{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Vista Principal","Proceso Prima de Seguro","TarifarioBD","CostoCapBD"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":5,"comments":1,"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":"Vista Principal","index":0,"n_rows":395,"n_cols":21,"rows_kept":395,"cut":false,"hidden":false,"merged":[[1,2,3,8],[31,5,31,6]]}
[]
[null,null,"Simulador de Seguros PP - Scotiabank"]
[]
[]
[]
[]
[null,"1) Establecer los datos del préstamos"]
[]
[null,"Producto","Préstamos Personales (LD Y PA) (Clientes)"]
[null,"Tipo de Seguro","Seguro de Desgravamen","Seleccionar"]
[null,"Tarifa","TARIFA TITULAR","Seleccionar"]
[null,"Monto inicial",10000,"Digitar"]
[null,"Seguro Desempleo",0,"Digitar en caso aplique"]
[null,"Monto adicional desempleo",{"$f":"+H17","v":0}]
[null,"Prima de Seguro de Desgravamen/Vida",{"$f":"IF(C10=\"Seguro de vida\",'Proceso Prima de Seguro'!D13, IF(AND(C10=\"Sin Seguro (Solo LD Garantía Liquida)\",C9=\"Préstamos Personales (LD Garantía Liquida)\"),0%, 'Proceso Prima de Seguro'!H16))","v":2.6984251065571237E-2}]
[null,"Monto adicional del Seguro",{"$f":"+C15*C12","v":269.84251065571237},null,null,null,"MAF SIN SEGURO","MONTO SEGURO DESEMNPLEO","MAF CON DESEMBPLEP"]
[null,"MAF Inicial",{"$f":"+I17","v":10269.842510655712},null,null,null,{"$f":"+C12+C16","v":10269.842510655712},{"$f":"+G17*C13","v":0},{"$f":"+H17+G17","v":10269.842510655712}]
[null,"Empleado","si"]
[null,"Moneda","Soles","Seleccionar"]
[null,"Plazo Remanente",24,"Digitar"]
[null,"Fecha de Desembolso","2023-10-18"]
[null,"Fecha de 1er Pago","2023-11-18","Digitar"]
[null,"Cuota Julio",1,"Digitar 2 en caso de cuota doble"]
[null,"Cuota Diciembre",1,"Digitar 2 en caso de cuota doble"]
[null,"TEA",0.3,"Digitar"]
[null,"TEA TOTAL",{"$f":"+C25","v":0.3}]
[null,"Monto del Bien",0]
[null,"Seguro del Bien",0]
[null,"Portes",null,"Digitar"]
[null,"Cuota",{"$f":"(C17+(C28*C27+C29)*P34)/O34","v":558.3107255609541}]
[null,"2) Calcular TCEA presionando el botón "]
[null,"TCEA",0.33638174786312519,null,null,"*Borrar la TCEA para volver a calcular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C17-U34-C14-C16","v":-2.6716406864579767E-12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O36:O395)","v":18.394492601476077},{"$f":"SUM(P36:P395)","v":18.394492601476077},null,null,null,null,{"$f":"SUM(U36:U395)","v":10000.000000000002}]
[null,"N° Cuota","Fecha de pago","Día","Fecha de pago","Días","Dias Acumulados","Saldo Inicial","Amortización","Interés","Seguro del Bien","Portes","Cuota Constante","Saldo Final","Factor Cronograma","Factor Cronograma 2",null,"Vector i,1\nCuota","Vector i,2\nDías Acum","Vector i,3 Factor","Vector i,4\nCalculo VA"]
[null,1,{"$f":"C22","v":"2023-11-18"},{"$f":"IF(B36<=$C$20,WEEKDAY(C36,2),\"\")","v":6},{"$f":"IF(D36=7,C36+1,C36)","v":"2023-11-18"},{"$f":"E36-C21","v":31},{"$f":"F36","v":31},{"$f":"C17","v":10269.842510655712},{"$f":"IF(B36>C$20,\"\",M36-L36-K36-J36)","v":323.64871425796122},{"$f":"IF(B36>C$20,\"\",((1+C$25)^(F36/360)-1)*H36)","v":234.66201130299288},{"$f":"IF(B36>C$20,\"\",C$27*C$28)","v":0},{"$f":"IF(B36>C$20,\"\",C$29)","v":0},{"$f":"IF(B36>C$20,\"\",IF(B36=C$20,H36+J36+K36+L36,IF(AND(C$23=2,MONTH(E36)=7),2*C$30,IF(AND(C$24=2,MONTH(E36)=12),2*C$30,C$30))))","v":558.3107255609541},{"$f":"IF(B36>C$20,\"\",H36-I36)","v":9946.1937963977507},{"$f":"IFERROR(IF(AND(MONTH(E36)=7,C$23=2),2/(1+C$26)^(G36/360),IF(AND(MONTH(E36)=12,C$24=2),2/(1+C$26)^(G36/360),1/(1+C$26)^(G36/360))),\"\")","v":0.9776608205734546},{"$f":"IFERROR(1/(1+C$26)^(G36/360),\"\")","v":0.9776608205734546},null,{"$f":"IFERROR(I36+J36+K36+L36,\"\")","v":558.3107255609541},{"$f":"G36","v":31},{"$f":"IFERROR((1+C$32)^(S36/360),\"\")","v":1.0252836181592542},{"$f":"IFERROR(ROUND(R36/T36,2),\"\")","v":544.54}]
[null,2,{"$f":"IF(B37>$C$20,\"\",EDATE(C36,1))","v":"2023-12-18"},1,{"$f":"IF(D37=7,C37+1,C37)","v":"2023-12-18"},{"$f":"IF(B37>C$20,\"\",E37-E36)","v":30},{"$f":"IFERROR(F37+G36,\"\")","v":61},{"$f":"IF(B37>C$20,\"\",N36)","v":9946.1937963977507},{"$f":"IF(B37>C$20,\"\",M37-L37-K37-J37)","v":338.45557619395129},219.85514936700281,0,0,{"$f":"IF(B37>C$20,\"\",IF(B37=C$20,H37+J37+K37+L37,IF(AND(C$23=2,MONTH(E37)=7),2*C$30,IF(AND(C$24=2,MONTH(E37)=12),2*C$30,C$30))))","v":558.3107255609541},9607.7382202037988,0.95651752617420926,0.95651752617420926,null,{"$f":"IFERROR(I37+J37+K37+L37,\"\")","v":558.3107255609541},61,1.0503601332751569,531.54]
[null,3,"2024-01-18",4,"2024-01-18",31,92,9607.7382202037988,338.77754649940778,219.53317906154629,0,0,558.3107255609541,9268.9606737043905,0.93514970953236831,0.93514970953236831,null,558.3107255609541,92,1.0769170378145894,518.42999999999995]
[null,4,"2024-02-18",7,"2024-02-19",32,124,9268.9606737043905,339.60649237760305,218.70423318335105,0,0,558.3107255609541,8929.3541813267875,0.91359317247692973,0.91359317247692973,null,558.3107255609541,124,1.1050351007346531,505.24]
[null,5,"2024-03-18",1,"2024-03-18",28,152,8929.3541813267875,374.22550299728152,184.08522256367257,0,0,558.3107255609541,8555.1286783295054,0.8951392172757493,0.8951392172757493,null,558.3107255609541,152,1.1302399929856461,493.98]
[null,6,"2024-04-18",4,"2024-04-18",31,183,8555.1286783295054,362.82927581820263,195.48144974275144,0,0,558.3107255609541,8192.2994025113021,0.87514254168928896,0.87514254168928896,null,558.3107255609541,183,1.1588165493966134,481.79]
[null,7,"2024-05-18",6,"2024-05-18",30,213,8192.2994025113021,377.22444817003418,181.08627739091995,0,0,558.3107255609541,7815.0749543412676,0.85621634969011762,0.85621634969011762,null,558.3107255609541,213,1.1871590296653158,470.29]
[null,8,"2024-06-18",2,"2024-06-18",31,244,7815.0749543412676,379.73922308985379,178.57150247110027,0,0,558.3107255609541,7435.3357312514136,0.8370891790264483,0.8370891790264483,null,558.3107255609541,244,1.2171747052656843,458.69]
[null,9,"2024-07-18",4,"2024-07-18",30,274,7435.3357312514136,393.95671424256045,164.35401131839365,0,0,558.3107255609541,7041.3790170088532,0.8189859446755029,0.8189859446755029,null,558.3107255609541,274,1.246944516618067,447.74]
[null,10,"2024-08-18",7,"2024-08-19",32,306,7041.3790170088532,392.16702804402439,166.14369751692973,0,0,558.3107255609541,6649.2119889648293,0.80010714838831898,0.80010714838831898,null,558.3107255609541,306,1.2795019589696588,436.35]
[null,11,"2024-09-18",3,"2024-09-18",30,336,6649.2119889648293,411.33354766440266,146.97717789655141,0,0,558.3107255609541,6237.8784413004269,0.78280370261927179,0.78280370261927179,null,558.3107255609541,336,1.3107961780975665,425.93]
[null,12,"2024-10-18",5,"2024-10-18",30,366,6237.8784413004269,420.4258497462472,137.8848758147069,0,0,558.3107255609541,5817.4525915541799,0.76587446827438876,0.76587446827438876,null,558.3107255609541,366,1.3428557951554736,415.76]
[null,13,"2024-11-18",1,"2024-11-18",31,397,5817.4525915541799,425.38413740953069,132.92658815142343,0,0,558.3107255609541,5392.068454144649,0.74876546110939712,0.74876546110939712,null,558.3107255609541,397,1.3768080483231264,405.51]
[null,14,"2024-12-18",3,"2024-12-18",30,427,5392.068454144649,439.12201481891896,119.18871074203513,0,0,558.3107255609541,4952.9464393257304,0.73257235175380619,0.73257235175380619,null,558.3107255609541,427,1.4104821919688202,395.83]
[null,15,"2025-01-18",6,"2025-01-18",31,458,4952.9464393257304,445.13777552571895,113.17295003523516,0,0,558.3107255609541,4507.8086638000113,0.71620728654505161,0.71620728654505161,null,558.3107255609541,458,1.4461442851309876,386.07]
[null,16,"2025-02-18",2,"2025-02-18",31,489,4507.8086638000113,455.30900508483086,103.00172047612325,0,0,558.3107255609541,4052.4996587151804,0.70020780346432243,0.70020780346432243,null,558.3107255609541,489,1.4827080450394272,376.55]
[null,17,"2025-03-18",2,"2025-03-18",28,517,4052.4996587151804,474.76545605267881,83.545269508275268,0,0,558.3107255609541,3577.7342026625015,0.68606408629794458,0.68606408629794458,null,558.3107255609541,517,1.5165273295943287,368.15]
[null,18,"2025-04-18",5,"2025-04-18",31,548,3577.7342026625015,476.56085422327885,81.749871337675245,0,0,558.3107255609541,3101.1733484392225,0.67073797757602605,0.67073797757602605,null,558.3107255609541,548,1.5548706275238648,359.07]
[null,19,"2025-05-18",7,"2025-05-19",31,579,3101.1733484392225,487.45008922802936,70.860636332924727,0,0,558.3107255609541,2613.7232592111932,0.65575424154675688,0.65575424154675688,null,558.3107255609541,579,1.5941833827572183,350.22]
[null,20,"2025-06-18",3,"2025-06-18",30,609,2613.7232592111932,500.5358089123356,57.774916648618479,0,0,558.3107255609541,2113.1874502988576,0.64157263102211248,0.64157263102211248,null,558.3107255609541,609,1.6331741195515936,341.86]
[null,21,"2025-07-18",5,"2025-07-18",30,639,2113.1874502988576,511.59987797077389,46.710847590180201,0,0,558.3107255609541,1601.5875723280838,0.62769771783060069,0.62769771783060069,null,558.3107255609541,639,1.67311849666879,333.69]
[null,22,"2025-08-18",1,"2025-08-18",31,670,1601.5875723280838,521.71505619110417,36.595669369849908,0,0,558.3107255609541,1079.8725161369796,0.61367546588634969,0.61367546588634969,null,558.3107255609541,670,1.7154209858737492,325.47000000000003]
[null,23,"2025-09-18",4,"2025-09-18",31,701,1079.8725161369796,533.63604760707108,24.67467795388303,0,0,558.3107255609541,546.23646852990851,0.59996645954424577,0.59996645954424577,null,558.3107255609541,701,1.7587930350629521,317.44]
[null,24,"2025-10-18",6,"2025-10-18",30,731,546.23646852990851,546.23646852990851,12.074257031050577,0,0,558.3107255609591,0,0.58699133850341667,0.58699133850341667,null,558.3107255609591,731,1.8018098153453521,309.86]
[null,25,"","","","","","","","","","","","","","",null,"","","",""]
[null,26,"","","","","","","","","","","","","","",null,"","","",""]
[null,27,"","","","","","","","","","","","","","",null,"","","",""]
[null,28,"","","","","","","","","","","","","","",null,"","","",""]
[null,29,"","","","","","","","","","","","","","",null,"","","",""]
[null,30,"","","","","","","","","","","","","","",null,"","","",""]
[null,31,"","","","","","","","","","","","","","",null,"","","",""]
[null,32,"","","","","","","","","","","","","","",null,"","","",""]
[null,33,"","","","","","","","","","","","","","",null,"","","",""]
[null,34,"","","","","","","","","","","","","","",null,"","","",""]
[null,35,"","","","","","","","","","","","","","",null,"","","",""]
[null,36,"","","","","","","","","","","","","","",null,"","","",""]
[null,37,"","","","","","","","","","","","","","",null,"","","",""]
[null,38,"","","","","","","","","","","","","","",null,"","","",""]
[null,39,"","","","","","","","","","","","","","",null,"","","",""]
[null,40,"","","","","","","","","","","","","","",null,"","","",""]
[null,41,"","","","","","","","","","","","","","",null,"","","",""]
[null,42,"","","","","","","","","","","","","","",null,"","","",""]
[null,43,"","","","","","","","","","","","","","",null,"","","",""]
[null,44,"","","","","","","","","","","","","","",null,"","","",""]
[null,45,"","","","","","","","","","","","","","",null,"","","",""]
[null,46,"","","","","","","","","","","","","","",null,"","","",""]
[null,47,"","","","","","","","","","","","","","",null,"","","",""]
[null,48,"","","","","","","","","","","","","","",null,"","","",""]
[null,49,"","","","","","","","","","","","","","",null,"","","",""]
[null,50,"","","","","","","","","","","","","","",null,"","","",""]
[null,51,"","","","","","","","","","","","","","",null,"","","",""]
[null,52,"","","","","","","","","","","","","","",null,"","","",""]
[null,53,"","","","","","","","","","","","","","",null,"","","",""]
[null,54,"","","","","","","","","","","","","","",null,"","","",""]
[null,55,"","","","","","","","","","","","","","",null,"","","",""]
[null,56,"","","","","","","","","","","","","","",null,"","","",""]
[null,57,"","","","","","","","","","","","","","",null,"","","",""]
[null,58,"","","","","","","","","","","","","","",null,"","","",""]
[null,59,"","","","","","","","","","","","","","",null,"","","",""]
[null,60,"","","","","","","","","","","","","","",null,"","","",""]
[null,61,"","","","","","","","","","","","","","",null,"","","",""]
[null,62,"","","","","","","","","","","","","","",null,"","","",""]
[null,63,"","","","","","","","","","","","","","",null,"","","",""]
[null,64,"","","","","","","","","","","","","","",null,"","","",""]
[null,65,"",{"$f":"IF(B100<=$C$20,WEEKDAY(C100,2),\"\")","v":""},"","","","","",{"$f":"IF(B100>C$20,\"\",((1+C$25)^(F100/360)-1)*H100)","v":""},{"$f":"IF(B100>C$20,\"\",C$27*C$28)","v":""},{"$f":"IF(B100>C$20,\"\",C$29)","v":""},"",{"$f":"IF(B100>C$20,\"\",H100-I100)","v":""},{"$f":"IFERROR(IF(AND(MONTH(E100)=7,C$23=2),2/(1+C$26)^(G100/360),IF(AND(MONTH(E100)=12,C$24=2),2/(1+C$26)^(G100/360),1/(1+C$26)^(G100/360))),\"\")","v":""},{"$f":"IFERROR(1/(1+C$26)^(G100/360),\"\")","v":""},null,"",{"$f":"G100","v":""},{"$f":"IFERROR((1+C$32)^(S100/360),\"\")","v":""},{"$f":"IFERROR(ROUND(R100/T100,2),\"\")","v":""}]
[null,66,{"$f":"IF(B101>$C$20,\"\",EDATE(C100,1))","v":""},"",{"$f":"IF(D101=7,C101+1,C101)","v":""},{"$f":"IF(B101>C$20,\"\",E101-E100)","v":""},{"$f":"IFERROR(F101+G100,\"\")","v":""},{"$f":"IF(B101>C$20,\"\",N100)","v":""},{"$f":"IF(B101>C$20,\"\",M101-L101-K101-J101)","v":""},"","","",{"$f":"IF(B101>C$20,\"\",IF(B101=C$20,H101+J101+K101+L101,IF(AND(C$23=2,MONTH(E101)=7),2*C$30,IF(AND(C$24=2,MONTH(E101)=12),2*C$30,C$30))))","v":""},"","","",null,{"$f":"IFERROR(I101+J101+K101+L101,\"\")","v":""},"","",""]
[null,67,"","","","","","","","","","","","","","",null,"","","",""]
[null,68,"","","","","","","","","","","","","","",null,"","","",""]
[null,69,"","","","","","","","","","","","","","",null,"","","",""]
[null,70,"","","","","","","","","","","","","","",null,"","","",""]
[null,71,"","","","","","","","","","","","","","",null,"","","",""]
[null,72,"","","","","","","","","","","","","","",null,"","","",""]
[null,73,"","","","","","","","","","","","","","",null,"","","",""]
[null,74,"","","","","","","","","","","","","","",null,"","","",""]
[null,75,"","","","","","","","","","","","","","",null,"","","",""]
[null,76,"","","","","","","","","","","","","","",null,"","","",""]
[null,77,"","","","","","","","","","","","","","",null,"","","",""]
[null,78,"","","","","","","","","","","","","","",null,"","","",""]
[null,79,"","","","","","","","","","","","","","",null,"","","",""]
[null,80,"","","","","","","","","","","","","","",null,"","","",""]
[null,81,"","","","","","","","","","","","","","",null,"","","",""]
[null,82,"","","","","","","","","","","","","","",null,"","","",""]
[null,83,"","","","","","","","","","","","","","",null,"","","",""]
[null,84,"","","","","","","","","","","","","","",null,"","","",""]
[null,85,"","","","","","","","","","","","","","",null,"","","",""]
[null,86,"","","","","","","","","","","","","","",null,"","","",""]
[null,87,"","","","","","","","","","","","","","",null,"","","",""]
[null,88,"","","","","","","","","","","","","","",null,"","","",""]
[null,89,"","","","","","","","","","","","","","",null,"","","",""]
[null,90,"","","","","","","","","","","","","","",null,"","","",""]
[null,91,"","","","","","","","","","","","","","",null,"","","",""]
[null,92,"","","","","","","","","","","","","","",null,"","","",""]
[null,93,"","","","","","","","","","","","","","",null,"","","",""]
[null,94,"","","","","","","","","","","","","","",null,"","","",""]
[null,95,"","","","","","","","","","","","","","",null,"","","",""]
[null,96,"","","","","","","","","","","","","","",null,"","","",""]
[null,97,"","","","","","","","","","","","","","",null,"","","",""]
[null,98,"","","","","","","","","","","","","","",null,"","","",""]
[null,99,"","","","","","","","","","","","","","",null,"","","",""]
[null,100,"","","","","","","","","","","","","","",null,"","","",""]
[null,101,"","","","","","","","","","","","","","",null,"","","",""]
[null,102,"","","","","","","","","","","","","","",null,"","","",""]
[null,103,"","","","","","","","","","","","","","",null,"","","",""]
[null,104,"","","","","","","","","","","","","","",null,"","","",""]
[null,105,"","","","","","","","","","","","","","",null,"","","",""]
[null,106,"","","","","","","","","","","","","","",null,"","","",""]
[null,107,"","","","","","","","","","","","","","",null,"","","",""]
[null,108,"","","","","","","","","","","","","","",null,"","","",""]
[null,109,"","","","","","","","","","","","","","",null,"","","",""]
[null,110,"","","","","","","","","","","","","","",null,"","","",""]
[null,111,"","","","","","","","","","","","","","",null,"","","",""]
[null,112,"","","","","","","","","","","","","","",null,"","","",""]
[null,113,"","","","","","","","","","","","","","",null,"","","",""]
[null,114,"","","","","","","","","","","","","","",null,"","","",""]
[null,115,"","","","","","","","","","","","","","",null,"","","",""]
[null,116,"","","","","","","","","","","","","","",null,"","","",""]
[null,117,"","","","","","","","","","","","","","",null,"","","",""]
[null,118,"","","","","","","","","","","","","","",null,"","","",""]
[null,119,"","","","","","","","","","","","","","",null,"","","",""]
[null,120,"","","","","","","","","","","","","","",null,"","","",""]
[null,121,"","","","","","","","","","","","","","",null,"","","",""]
[null,122,"","","","","","","","","","","","","","",null,"","","",""]
[null,123,"","","","","","","","","","","","","","",null,"","","",""]
[null,124,"","","","","","","","","","","","","","",null,"","","",""]
[null,125,"","","","","","","","","","","","","","",null,"","","",""]
[null,126,"","","","","","","","","","","","","","",null,"","","",""]
[null,127,"","","","","","","","","","","","","","",null,"","","",""]
[null,128,"","","","","","","","","","","","","","",null,"","","",""]
[null,129,"",{"$f":"IF(B164<=$C$20,WEEKDAY(C164,2),\"\")","v":""},"","","","","",{"$f":"IF(B164>C$20,\"\",((1+C$25)^(F164/360)-1)*H164)","v":""},{"$f":"IF(B164>C$20,\"\",C$27*C$28)","v":""},{"$f":"IF(B164>C$20,\"\",C$29)","v":""},"",{"$f":"IF(B164>C$20,\"\",H164-I164)","v":""},{"$f":"IFERROR(IF(AND(MONTH(E164)=7,C$23=2),2/(1+C$26)^(G164/360),IF(AND(MONTH(E164)=12,C$24=2),2/(1+C$26)^(G164/360),1/(1+C$26)^(G164/360))),\"\")","v":""},{"$f":"IFERROR(1/(1+C$26)^(G164/360),\"\")","v":""},null,"",{"$f":"G164","v":""},{"$f":"IFERROR((1+C$32)^(S164/360),\"\")","v":""},{"$f":"IFERROR(ROUND(R164/T164,2),\"\")","v":""}]
[null,130,{"$f":"IF(B165>$C$20,\"\",EDATE(C164,1))","v":""},"",{"$f":"IF(D165=7,C165+1,C165)","v":""},{"$f":"IF(B165>C$20,\"\",E165-E164)","v":""},{"$f":"IFERROR(F165+G164,\"\")","v":""},{"$f":"IF(B165>C$20,\"\",N164)","v":""},{"$f":"IF(B165>C$20,\"\",M165-L165-K165-J165)","v":""},"","","",{"$f":"IF(B165>C$20,\"\",IF(B165=C$20,H165+J165+K165+L165,IF(AND(C$23=2,MONTH(E165)=7),2*C$30,IF(AND(C$24=2,MONTH(E165)=12),2*C$30,C$30))))","v":""},"","","",null,{"$f":"IFERROR(I165+J165+K165+L165,\"\")","v":""},"","",""]
[null,131,"","","","","","","","","","","","","","",null,"","","",""]
[null,132,"","","","","","","","","","","","","","",null,"","","",""]
[null,133,"","","","","","","","","","","","","","",null,"","","",""]
[null,134,"","","","","","","","","","","","","","",null,"","","",""]
[null,135,"","","","","","","","","","","","","","",null,"","","",""]
[null,136,"","","","","","","","","","","","","","",null,"","","",""]
[null,137,"","","","","","","","","","","","","","",null,"","","",""]
[null,138,"","","","","","","","","","","","","","",null,"","","",""]
[null,139,"","","","","","","","","","","","","","",null,"","","",""]
[null,140,"","","","","","","","","","","","","","",null,"","","",""]
[null,141,"","","","","","","","","","","","","","",null,"","","",""]
[null,142,"","","","","","","","","","","","","","",null,"","","",""]
[null,143,"","","","","","","","","","","","","","",null,"","","",""]
[null,144,"","","","","","","","","","","","","","",null,"","","",""]
[null,145,"","","","","","","","","","","","","","",null,"","","",""]
[null,146,"","","","","","","","","","","","","","",null,"","","",""]
[null,147,"","","","","","","","","","","","","","",null,"","","",""]
[null,148,"","","","","","","","","","","","","","",null,"","","",""]
[null,149,"","","","","","","","","","","","","","",null,"","","",""]
[null,150,"","","","","","","","","","","","","","",null,"","","",""]
[null,151,"","","","","","","","","","","","","","",null,"","","",""]
[null,152,"","","","","","","","","","","","","","",null,"","","",""]
[null,153,"","","","","","","","","","","","","","",null,"","","",""]
[null,154,"","","","","","","","","","","","","","",null,"","","",""]
[null,155,"","","","","","","","","","","","","","",null,"","","",""]
[null,156,"","","","","","","","","","","","","","",null,"","","",""]
[null,157,"","","","","","","","","","","","","","",null,"","","",""]
[null,158,"","","","","","","","","","","","","","",null,"","","",""]
[null,159,"","","","","","","","","","","","","","",null,"","","",""]
[null,160,"","","","","","","","","","","","","","",null,"","","",""]
[null,161,"","","","","","","","","","","","","","",null,"","","",""]
[null,162,"","","","","","","","","","","","","","",null,"","","",""]
[null,163,"","","","","","","","","","","","","","",null,"","","",""]
[null,164,"","","","","","","","","","","","","","",null,"","","",""]
[null,165,"","","","","","","","","","","","","","",null,"","","",""]
[null,166,"","","","","","","","","","","","","","",null,"","","",""]
[null,167,"","","","","","","","","","","","","","",null,"","","",""]
[null,168,"","","","","","","","","","","","","","",null,"","","",""]
[null,169,"","","","","","","","","","","","","","",null,"","","",""]
[null,170,"","","","","","","","","","","","","","",null,"","","",""]
[null,171,"","","","","","","","","","","","","","",null,"","","",""]
[null,172,"","","","","","","","","","","","","","",null,"","","",""]
[null,173,"","","","","","","","","","","","","","",null,"","","",""]
[null,174,"","","","","","","","","","","","","","",null,"","","",""]
[null,175,"","","","","","","","","","","","","","",null,"","","",""]
[null,176,"","","","","","","","","","","","","","",null,"","","",""]
[null,177,"","","","","","","","","","","","","","",null,"","","",""]
[null,178,"","","","","","","","","","","","","","",null,"","","",""]
[null,179,"","","","","","","","","","","","","","",null,"","","",""]
[null,180,"","","","","","","","","","","","","","",null,"","","",""]
[null,181,"","","","","","","","","","","","","","",null,"","","",""]
[null,182,"","","","","","","","","","","","","","",null,"","","",""]
[null,183,"","","","","","","","","","","","","","",null,"","","",""]
[null,184,"","","","","","","","","","","","","","",null,"","","",""]
[null,185,"","","","","","","","","","","","","","",null,"","","",""]
[null,186,"","","","","","","","","","","","","","",null,"","","",""]
[null,187,"","","","","","","","","","","","","","",null,"","","",""]
[null,188,"","","","","","","","","","","","","","",null,"","","",""]
[null,189,"","","","","","","","","","","","","","",null,"","","",""]
[null,190,"","","","","","","","","","","","","","",null,"","","",""]
[null,191,"","","","","","","","","","","","","","",null,"","","",""]
[null,192,"","","","","","","","","","","","","","",null,"","","",""]
[null,193,"",{"$f":"IF(B228<=$C$20,WEEKDAY(C228,2),\"\")","v":""},"","","","","",{"$f":"IF(B228>C$20,\"\",((1+C$25)^(F228/360)-1)*H228)","v":""},{"$f":"IF(B228>C$20,\"\",C$27*C$28)","v":""},{"$f":"IF(B228>C$20,\"\",C$29)","v":""},"",{"$f":"IF(B228>C$20,\"\",H228-I228)","v":""},{"$f":"IFERROR(IF(AND(MONTH(E228)=7,C$23=2),2/(1+C$26)^(G228/360),IF(AND(MONTH(E228)=12,C$24=2),2/(1+C$26)^(G228/360),1/(1+C$26)^(G228/360))),\"\")","v":""},{"$f":"IFERROR(1/(1+C$26)^(G228/360),\"\")","v":""},null,"",{"$f":"G228","v":""},{"$f":"IFERROR((1+C$32)^(S228/360),\"\")","v":""},{"$f":"IFERROR(ROUND(R228/T228,2),\"\")","v":""}]
[null,194,{"$f":"IF(B229>$C$20,\"\",EDATE(C228,1))","v":""},"",{"$f":"IF(D229=7,C229+1,C229)","v":""},{"$f":"IF(B229>C$20,\"\",E229-E228)","v":""},{"$f":"IFERROR(F229+G228,\"\")","v":""},{"$f":"IF(B229>C$20,\"\",N228)","v":""},{"$f":"IF(B229>C$20,\"\",M229-L229-K229-J229)","v":""},"","","",{"$f":"IF(B229>C$20,\"\",IF(B229=C$20,H229+J229+K229+L229,IF(AND(C$23=2,MONTH(E229)=7),2*C$30,IF(AND(C$24=2,MONTH(E229)=12),2*C$30,C$30))))","v":""},"","","",null,{"$f":"IFERROR(I229+J229+K229+L229,\"\")","v":""},"","",""]
[null,195,"","","","","","","","","","","","","","",null,"","","",""]
[null,196,"","","","","","","","","","","","","","",null,"","","",""]
[null,197,"","","","","","","","","","","","","","",null,"","","",""]
[null,198,"","","","","","","","","","","","","","",null,"","","",""]
[null,199,"","","","","","","","","","","","","","",null,"","","",""]
[null,200,"","","","","","","","","","","","","","",null,"","","",""]
[null,201,"","","","","","","","","","","","","","",null,"","","",""]
[null,202,"","","","","","","","","","","","","","",null,"","","",""]
[null,203,"","","","","","","","","","","","","","",null,"","","",""]
[null,204,"","","","","","","","","","","","","","",null,"","","",""]
[null,205,"","","","","","","","","","","","","","",null,"","","",""]
[null,206,"","","","","","","","","","","","","","",null,"","","",""]
[null,207,"","","","","","","","","","","","","","",null,"","","",""]
[null,208,"","","","","","","","","","","","","","",null,"","","",""]
[null,209,"","","","","","","","","","","","","","",null,"","","",""]
[null,210,"","","","","","","","","","","","","","",null,"","","",""]
[null,211,"","","","","","","","","","","","","","",null,"","","",""]
[null,212,"","","","","","","","","","","","","","",null,"","","",""]
[null,213,"","","","","","","","","","","","","","",null,"","","",""]
[null,214,"","","","","","","","","","","","","","",null,"","","",""]
[null,215,"","","","","","","","","","","","","","",null,"","","",""]
[null,216,"","","","","","","","","","","","","","",null,"","","",""]
[null,217,"","","","","","","","","","","","","","",null,"","","",""]
[null,218,"","","","","","","","","","","","","","",null,"","","",""]
[null,219,"","","","","","","","","","","","","","",null,"","","",""]
[null,220,"","","","","","","","","","","","","","",null,"","","",""]
[null,221,"","","","","","","","","","","","","","",null,"","","",""]
[null,222,"","","","","","","","","","","","","","",null,"","","",""]
[null,223,"","","","","","","","","","","","","","",null,"","","",""]
[null,224,"","","","","","","","","","","","","","",null,"","","",""]
[null,225,"","","","","","","","","","","","","","",null,"","","",""]
[null,226,"","","","","","","","","","","","","","",null,"","","",""]
[null,227,"","","","","","","","","","","","","","",null,"","","",""]
[null,228,"","","","","","","","","","","","","","",null,"","","",""]
[null,229,"","","","","","","","","","","","","","",null,"","","",""]
[null,230,"","","","","","","","","","","","","","",null,"","","",""]
[null,231,"","","","","","","","","","","","","","",null,"","","",""]
[null,232,"","","","","","","","","","","","","","",null,"","","",""]
[null,233,"","","","","","","","","","","","","","",null,"","","",""]
[null,234,"","","","","","","","","","","","","","",null,"","","",""]
[null,235,"","","","","","","","","","","","","","",null,"","","",""]
[null,236,"","","","","","","","","","","","","","",null,"","","",""]
[null,237,"","","","","","","","","","","","","","",null,"","","",""]
[null,238,"","","","","","","","","","","","","","",null,"","","",""]
[null,239,"","","","","","","","","","","","","","",null,"","","",""]
[null,240,"","","","","","","","","","","","","","",null,"","","",""]
[null,241,"","","","","","","","","","","","","","",null,"","","",""]
[null,242,"","","","","","","","","","","","","","",null,"","","",""]
[null,243,"","","","","","","","","","","","","","",null,"","","",""]
[null,244,"","","","","","","","","","","","","","",null,"","","",""]
[null,245,"","","","","","","","","","","","","","",null,"","","",""]
[null,246,"","","","","","","","","","","","","","",null,"","","",""]
[null,247,"","","","","","","","","","","","","","",null,"","","",""]
[null,248,"","","","","","","","","","","","","","",null,"","","",""]
[null,249,"","","","","","","","","","","","","","",null,"","","",""]
[null,250,"","","","","","","","","","","","","","",null,"","","",""]
[null,251,"","","","","","","","","","","","","","",null,"","","",""]
[null,252,"","","","","","","","","","","","","","",null,"","","",""]
[null,253,"","","","","","","","","","","","","","",null,"","","",""]
[null,254,"","","","","","","","","","","","","","",null,"","","",""]
[null,255,"","","","","","","","","","","","","","",null,"","","",""]
[null,256,"","","","","","","","","","","","","","",null,"","","",""]
[null,257,"",{"$f":"IF(B292<=$C$20,WEEKDAY(C292,2),\"\")","v":""},"","","","","",{"$f":"IF(B292>C$20,\"\",((1+C$25)^(F292/360)-1)*H292)","v":""},{"$f":"IF(B292>C$20,\"\",C$27*C$28)","v":""},{"$f":"IF(B292>C$20,\"\",C$29)","v":""},"",{"$f":"IF(B292>C$20,\"\",H292-I292)","v":""},{"$f":"IFERROR(IF(AND(MONTH(E292)=7,C$23=2),2/(1+C$26)^(G292/360),IF(AND(MONTH(E292)=12,C$24=2),2/(1+C$26)^(G292/360),1/(1+C$26)^(G292/360))),\"\")","v":""},{"$f":"IFERROR(1/(1+C$26)^(G292/360),\"\")","v":""},null,"",{"$f":"G292","v":""},{"$f":"IFERROR((1+C$32)^(S292/360),\"\")","v":""},{"$f":"IFERROR(ROUND(R292/T292,2),\"\")","v":""}]
[null,258,{"$f":"IF(B293>$C$20,\"\",EDATE(C292,1))","v":""},"",{"$f":"IF(D293=7,C293+1,C293)","v":""},{"$f":"IF(B293>C$20,\"\",E293-E292)","v":""},{"$f":"IFERROR(F293+G292,\"\")","v":""},{"$f":"IF(B293>C$20,\"\",N292)","v":""},{"$f":"IF(B293>C$20,\"\",M293-L293-K293-J293)","v":""},"","","",{"$f":"IF(B293>C$20,\"\",IF(B293=C$20,H293+J293+K293+L293,IF(AND(C$23=2,MONTH(E293)=7),2*C$30,IF(AND(C$24=2,MONTH(E293)=12),2*C$30,C$30))))","v":""},"","","",null,{"$f":"IFERROR(I293+J293+K293+L293,\"\")","v":""},"","",""]
[null,259,"","","","","","","","","","","","","","",null,"","","",""]
[null,260,"","","","","","","","","","","","","","",null,"","","",""]
[null,261,"","","","","","","","","","","","","","",null,"","","",""]
[null,262,"","","","","","","","","","","","","","",null,"","","",""]
[null,263,"","","","","","","","","","","","","","",null,"","","",""]
[null,264,"","","","","","","","","","","","","","",null,"","","",""]
[null,265,"","","","","","","","","","","","","","",null,"","","",""]
[null,266,"","","","","","","","","","","","","","",null,"","","",""]
[null,267,"","","","","","","","","","","","","","",null,"","","",""]
[null,268,"","","","","","","","","","","","","","",null,"","","",""]
[null,269,"","","","","","","","","","","","","","",null,"","","",""]
[null,270,"","","","","","","","","","","","","","",null,"","","",""]
[null,271,"","","","","","","","","","","","","","",null,"","","",""]
[null,272,"","","","","","","","","","","","","","",null,"","","",""]
[null,273,"","","","","","","","","","","","","","",null,"","","",""]
[null,274,"","","","","","","","","","","","","","",null,"","","",""]
[null,275,"","","","","","","","","","","","","","",null,"","","",""]
[null,276,"","","","","","","","","","","","","","",null,"","","",""]
[null,277,"","","","","","","","","","","","","","",null,"","","",""]
[null,278,"","","","","","","","","","","","","","",null,"","","",""]
[null,279,"","","","","","","","","","","","","","",null,"","","",""]
[null,280,"","","","","","","","","","","","","","",null,"","","",""]
[null,281,"","","","","","","","","","","","","","",null,"","","",""]
[null,282,"","","","","","","","","","","","","","",null,"","","",""]
[null,283,"","","","","","","","","","","","","","",null,"","","",""]
[null,284,"","","","","","","","","","","","","","",null,"","","",""]
[null,285,"","","","","","","","","","","","","","",null,"","","",""]
[null,286,"","","","","","","","","","","","","","",null,"","","",""]
[null,287,"","","","","","","","","","","","","","",null,"","","",""]
[null,288,"","","","","","","","","","","","","","",null,"","","",""]
[null,289,"","","","","","","","","","","","","","",null,"","","",""]
[null,290,"","","","","","","","","","","","","","",null,"","","",""]
[null,291,"","","","","","","","","","","","","","",null,"","","",""]
[null,292,"","","","","","","","","","","","","","",null,"","","",""]
[null,293,"","","","","","","","","","","","","","",null,"","","",""]
[null,294,"","","","","","","","","","","","","","",null,"","","",""]
[null,295,"","","","","","","","","","","","","","",null,"","","",""]
[null,296,"","","","","","","","","","","","","","",null,"","","",""]
[null,297,"","","","","","","","","","","","","","",null,"","","",""]
[null,298,"","","","","","","","","","","","","","",null,"","","",""]
[null,299,"","","","","","","","","","","","","","",null,"","","",""]
[null,300,"","","","","","","","","","","","","","",null,"","","",""]
[null,301,"","","","","","","","","","","","","","",null,"","","",""]
[null,302,"","","","","","","","","","","","","","",null,"","","",""]
[null,303,"","","","","","","","","","","","","","",null,"","","",""]
[null,304,"","","","","","","","","","","","","","",null,"","","",""]
[null,305,"","","","","","","","","","","","","","",null,"","","",""]
[null,306,"","","","","","","","","","","","","","",null,"","","",""]
[null,307,"","","","","","","","","","","","","","",null,"","","",""]
[null,308,"","","","","","","","","","","","","","",null,"","","",""]
[null,309,"","","","","","","","","","","","","","",null,"","","",""]
[null,310,"","","","","","","","","","","","","","",null,"","","",""]
[null,311,"","","","","","","","","","","","","","",null,"","","",""]
[null,312,"","","","","","","","","","","","","","",null,"","","",""]
[null,313,"","","","","","","","","","","","","","",null,"","","",""]
[null,314,"","","","","","","","","","","","","","",null,"","","",""]
[null,315,"","","","","","","","","","","","","","",null,"","","",""]
[null,316,"","","","","","","","","","","","","","",null,"","","",""]
[null,317,"","","","","","","","","","","","","","",null,"","","",""]
[null,318,"","","","","","","","","","","","","","",null,"","","",""]
[null,319,"","","","","","","","","","","","","","",null,"","","",""]
[null,320,"","","","","","","","","","","","","","",null,"","","",""]
[null,321,"",{"$f":"IF(B356<=$C$20,WEEKDAY(C356,2),\"\")","v":""},"","","","","",{"$f":"IF(B356>C$20,\"\",((1+C$25)^(F356/360)-1)*H356)","v":""},{"$f":"IF(B356>C$20,\"\",C$27*C$28)","v":""},{"$f":"IF(B356>C$20,\"\",C$29)","v":""},"",{"$f":"IF(B356>C$20,\"\",H356-I356)","v":""},{"$f":"IFERROR(IF(AND(MONTH(E356)=7,C$23=2),2/(1+C$26)^(G356/360),IF(AND(MONTH(E356)=12,C$24=2),2/(1+C$26)^(G356/360),1/(1+C$26)^(G356/360))),\"\")","v":""},{"$f":"IFERROR(1/(1+C$26)^(G356/360),\"\")","v":""},null,"",{"$f":"G356","v":""},{"$f":"IFERROR((1+C$32)^(S356/360),\"\")","v":""},{"$f":"IFERROR(ROUND(R356/T356,2),\"\")","v":""}]
[null,322,{"$f":"IF(B357>$C$20,\"\",EDATE(C356,1))","v":""},"",{"$f":"IF(D357=7,C357+1,C357)","v":""},{"$f":"IF(B357>C$20,\"\",E357-E356)","v":""},{"$f":"IFERROR(F357+G356,\"\")","v":""},{"$f":"IF(B357>C$20,\"\",N356)","v":""},{"$f":"IF(B357>C$20,\"\",M357-L357-K357-J357)","v":""},"","","",{"$f":"IF(B357>C$20,\"\",IF(B357=C$20,H357+J357+K357+L357,IF(AND(C$23=2,MONTH(E357)=7),2*C$30,IF(AND(C$24=2,MONTH(E357)=12),2*C$30,C$30))))","v":""},"","","",null,{"$f":"IFERROR(I357+J357+K357+L357,\"\")","v":""},"","",""]
[null,323,"","","","","","","","","","","","","","",null,"","","",""]
[null,324,"","","","","","","","","","","","","","",null,"","","",""]
[null,325,"","","","","","","","","","","","","","",null,"","","",""]
[null,326,"","","","","","","","","","","","","","",null,"","","",""]
[null,327,"","","","","","","","","","","","","","",null,"","","",""]
[null,328,"","","","","","","","","","","","","","",null,"","","",""]
[null,329,"","","","","","","","","","","","","","",null,"","","",""]
[null,330,"","","","","","","","","","","","","","",null,"","","",""]
[null,331,"","","","","","","","","","","","","","",null,"","","",""]
[null,332,"","","","","","","","","","","","","","",null,"","","",""]
[null,333,"","","","","","","","","","","","","","",null,"","","",""]
[null,334,"","","","","","","","","","","","","","",null,"","","",""]
[null,335,"","","","","","","","","","","","","","",null,"","","",""]
[null,336,"","","","","","","","","","","","","","",null,"","","",""]
[null,337,"","","","","","","","","","","","","","",null,"","","",""]
[null,338,"","","","","","","","","","","","","","",null,"","","",""]
[null,339,"","","","","","","","","","","","","","",null,"","","",""]
[null,340,"","","","","","","","","","","","","","",null,"","","",""]
[null,341,"","","","","","","","","","","","","","",null,"","","",""]
[null,342,"","","","","","","","","","","","","","",null,"","","",""]
[null,343,"","","","","","","","","","","","","","",null,"","","",""]
[null,344,"","","","","","","","","","","","","","",null,"","","",""]
[null,345,"","","","","","","","","","","","","","",null,"","","",""]
[null,346,"","","","","","","","","","","","","","",null,"","","",""]
[null,347,"","","","","","","","","","","","","","",null,"","","",""]
[null,348,"","","","","","","","","","","","","","",null,"","","",""]
[null,349,"","","","","","","","","","","","","","",null,"","","",""]
[null,350,"","","","","","","","","","","","","","",null,"","","",""]
[null,351,"","","","","","","","","","","","","","",null,"","","",""]
[null,352,"","","","","","","","","","","","","","",null,"","","",""]
[null,353,"","","","","","","","","","","","","","",null,"","","",""]
[null,354,"","","","","","","","","","","","","","",null,"","","",""]
[null,355,"","","","","","","","","","","","","","",null,"","","",""]
[null,356,"","","","","","","","","","","","","","",null,"","","",""]
[null,357,"","","","","","","","","","","","","","",null,"","","",""]
[null,358,"","","","","","","","","","","","","","",null,"","","",""]
[null,359,"","","","","","","","","","","","","","",null,"","","",""]
[null,360,"","","","","","","","","","","","","","",null,"","","",""]

{"sheet":"Proceso Prima de Seguro","index":1,"n_rows":395,"n_cols":25,"rows_kept":395,"cut":false,"hidden":true,"merged":[[1,3,3,9]]}
[]
[null,null,null,"Proceso de Cálculo de la Prima de Seguros"]
[]
[]
[]
[]
[null,"1) Datos esenciales del préstamo",null,null,null,null,"3) Calculo del valor presente del Seguro"]
[]
[null,"Producto",null,{"$f":"'Vista Principal'!C9","v":"Préstamos Personales (LD Y PA) (Clientes)"},null,null,"Suma de Prima Mensual",{"$f":"SUM(L36:L395)","v":276.88617495449881}]
[null,"Tipo de Seguro",null,{"$f":"'Vista Principal'!C10","v":"Seguro de Desgravamen"},null,null,"VPN - Valor Presente",{"$f":"NPV(D16,L36:L395)","v":269.84251065571237}]
[null,"Tarifa",null,{"$f":"'Vista Principal'!C11","v":"TARIFA TITULAR"}]
[null,"Monto inicial",null,{"$f":"'Vista Principal'!C12","v":10000},null,null,"4) Calculo del Monto Adicional del Seguro y MAF"]
[null,{"$f":"D10","v":"Seguro de Desgravamen"},{"$f":"+CONCATENATE(D9,D10,D11)","v":"Préstamos Personales (LD Y PA) (Clientes)Seguro de DesgravamenTARIFA TITULAR"},{"$f":"VLOOKUP(C13,CAPUCCI,2,0)","v":1.9949999999999998E-3}]
[null,"Monto adicional Seguro de Desgravamen/ Vida",null,null,null,null,"Monto inicial",{"$f":"D12","v":10000}]
[null,"MAF Inicial",null,{"$f":"D12+D14","v":10000},null,null,"Monto adicional de Desgravamen / Vida",{"$f":"H10","v":269.84251065571237}]
[null,"Costo Capital",null,{"$f":"INDEX(_xlfn._xlws.FILTER(Tabla2[],Tabla2[TARIFA]=D11),0,2)","v":2.8709999999999999E-3},null,null,"Prima de Seguro de Desgravamen / Vida",{"$f":"H15/H14","v":2.6984251065571237E-2}]
[null,"Moneda",null,{"$f":"'Vista Principal'!C19","v":"Soles"},null,null,"MAF Inicial",{"$f":"H14+H15","v":10269.842510655712}]
[null,"Plazo Remanente Meses",null,{"$f":"'Vista Principal'!C20","v":24}]
[null,"Fecha de Desembolso",null,{"$f":"'Vista Principal'!C21","v":"2023-10-18"}]
[null,"Fecha de 1er Pago",null,{"$f":"'Vista Principal'!C22","v":"2023-11-18"}]
[null,"Cuota Julio",null,{"$f":"'Vista Principal'!C23","v":1}]
[null,"Cuota Diciembre",null,{"$f":"'Vista Principal'!C24","v":1}]
[null,"TEA",null,{"$f":"'Vista Principal'!C25","v":0.3}]
[null,"TEA TOTAL",null,{"$f":"(1+(((1+D23)^(30/360)-1)+D13))^12-1","v":0.3307779545487306}]
[null,"Monto del Bien",null,0]
[null,"Seguro del Bien",null,0]
[null,"Portes",null,0]
[null,"Cuota",null,{"$f":"(D15+(D26*D25+D27)*R34)/Q34","v":556.06035581694971}]
[]
[null,"TCEA",null,0.23730675268258045]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D15-W34-D14","v":-734.7400000000016}]
[]
[null,"2) Creación de Cronograma de prima mensual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q36:Q395)","v":17.983659319334599},{"$f":"SUM(R36:R395)","v":17.983659319334599},null,null,null,null,{"$f":"SUM(W36:W395)","v":10734.740000000002}]
[null,"N° Cuota",null,"Fecha de pago","Día","Fecha de pago","Días","Dias Acumulados","Saldo Inicial","Amortización","Interés","Seguro Desgravamen","Seguro del Bien","Portes","Cuota Constante","Saldo Final","Factor Cronograma","Factor Cronograma 2",null,"Vector i,1\nCuota","Vector i,2\nDías Acum","Vector i,3 Factor","Vector i,4\nCalculo VA","VPN - Valor Presente","VPN - Valor Presente"]
[null,1,null,{"$f":"D20","v":"2023-11-18"},{"$f":"IF(B36<=$D$18,WEEKDAY(D36,2),\"\")","v":6},{"$f":"IF(E36=7,D36+1,D36)","v":"2023-11-18"},{"$f":"F36-D19","v":31},{"$f":"G36","v":31},{"$f":"D15","v":10000},{"$f":"IF(B36>D$18,\"\",O36-N36-M36-L36-K36)","v":306.94845866150899},{"$f":"IF(B36>D$18,\"\",((1+D$23)^(G36/360)-1)*I36)","v":228.49621214688921},{"$f":"IF(B36>D$18,\"\",((1+D$13)^(G36/30)-1)*I36)","v":20.615685008551488},{"$f":"IF(B36>D$18,\"\",D$25*D$26)","v":0},{"$f":"IF(B36>D$18,\"\",D$27)","v":0},{"$f":"IF(B36>D$18,\"\",IF(B36=D$18,I36+K36+L36+M36+N36,IF(AND(D$21=2,MONTH(F36)=7),2*D$28,IF(AND(D$22=2,MONTH(F36)=12),2*D$28,D$28))))","v":556.06035581694971},{"$f":"IF(B36>D$18,\"\",I36-J36)","v":9693.051541338491},{"$f":"IFERROR(IF(AND(MONTH(F36)=7,D$21=2),2/(1+D$24)^(H36/360),IF(AND(MONTH(F36)=12,D$22=2),2/(1+D$24)^(H36/360),1/(1+D$24)^(H36/360))),\"\")","v":0.97569286491965712},{"$f":"IFERROR(1/(1+D$24)^(H36/360),\"\")","v":0.97569286491965712},null,{"$f":"IFERROR(J36+K36+L36+M36+N36,\"\")","v":556.06035581694971},{"$f":"H36","v":31},{"$f":"IFERROR((1+D$30)^(U36/360),\"\")","v":1.0185053866113862},{"$f":"IFERROR(ROUND(T36/V36,2),\"\")","v":545.96},{"$f":"L36/(1+$I$9)","v":20.615685008551488},{"$f":"L36/(1+$Q$28)","v":20.615685008551488}]
[null,2,null,{"$f":"IF(B37>$D$18,\"\",EDATE(D36,1))","v":"2023-12-18"},1,{"$f":"IF(E37=7,D37+1,D37)","v":"2023-12-18"},{"$f":"IF(B37>D$18,\"\",F37-F36)","v":30},{"$f":"IFERROR(G37+H36,\"\")","v":61},{"$f":"IF(B37>D$18,\"\",P36)","v":9693.051541338491},322.46313909509081,214.25957889688888,{"$f":"IF(B37>D$18,\"\",((1+D$13)^(G37/30)-1)*I37)","v":19.337637824969988},0,0,556.06035581694971,9370.5884022434002,0.95273253428082605,0.95273253428082605,null,556.06035581694971,61,1.0367398180733549,536.35,{"$f":"IF(O37=\"\",0,L37/((1+$I$9)^B37))","v":19.337637824969988},{"$f":"IF(O37=\"\",0,L37/((1+$Q$28)^B37))","v":19.337637824969988}]
[null,3,null,"2024-01-18",4,"2024-01-18",31,92,9370.5884022434002,322.62785038238741,214.11439555001874,19.318109884543571,0,0,556.06035581694971,9047.9605518610133,0.92957433587462468,0.92957433587462468,null,556.06035581694971,92,1.0559250892222205,526.61,19.318109884543571,19.318109884543571]
[null,4,null,"2024-02-18",7,"2024-02-19",32,124,9047.9605518610133,323.31535491160918,213.48966124991915,19.255339655421398,0,0,556.06035581694971,8724.6451969494046,0.90625938346048629,0.90625938346048629,null,556.06035581694971,124,1.076101708348167,516.74,19.255339655421398,19.255339655421398]
[null,5,null,"2024-03-18",1,"2024-03-18",28,152,8724.6451969494046,359.95115014503892,179.86499586142136,16.244209810489494,0,0,556.06035581694971,8364.6940468043649,0.88633899896247403,0.88633899896247403,null,556.06035581694971,152,1.0940722587172189,508.25,16.244209810489494,16.244209810489494]
[null,6,null,"2024-04-18",4,"2024-04-18",31,183,8364.6940468043649,347.68587550452406,191.13009054624314,17.244389766182461,0,0,556.06035581694971,8017.0081712998408,0.86479463718771743,0.86479463718771743,null,556.06035581694971,183,1.1143184888455735,499.01,17.244389766182461,17.244389766182461]
[null,7,null,"2024-05-18",6,"2024-05-18",30,213,8017.0081712998408,362.85486348409472,177.2115610311121,15.993931301742935,0,0,556.06035581694971,7654.1533078157463,0.84444400071344838,0.84444400071344838,null,556.06035581694971,213,1.134268274461594,490.24,15.993931301742935,15.993931301742935]
[null,8,null,"2024-06-18",2,"2024-06-18",31,244,7654.1533078157463,365.38629065409253,174.89450380274803,15.779561360109186,0,0,556.06035581694971,7288.7670171616537,0.82391798632032143,0.82391798632032143,null,556.06035581694971,244,1.1552583474015357,481.33,15.779561360109186,15.779561360109186]
[null,9,null,"2024-07-18",4,"2024-07-18",30,274,7288.7670171616537,380.40507519848575,161.11419041922673,14.541090199237273,0,0,556.06035581694971,6908.3619419631677,0.80452927285796327,0.80452927285796327,null,556.06035581694971,274,1.1759410845116913,472.86,14.541090199237273,14.541090199237273]
[null,10,null,"2024-08-18",7,"2024-08-19",32,306,6908.3619419631677,378.35326953816138,163.00511505636436,14.701971222423907,0,0,556.06035581694971,6530.0086724250068,0.78435061582262666,0.78435061582262666,null,556.06035581694971,306,1.1984109695621747,464,14.701971222423907,14.701971222423907]
[null,11,null,"2024-09-18",3,"2024-09-18",30,336,6530.0086724250068,398.69073443996024,144.34225407550176,13.027367301487686,0,0,556.06035581694971,6131.3179379850462,0.76589301494887096,0.76589301494887096,null,556.0603558169496,336,1.2198662735546817,455.84,13.027367301487686,13.027367301487686]
[null,12,null,"2024-10-18",5,"2024-10-18",30,366,6131.3179379850462,408.29896209672853,135.52941443394121,12.231979286279977,0,0,556.06035581694971,5723.018975888318,0.74786976450863596,0.74786976450863596,null,556.06035581694971,366,1.2417056945830824,447.82,12.231979286279977,12.231979286279977]
[null,13,null,"2024-11-18",1,"2024-11-18",31,397,{"$f":"IF(B48>D$18,\"\",P47)","v":5723.018975888318},{"$f":"IF(B48>D$18,\"\",O48-N48-M48-L48-K48)","v":413.49314436293707},{"$f":"IF(B48>D$18,\"\",((1+D$23)^(G48/360)-1)*I48)","v":130.76881580352497},11.798395650487649,0,0,556.06035581694971,{"$f":"IF(B48>D$18,\"\",I48-J48)","v":5309.5258315253814},0.72969119312022024,0.72969119312022024,null,{"$f":"IFERROR(J48+K48+L48+M48+N48,\"\")","v":556.06035581694971},397,1.2646839385189022,439.68,11.798395650487649,{"$f":"IF(O48=\"\",0,L48/((1+$Q$28)^B48))","v":11.798395650487649}]
[null,14,null,"2024-12-18",3,"2024-12-18",30,427,5309.5258315253814,428.1037003645767,117.36415141848005,10.592504033892972,0,0,556.06035581694971,4881.4221311608044,0.71251985605231716,0.71251985605231716,null,556.06035581694971,427,1.2873257359027137,431.95,10.592504033892972,10.592504033892972]
[null,15,null,"2025-01-18",6,"2025-01-18",31,458,4881.4221311608044,434.45832302594744,111.53864668602391,10.063386104978324,0,0,556.06035581694971,4446.9638081348567,0.69520053966382711,0.69520053966382711,null,556.06035581694971,458,1.3111481963403806,424.1,10.063386104978324,10.063386104978324]
[null,16,null,"2025-02-18",2,"2025-02-18",31,489,4446.9638081348567,445.28119673434401,101.61143857131205,9.1677205112936804,0,0,556.06035581694971,4001.6826114005125,0.67830220623829129,0.67830220623829129,null,556.06035581694982,489,1.335411500618481,416.4,9.1677205112936804,9.1677205112936804]
[null,17,null,"2025-03-18",2,"2025-03-18",28,517,4001.6826114005125,466.11207934752395,82.497638596231042,7.4506378731946956,0,0,556.06035581694971,3535.5705320529887,0.66339252254208281,0.66339252254208281,null,556.06035581694971,517,1.3577124406217387,409.56,7.4506378731946956,7.4506378731946956]
[null,18,null,"2025-04-18",5,"2025-04-18",31,548,3535.5705320529887,467.98508754029069,80.786447435226961,7.2888208414321207,0,0,556.06035581694971,3067.5854445126979,0.64726735088536314,0.64726735088536314,null,556.06035581694971,548,1.3828374342425327,402.12,7.2888208414321207,7.2888208414321207]
[null,19,null,"2025-05-18",7,"2025-05-19",31,579,3067.5854445126979,479.64315284005232,70.093165450808286,6.3240375260891177,0,0,556.06035581694971,2587.9422916726458,0.63153413595429686,0.63153413595429686,null,556.06035581694971,579,1.4084273755838881,394.81,6.3240375260891177,6.3240375260891177]
[null,20,null,"2025-06-18",3,"2025-06-18",30,609,2587.9422916726458,493.69236841965585,57.205042525407045,5.1629448718868485,0,0,556.06035581694971,2094.2499232529899,0.61667266356624861,0.61667266356624861,null,556.06035581694971,609,1.4336426300016283,387.87,5.1629448718868485,5.1629448718868485]
[null,21,null,"2025-07-18",5,"2025-07-18",30,639,2094.2499232529899,505.59008326083045,46.292243959229559,4.17802859688965,0,0,556.06035581694971,1588.6598399921595,0.60216091631412982,0.60216091631412982,null,556.06035581694971,639,1.4593093163258861,381.04,4.17802859688965,4.17802859688965]
[null,22,null,"2025-08-18",1,"2025-08-18",31,670,1588.6598399921595,516.4849491494391,36.300275582809149,3.2751310847014166,0,0,556.06035581694971,1072.1748908427203,0.58752410958117918,0.58752410958117918,null,556.06035581694971,670,1.4863143994100942,374.12,3.2751310847014166,3.2751310847014166]
[null,23,null,"2025-09-18",4,"2025-09-18",31,701,1072.1748908427203,529.35120370292395,24.498790131656598,2.2103619823691596,0,0,556.06035581694971,542.82368713979633,0.57324308168663141,0.57324308168663141,null,556.06035581694971,701,1.5138192219972484,367.32,2.2103619823691596,2.2103619823691596]
[null,24,null,"2025-10-18",6,"2025-10-18",30,731,542.82368713979633,542.82368713979633,11.998819373426031,1.0829332558438769,0,0,555.90543976906622,0,0.55975333387236259,0.55975333387236259,null,555.90543976906622,731,1.5409213200442291,360.76,1.0829332558438769,1.0829332558438769]
[null,25,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,26,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,27,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,28,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,29,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,30,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,31,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,32,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,33,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,34,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,35,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,36,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,37,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,38,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,39,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,40,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,41,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,42,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,43,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,44,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,45,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,46,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,47,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,48,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,49,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,50,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,51,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,52,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,53,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,54,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,55,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,56,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,57,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,58,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,59,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,60,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,61,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,62,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,63,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,64,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,65,null,"",{"$f":"IF(B100<=$D$18,WEEKDAY(D100,2),\"\")","v":""},"","","","",{"$f":"IF(B100>D$18,\"\",O100-N100-M100-L100-K100)","v":""},{"$f":"IF(B100>D$18,\"\",((1+D$23)^(G100/360)-1)*I100)","v":""},"",{"$f":"IF(B100>D$18,\"\",D$25*D$26)","v":""},{"$f":"IF(B100>D$18,\"\",D$27)","v":""},{"$f":"IF(B100>D$18,\"\",IF(B100=D$18,I100+K100+L100+M100+N100,IF(AND(D$21=2,MONTH(F100)=7),2*D$28,IF(AND(D$22=2,MONTH(F100)=12),2*D$28,D$28))))","v":""},{"$f":"IF(B100>D$18,\"\",I100-J100)","v":""},{"$f":"IFERROR(IF(AND(MONTH(F100)=7,D$21=2),2/(1+D$24)^(H100/360),IF(AND(MONTH(F100)=12,D$22=2),2/(1+D$24)^(H100/360),1/(1+D$24)^(H100/360))),\"\")","v":""},{"$f":"IFERROR(1/(1+D$24)^(H100/360),\"\")","v":""},null,"",{"$f":"H100","v":""},{"$f":"IFERROR((1+D$30)^(U100/360),\"\")","v":""},{"$f":"IFERROR(ROUND(T100/V100,2),\"\")","v":""},0,0]
[null,66,null,{"$f":"IF(B101>$D$18,\"\",EDATE(D100,1))","v":""},"",{"$f":"IF(E101=7,D101+1,D101)","v":""},{"$f":"IF(B101>D$18,\"\",F101-F100)","v":""},{"$f":"IFERROR(G101+H100,\"\")","v":""},{"$f":"IF(B101>D$18,\"\",P100)","v":""},"","",{"$f":"IF(B101>D$18,\"\",((1+D$13)^(G101/30)-1)*I101)","v":""},"","","","","","",null,{"$f":"IFERROR(J101+K101+L101+M101+N101,\"\")","v":""},"","","",{"$f":"IF(O101=\"\",0,L101/((1+$I$9)^B101))","v":0},0]
[null,67,null,"","","","","","","","","","","","","","","",null,"","","","",0,{"$f":"IF(O102=\"\",0,L102/((1+$Q$28)^B102))","v":0}]
[null,68,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,69,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,70,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,71,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,72,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,73,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,74,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,75,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,76,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,77,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,78,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,79,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,80,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,81,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,82,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,83,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,84,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,85,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,86,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,87,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,88,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,89,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,90,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,91,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,92,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,93,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,94,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,95,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,96,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,97,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,98,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,99,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,100,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,101,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,102,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,103,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,104,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,105,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,106,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,107,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,108,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,109,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,110,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,111,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,112,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,113,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,114,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,115,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,116,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,117,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,118,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,119,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,120,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,121,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,122,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,123,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,124,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,125,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,126,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,127,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,128,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,129,null,"",{"$f":"IF(B164<=$D$18,WEEKDAY(D164,2),\"\")","v":""},"","","","",{"$f":"IF(B164>D$18,\"\",O164-N164-M164-L164-K164)","v":""},{"$f":"IF(B164>D$18,\"\",((1+D$23)^(G164/360)-1)*I164)","v":""},"",{"$f":"IF(B164>D$18,\"\",D$25*D$26)","v":""},{"$f":"IF(B164>D$18,\"\",D$27)","v":""},{"$f":"IF(B164>D$18,\"\",IF(B164=D$18,I164+K164+L164+M164+N164,IF(AND(D$21=2,MONTH(F164)=7),2*D$28,IF(AND(D$22=2,MONTH(F164)=12),2*D$28,D$28))))","v":""},{"$f":"IF(B164>D$18,\"\",I164-J164)","v":""},{"$f":"IFERROR(IF(AND(MONTH(F164)=7,D$21=2),2/(1+D$24)^(H164/360),IF(AND(MONTH(F164)=12,D$22=2),2/(1+D$24)^(H164/360),1/(1+D$24)^(H164/360))),\"\")","v":""},{"$f":"IFERROR(1/(1+D$24)^(H164/360),\"\")","v":""},null,"",{"$f":"H164","v":""},{"$f":"IFERROR((1+D$30)^(U164/360),\"\")","v":""},{"$f":"IFERROR(ROUND(T164/V164,2),\"\")","v":""},0,0]
[null,130,null,{"$f":"IF(B165>$D$18,\"\",EDATE(D164,1))","v":""},"",{"$f":"IF(E165=7,D165+1,D165)","v":""},{"$f":"IF(B165>D$18,\"\",F165-F164)","v":""},{"$f":"IFERROR(G165+H164,\"\")","v":""},{"$f":"IF(B165>D$18,\"\",P164)","v":""},"","",{"$f":"IF(B165>D$18,\"\",((1+D$13)^(G165/30)-1)*I165)","v":""},"","","","","","",null,{"$f":"IFERROR(J165+K165+L165+M165+N165,\"\")","v":""},"","","",{"$f":"IF(O165=\"\",0,L165/((1+$I$9)^B165))","v":0},0]
[null,131,null,"","","","","","","","","","","","","","","",null,"","","","",0,{"$f":"IF(O166=\"\",0,L166/((1+$Q$28)^B166))","v":0}]
[null,132,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,133,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,134,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,135,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,136,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,137,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,138,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,139,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,140,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,141,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,142,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,143,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,144,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,145,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,146,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,147,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,148,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,149,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,150,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,151,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,152,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,153,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,154,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,155,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,156,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,157,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,158,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,159,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,160,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,161,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,162,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,163,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,164,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,165,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,166,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,167,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,168,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,169,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,170,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,171,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,172,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,173,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,174,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,175,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,176,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,177,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,178,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,179,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,180,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,181,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,182,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,183,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,184,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,185,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,186,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,187,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,188,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,189,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,190,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,191,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,192,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,193,null,"",{"$f":"IF(B228<=$D$18,WEEKDAY(D228,2),\"\")","v":""},"","","","",{"$f":"IF(B228>D$18,\"\",O228-N228-M228-L228-K228)","v":""},{"$f":"IF(B228>D$18,\"\",((1+D$23)^(G228/360)-1)*I228)","v":""},"",{"$f":"IF(B228>D$18,\"\",D$25*D$26)","v":""},{"$f":"IF(B228>D$18,\"\",D$27)","v":""},{"$f":"IF(B228>D$18,\"\",IF(B228=D$18,I228+K228+L228+M228+N228,IF(AND(D$21=2,MONTH(F228)=7),2*D$28,IF(AND(D$22=2,MONTH(F228)=12),2*D$28,D$28))))","v":""},{"$f":"IF(B228>D$18,\"\",I228-J228)","v":""},{"$f":"IFERROR(IF(AND(MONTH(F228)=7,D$21=2),2/(1+D$24)^(H228/360),IF(AND(MONTH(F228)=12,D$22=2),2/(1+D$24)^(H228/360),1/(1+D$24)^(H228/360))),\"\")","v":""},{"$f":"IFERROR(1/(1+D$24)^(H228/360),\"\")","v":""},null,"",{"$f":"H228","v":""},{"$f":"IFERROR((1+D$30)^(U228/360),\"\")","v":""},{"$f":"IFERROR(ROUND(T228/V228,2),\"\")","v":""},0,0]
[null,194,null,{"$f":"IF(B229>$D$18,\"\",EDATE(D228,1))","v":""},"",{"$f":"IF(E229=7,D229+1,D229)","v":""},{"$f":"IF(B229>D$18,\"\",F229-F228)","v":""},{"$f":"IFERROR(G229+H228,\"\")","v":""},{"$f":"IF(B229>D$18,\"\",P228)","v":""},"","",{"$f":"IF(B229>D$18,\"\",((1+D$13)^(G229/30)-1)*I229)","v":""},"","","","","","",null,{"$f":"IFERROR(J229+K229+L229+M229+N229,\"\")","v":""},"","","",{"$f":"IF(O229=\"\",0,L229/((1+$I$9)^B229))","v":0},0]
[null,195,null,"","","","","","","","","","","","","","","",null,"","","","",0,{"$f":"IF(O230=\"\",0,L230/((1+$Q$28)^B230))","v":0}]
[null,196,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,197,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,198,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,199,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,200,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,201,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,202,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,203,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,204,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,205,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,206,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,207,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,208,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,209,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,210,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,211,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,212,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,213,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,214,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,215,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,216,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,217,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,218,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,219,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,220,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,221,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,222,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,223,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,224,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,225,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,226,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,227,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,228,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,229,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,230,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,231,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,232,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,233,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,234,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,235,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,236,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,237,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,238,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,239,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,240,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,241,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,242,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,243,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,244,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,245,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,246,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,247,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,248,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,249,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,250,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,251,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,252,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,253,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,254,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,255,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,256,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,257,null,"",{"$f":"IF(B292<=$D$18,WEEKDAY(D292,2),\"\")","v":""},"","","","",{"$f":"IF(B292>D$18,\"\",O292-N292-M292-L292-K292)","v":""},{"$f":"IF(B292>D$18,\"\",((1+D$23)^(G292/360)-1)*I292)","v":""},"",{"$f":"IF(B292>D$18,\"\",D$25*D$26)","v":""},{"$f":"IF(B292>D$18,\"\",D$27)","v":""},{"$f":"IF(B292>D$18,\"\",IF(B292=D$18,I292+K292+L292+M292+N292,IF(AND(D$21=2,MONTH(F292)=7),2*D$28,IF(AND(D$22=2,MONTH(F292)=12),2*D$28,D$28))))","v":""},{"$f":"IF(B292>D$18,\"\",I292-J292)","v":""},{"$f":"IFERROR(IF(AND(MONTH(F292)=7,D$21=2),2/(1+D$24)^(H292/360),IF(AND(MONTH(F292)=12,D$22=2),2/(1+D$24)^(H292/360),1/(1+D$24)^(H292/360))),\"\")","v":""},{"$f":"IFERROR(1/(1+D$24)^(H292/360),\"\")","v":""},null,"",{"$f":"H292","v":""},{"$f":"IFERROR((1+D$30)^(U292/360),\"\")","v":""},{"$f":"IFERROR(ROUND(T292/V292,2),\"\")","v":""},0,0]
[null,258,null,{"$f":"IF(B293>$D$18,\"\",EDATE(D292,1))","v":""},"",{"$f":"IF(E293=7,D293+1,D293)","v":""},{"$f":"IF(B293>D$18,\"\",F293-F292)","v":""},{"$f":"IFERROR(G293+H292,\"\")","v":""},{"$f":"IF(B293>D$18,\"\",P292)","v":""},"","",{"$f":"IF(B293>D$18,\"\",((1+D$13)^(G293/30)-1)*I293)","v":""},"","","","","","",null,{"$f":"IFERROR(J293+K293+L293+M293+N293,\"\")","v":""},"","","",{"$f":"IF(O293=\"\",0,L293/((1+$I$9)^B293))","v":0},0]
[null,259,null,"","","","","","","","","","","","","","","",null,"","","","",0,{"$f":"IF(O294=\"\",0,L294/((1+$Q$28)^B294))","v":0}]
[null,260,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,261,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,262,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,263,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,264,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,265,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,266,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,267,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,268,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,269,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,270,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,271,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,272,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,273,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,274,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,275,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,276,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,277,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,278,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,279,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,280,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,281,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,282,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,283,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,284,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,285,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,286,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,287,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,288,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,289,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,290,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,291,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,292,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,293,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,294,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,295,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,296,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,297,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,298,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,299,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,300,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,301,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,302,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,303,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,304,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,305,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,306,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,307,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,308,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,309,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,310,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,311,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,312,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,313,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,314,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,315,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,316,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,317,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,318,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,319,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,320,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,321,null,"",{"$f":"IF(B356<=$D$18,WEEKDAY(D356,2),\"\")","v":""},"","","","",{"$f":"IF(B356>D$18,\"\",O356-N356-M356-L356-K356)","v":""},{"$f":"IF(B356>D$18,\"\",((1+D$23)^(G356/360)-1)*I356)","v":""},"",{"$f":"IF(B356>D$18,\"\",D$25*D$26)","v":""},{"$f":"IF(B356>D$18,\"\",D$27)","v":""},{"$f":"IF(B356>D$18,\"\",IF(B356=D$18,I356+K356+L356+M356+N356,IF(AND(D$21=2,MONTH(F356)=7),2*D$28,IF(AND(D$22=2,MONTH(F356)=12),2*D$28,D$28))))","v":""},{"$f":"IF(B356>D$18,\"\",I356-J356)","v":""},{"$f":"IFERROR(IF(AND(MONTH(F356)=7,D$21=2),2/(1+D$24)^(H356/360),IF(AND(MONTH(F356)=12,D$22=2),2/(1+D$24)^(H356/360),1/(1+D$24)^(H356/360))),\"\")","v":""},{"$f":"IFERROR(1/(1+D$24)^(H356/360),\"\")","v":""},null,"",{"$f":"H356","v":""},{"$f":"IFERROR((1+D$30)^(U356/360),\"\")","v":""},{"$f":"IFERROR(ROUND(T356/V356,2),\"\")","v":""},0,0]
[null,322,null,{"$f":"IF(B357>$D$18,\"\",EDATE(D356,1))","v":""},"",{"$f":"IF(E357=7,D357+1,D357)","v":""},{"$f":"IF(B357>D$18,\"\",F357-F356)","v":""},{"$f":"IFERROR(G357+H356,\"\")","v":""},{"$f":"IF(B357>D$18,\"\",P356)","v":""},"","",{"$f":"IF(B357>D$18,\"\",((1+D$13)^(G357/30)-1)*I357)","v":""},"","","","","","",null,{"$f":"IFERROR(J357+K357+L357+M357+N357,\"\")","v":""},"","","",{"$f":"IF(O357=\"\",0,L357/((1+$I$9)^B357))","v":0},0]
[null,323,null,"","","","","","","","","","","","","","","",null,"","","","",0,{"$f":"IF(O358=\"\",0,L358/((1+$Q$28)^B358))","v":0}]
[null,324,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,325,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,326,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,327,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,328,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,329,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,330,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,331,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,332,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,333,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,334,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,335,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,336,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,337,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,338,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,339,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,340,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,341,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,342,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,343,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,344,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,345,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,346,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,347,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,348,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,349,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,350,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,351,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,352,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,353,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,354,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,355,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,356,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,357,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,358,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,359,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]
[null,360,null,"","","","","","","","","","","","","","","",null,"","","","",0,0]

{"sheet":"TarifarioBD","index":2,"n_rows":19,"n_cols":10,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["TARIFA","PRODUCTO","TIPO_SEGURO","Valor","<","Columna2",null,"TARIFA","PRODUCTO","TIPO_SEGURO"]
["TARIFA TITULAR","Préstamos Personales (DXP)","Seguro de Vida",4.2000000000000003E-2,"Préstamos Personales (DXP)Seguro de VidaTARIFA TITULAR",4.2000000000000003E-2,null,"TARIFA TITULAR","Préstamos Personales (LD Y PA) (Clientes)","Seguro de Vida"]
["TARIFA TITULAR","Préstamos Personales (DXP)","Seguro de Desgravamen",1.8320000000000001E-3,"Préstamos Personales (DXP)Seguro de DesgravamenTARIFA TITULAR",1.8320000000000001E-3,null,"TARIFA TITULAR + CONYUGE","Préstamos Personales (DXP)","Seguro de Desgravamen"]
["TARIFA TITULAR","Préstamos Personales (DXP)","Seguro de Desgravamen con Devolución",2.3419999999999999E-3,"Préstamos Personales (DXP)Seguro de Desgravamen con DevoluciónTARIFA TITULAR",2.3419999999999999E-3,null,null,null,"Seguro de Desgravamen con Devolución"]
["TARIFA TITULAR + CONYUGE","Préstamos Personales (DXP)","Seguro de Vida",8.4000000000000005E-2,"Préstamos Personales (DXP)Seguro de VidaTARIFA TITULAR + CONYUGE",8.4000000000000005E-2]
["TARIFA TITULAR + CONYUGE","Préstamos Personales (DXP)","Seguro de Desgravamen",3.6640000000000002E-3,"Préstamos Personales (DXP)Seguro de DesgravamenTARIFA TITULAR + CONYUGE",3.6640000000000002E-3]
["TARIFA TITULAR + CONYUGE","Préstamos Personales (DXP)","Seguro de Desgravamen con Devolución",4.6839999999999998E-3,"Préstamos Personales (DXP)Seguro de Desgravamen con DevoluciónTARIFA TITULAR + CONYUGE",4.6839999999999998E-3]
["TARIFA TITULAR","Préstamos Personales (LD Y PA) (Clientes)","Seguro de Vida",3.6999999999999998E-2,"Préstamos Personales (LD Y PA) (Clientes)Seguro de VidaTARIFA TITULAR",3.6999999999999998E-2]
["TARIFA TITULAR","Préstamos Personales (LD Y PA) (Clientes)","Seguro de Desgravamen",1.9949999999999998E-3,"Préstamos Personales (LD Y PA) (Clientes)Seguro de DesgravamenTARIFA TITULAR",1.9949999999999998E-3]
["TARIFA TITULAR","Préstamos Personales (LD Y PA) (Clientes)","Seguro de Desgravamen con Devolución",2.594E-3,"Préstamos Personales (LD Y PA) (Clientes)Seguro de Desgravamen con DevoluciónTARIFA TITULAR",2.594E-3]
["TARIFA TITULAR + CONYUGE","Préstamos Personales (LD Y PA) (Clientes)","Seguro de Vida",7.3999999999999996E-2,"Préstamos Personales (LD Y PA) (Clientes)Seguro de VidaTARIFA TITULAR + CONYUGE",7.3999999999999996E-2]
["TARIFA TITULAR + CONYUGE","Préstamos Personales (LD Y PA) (Clientes)","Seguro de Desgravamen",3.9899999999999996E-3,"Préstamos Personales (LD Y PA) (Clientes)Seguro de DesgravamenTARIFA TITULAR + CONYUGE",3.9899999999999996E-3]
["TARIFA TITULAR + CONYUGE","Préstamos Personales (LD Y PA) (Clientes)","Seguro de Desgravamen con Devolución",5.1879999999999999E-3,"Préstamos Personales (LD Y PA) (Clientes)Seguro de Desgravamen con DevoluciónTARIFA TITULAR + CONYUGE",5.1879999999999999E-3]
["TARIFA TITULAR","Préstamos Personales (LD Y PA) (Empleados)","Seguro de Vida",1.5866000000000002E-2,"Préstamos Personales (LD Y PA) (Empleados)Seguro de VidaTARIFA TITULAR",1.5866000000000002E-2]
["TARIFA TITULAR","Préstamos Personales (LD Y PA) (Empleados)","Seguro de Desgravamen",8.5499999999999997E-4,"Préstamos Personales (LD Y PA) (Empleados)Seguro de DesgravamenTARIFA TITULAR",8.5499999999999997E-4]
["TARIFA TITULAR","Préstamos Personales (LD Y PA) (Empleados)","Seguro de Desgravamen con Devolución",1.1119999999999999E-3,"Préstamos Personales (LD Y PA) (Empleados)Seguro de Desgravamen con DevoluciónTARIFA TITULAR",1.1119999999999999E-3]
["TARIFA TITULAR + CONYUGE","Préstamos Personales (LD Y PA) (Empleados)","Seguro de Vida",3.1732000000000003E-2,"Préstamos Personales (LD Y PA) (Empleados)Seguro de VidaTARIFA TITULAR + CONYUGE",3.1732000000000003E-2]
["TARIFA TITULAR + CONYUGE","Préstamos Personales (LD Y PA) (Empleados)","Seguro de Desgravamen",1.7099999999999999E-3,"Préstamos Personales (LD Y PA) (Empleados)Seguro de DesgravamenTARIFA TITULAR + CONYUGE",1.7099999999999999E-3]
["TARIFA TITULAR + CONYUGE","Préstamos Personales (LD Y PA) (Empleados)","Seguro de Desgravamen con Devolución",2.2239999999999998E-3,"Préstamos Personales (LD Y PA) (Empleados)Seguro de Desgravamen con DevoluciónTARIFA TITULAR + CONYUGE",2.2239999999999998E-3]

{"sheet":"CostoCapBD","index":3,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
["TARIFA","CostoCapital"]
["TARIFA TITULAR",2.8709999999999999E-3]
["TARIFA TITULAR + CONYUGE",2.8709999999999999E-3]