\",\"\",L224*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D225=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F225*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,{"$f":"IF(OR(AND($E$8=\"Adquisicion\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"Premier\"),AND($E$8=\"Exclusiva\",$E$9=\"No Premier\")),U213*1.019,IF(AND($E$8=\"Adquisicion\",$E$9=\"No Premier\"),U213*1.019,IF($E$8=\"Pago de Hipoteca\",U213*1.019)))","v":1.3770862061252869},0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV225*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D226=\"\",\"\",L225*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D226=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F226*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L225=0,L225=\"\"),\"\",IF(E226>=D226,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3770862061252869,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV226*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D227=\"\",\"\",L226*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D227=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F227*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3770862061252869,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV227*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D228=\"\",\"\",L227*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D228=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F228*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L227=0,L227=\"\"),\"\",IF(E228>=D228,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3770862061252869,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV228*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D229=\"\",\"\",L228*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D229=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F229*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3770862061252869,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV229*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D230=\"\",\"\",L229*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D230=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F230*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L229=0,L229=\"\"),\"\",IF(E230>=D230,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3770862061252869,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV230*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D231=\"\",\"\",L230*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D231=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F231*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3770862061252869,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV231*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D232=\"\",\"\",L231*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D232=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F232*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L231=0,L231=\"\"),\"\",IF(E232>=D232,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3770862061252869,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV232*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D233=\"\",\"\",L232*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D233=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F233*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3770862061252869,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV233*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D234=\"\",\"\",L233*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D234=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F234*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L233=0,L233=\"\"),\"\",IF(E234>=D234,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3770862061252869,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV234*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D235=\"\",\"\",L234*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D235=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F235*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3770862061252869,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV235*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D236=\"\",\"\",L235*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D236=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F236*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L235=0,L235=\"\"),\"\",IF(E236>=D236,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.3770862061252869,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV236*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D237=\"\",\"\",L236*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D237=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F237*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.4032508440416671,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV237*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D238=\"\",\"\",L237*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D238=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F238*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L237=0,L237=\"\"),\"\",IF(E238>=D238,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.4032508440416671,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV238*0.16,0),\"\")","v":0},0,0,"",null,{"$f":"IF(AT238=\"\",\"\",BE237)","v":{"$error":"#NUM!"}},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D239=\"\",\"\",L238*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D239=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F239*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.4032508440416671,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV239*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D240=\"\",\"\",L239*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D240=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F240*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L239=0,L239=\"\"),\"\",IF(E240>=D240,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.4032508440416671,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV240*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D241=\"\",\"\",L240*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D241=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F241*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.4032508440416671,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV241*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D242=\"\",\"\",L241*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D242=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F242*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L241=0,L241=\"\"),\"\",IF(E242>=D242,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.4032508440416671,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV242*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D243=\"\",\"\",L242*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D243=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F243*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.4032508440416671,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV243*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D244=\"\",\"\",L243*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D244=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F244*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L243=0,L243=\"\"),\"\",IF(E244>=D244,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.4032508440416671,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV244*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D245=\"\",\"\",L244*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D245=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F245*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.4032508440416671,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV245*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D246=\"\",\"\",L245*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D246=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F246*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L245=0,L245=\"\"),\"\",IF(E246>=D246,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.4032508440416671,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV246*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D247=\"\",\"\",L246*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D247=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F247*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.4032508440416671,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV247*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D248=\"\",\"\",L247*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D248=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F248*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L247=0,L247=\"\"),\"\",IF(E248>=D248,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.4032508440416671,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV248*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D249=\"\",\"\",L248*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D249=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F249*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.4299126100784587,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV249*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D250=\"\",\"\",L249*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D250=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F250*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L249=0,L249=\"\"),\"\",IF(E250>=D250,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.4299126100784587,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV250*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D251=\"\",\"\",L250*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D251=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F251*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.4299126100784587,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV251*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D252=\"\",\"\",L251*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D252=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F252*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L251=0,L251=\"\"),\"\",IF(E252>=D252,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.4299126100784587,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV252*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D253=\"\",\"\",L252*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D253=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F253*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.4299126100784587,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV253*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D254=\"\",\"\",L253*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D254=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F254*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L253=0,L253=\"\"),\"\",IF(E254>=D254,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.4299126100784587,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV254*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D255=\"\",\"\",L254*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D255=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F255*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.4299126100784587,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV255*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D256=\"\",\"\",L255*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D256=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F256*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L255=0,L255=\"\"),\"\",IF(E256>=D256,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.4299126100784587,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV256*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D257=\"\",\"\",L256*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D257=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F257*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.4299126100784587,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV257*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D258=\"\",\"\",L257*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D258=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F258*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L257=0,L257=\"\"),\"\",IF(E258>=D258,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.4299126100784587,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV258*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D259=\"\",\"\",L258*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D259=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F259*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.4299126100784587,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV259*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$error":"#NUM!"},{"$f":"IF(D260=\"\",\"\",L259*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D260=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F260*0.16,0),\"\")","v":0},0,0,"",{"$f":"IF(OR(L259=0,L259=\"\"),\"\",IF(E260>=D260,0,$E$17*10%))","v":""},{"$error":"#NUM!"},null,"",{"$error":"#NUM!"},0,null,1.4299126100784587,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV260*0.16,0),\"\")","v":0},0,0,"",null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$f":"IF(D261=\"\",\"\",D261*(O261/12))","v":{"$error":"#NUM!"}},{"$f":"IF(D261=\"\",\"\",L260*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D261=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F261*0.16,0),\"\")","v":0},0,0,{"$f":"IF(OR(L260=0,L260=\"\"),\"\",0)","v":""},{"$f":"IF(OR(L260=0,L260=\"\"),\"\",IF(E261>=D261,0,$E$17*10%))","v":""},{"$f":"IF(D261=\"\",\"\",O260)","v":{"$error":"#NUM!"}},null,"",{"$f":"IF(D261=\"\",\"\",E261+F261+G261+H261/1.16+I261/1.16+N261)","v":{"$error":"#NUM!"}},0,null,1.4570809496699493,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV261*0.16,0),\"\")","v":0},0,0,{"$f":"IF(OR(BB260=0,BB260=\"\"),\"\",0)","v":""},null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$f":"IF(D262=\"\",\"\",D262*(O262/12))","v":{"$error":"#NUM!"}},{"$f":"IF(D262=\"\",\"\",L261*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D262=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F262*0.16,0),\"\")","v":0},0,0,{"$f":"IF(OR(L261=0,L261=\"\"),\"\",0)","v":""},{"$f":"IF(OR(L261=0,L261=\"\"),\"\",IF(E262>=D262,0,$E$17*10%))","v":""},{"$f":"IF(D262=\"\",\"\",O261)","v":{"$error":"#NUM!"}},null,"",{"$f":"IF(D262=\"\",\"\",E262+F262+G262+H262/1.16+I262/1.16+N262)","v":{"$error":"#NUM!"}},0,null,1.4570809496699493,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV262*0.16,0),\"\")","v":0},0,0,{"$f":"IF(OR(BB261=0,BB261=\"\"),\"\",0)","v":""},null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"",{"$error":"#NUM!"},0,{"$f":"IF(D263=\"\",\"\",D263*(O263/12))","v":{"$error":"#NUM!"}},{"$f":"IF(D263=\"\",\"\",L262*Resumen!$L$86/1000)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF($E$16=$S$1,0,IF(D263=\"\",\"\",Amortización!$AB$14))","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F263*0.16,0),\"\")","v":0},0,0,{"$f":"IF(OR(L262=0,L262=\"\"),\"\",0)","v":""},{"$f":"IF(OR(L262=0,L262=\"\"),\"\",IF(E263>=D263,0,$E$17*10%))","v":""},{"$f":"IF(D263=\"\",\"\",O262)","v":{"$error":"#NUM!"}},null,"",{"$f":"IF(D263=\"\",\"\",E263+F263+G263+H263/1.16+I263/1.16+N263)","v":{"$error":"#NUM!"}},0,null,1.4570809496699493,0,null,null,0,null,null,null,null,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV263*0.16,0),\"\")","v":0},0,0,{"$f":"IF(OR(BB262=0,BB262=\"\"),\"\",0)","v":""},null,{"$error":"#NUM!"},null,"",{"$error":"#NUM!"}]
[null,null,"Totales",null,{"$f":"SUM(E21:E263)","v":{"$error":"#NUM!"}},{"$f":"SUM(F21:F263)","v":{"$error":"#NUM!"}},{"$f":"SUM(G21:G263)","v":{"$error":"#NUM!"}},{"$f":"SUM(H21:H263)","v":{"$error":"#NUM!"}},{"$f":"SUM(I21:I263)","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!F264*0.16,0),\"\")","v":0},{"$f":"SUM(K21:K263)","v":0},null,{"$f":"SUM(M21:M263)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V21:V260)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totales",null,{"$f":"SUM(AU21:AU263)","v":{"$error":"#NUM!"}},{"$f":"SUM(AV21:AV263)","v":{"$error":"#NUM!"}},{"$f":"SUM(AW21:AW263)","v":{"$error":"#NUM!"}},{"$f":"SUM(AX21:AX263)","v":{"$error":"#NUM!"}},{"$f":"SUM(AY21:AY263)","v":{"$error":"#NUM!"}},{"$f":"IFERROR(IF(OR($E$11=Resumen!$N$6,$E$8=Resumen!$N$6),Amortización!AV264*0.16,0),\"\")","v":0},{"$f":"SUM(BA21:BA263)","v":0},null,{"$f":"SUM(BC21:BC263)","v":0}]
[]
[null,null,"* CAT promedio sin IVA. Informativo. Tasa  fija anual. Cobertura Nacional. Crédito en Moneda Nacional. Información sujeta a cambios sin previo aviso."]
[null,null,"Aplican condiciones. Sujeto a aprobación de crédito. Consulta términos, condiciones de contratación y comisiones en www.hsbc.com.mx"]
[null,null,"La información mostrada es para fines informativos y de comparación exclusivamente. No constituye obligación alguna para HSBC o las Aseguradoras que se indican."]
[]
[null,null,"El Seguro de Vida es registrado y operado por HSBC Seguros S.A. de CV., Grupo Financiero HSBC. El Seguro de Daños es registrado y operado por AXA Seguros S.A. de C.V."]
[]
[null,null,{"$f":"IF(OR(E8=\"Liquidez\",E11=\"Liquidez\"),\"** El crédito de liquidez genera IVA sobre los intereses reales (no simulados) que se sumará al pago mensual\",\"\")","v":""}]

{"sheet":"Oferta Vinculante","index":3,"n_rows":5,"n_cols":6,"rows_kept":5,"cut":false,"hidden":false,"merged":[[1,2,1,6]]}
[]
[null,null,"Oferta Vinculante"]
[]
[]
[null,null,null,"Oferta Pago Fijo",null,"Oferta Pago Bajo"]