{"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]]}
[]
[null,null,"Calculadora de Seguros PP - Scotiabank"]
[]
[]
[]
[]
[null,"1) Establecer los datos del préstamos"]
[]
[null,"Producto","Persona Natural"]
[null,"Tipo de Seguro","Seguro de Desgravamen con Devolución"]
[null,"Tarifa ","TARIFA TITULAR"]
[null,"Monto inicial",100000]
[null,"Seguro Desempleo"]
[null,"Monto adicional desempleo",{"$f":"C13*C12","v":0}]
[null,"Prima de Seguro de Desgravamen/Vida",{"$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":5.0782998111511442E-2}]
[null,"Monto adicional del Seguro",{"$f":"+C15*C12","v":5078.2998111511442}]
[null,"MAF final (MAF inicial+seguro)",{"$f":"C12+C14+C16","v":105078.29981115114}]
[null,"Empleado",{"$f":"IF(C9=\"Préstamos Personales (LD Y PA) (Empleados)\",\"SI\",\"NO\")","v":"NO"}]
[null,"Moneda","Soles"]
[null,"Plazo Remanente",36]
[null,"Fecha de Desembolso",{"$f":"TODAY()","v":"2022-08-12"}]
[null,"Fecha de 1er Pago","2022-09-02"]
[null,"Cuota Julio",1]
[null,"Cuota Diciembre",1]
[null,"TEA",0.2]
[null,"TEA TOTAL",{"$f":"+C25","v":0.2}]
[null,"Monto del Bien",0]
[null,"Seguro del Bien",0]
[null,"Portes"]
[null,"Cuota",{"$f":"(C17+(C28*C27+C29)*P34)/O34","v":3814.1259516488549}]
[null,"2) Calcular TCEA presionando el botón "]
[null,"TCEA",0.24550106099509675]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C17-U34-C14-C16","v":194.76999999998588}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O36:O395)","v":27.549771859454605},{"$f":"SUM(P36:P395)","v":27.549771859454605},null,null,null,null,{"$f":"SUM(U36:U395)","v":99805.23000000001}]
[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,{"$f":"C22","v":"2022-09-02"},{"$f":"IF(B36<=$C$20,WEEKDAY(C36,2),\"\")","v":5},{"$f":"IF(D36=7,C36+1,C36)","v":"2022-09-02"},{"$f":"E36-C21","v":21},{"$f":"F36","v":21},{"$f":"C17","v":105078.29981115114},{"$f":"IF(B36>C$20,\"\",M36-L36-K36-J36)","v":2690.6097190161954},{"$f":"IF(B36>C$20,\"\",((1+C$25)^(F36/360)-1)*H36)","v":1123.5162326326595},{"$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$30))))","v":3814.1259516488549},{"$f":"IF(B36>C$20,\"\",H36-I36)","v":102387.69009213494},{"$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$26)^(G36/360))),\"\")","v":0.9894209320095857},{"$f":"IFERROR(1/(1+C$26)^(G36/360),\"\")","v":0.9894209320095857},null,{"$f":"IFERROR(I36+J36+K36+L36,\"\")","v":3814.1259516488549},{"$f":"G36","v":21},{"$f":"IFERROR((1+C$32)^(S36/360),\"\")","v":1.0128887307719776},{"$f":"IFERROR(ROUND(R36/T36,2),\"\")","v":3765.59}]
[null,2,{"$f":"IF(B37>$C$20,\"\",EDATE(C36,1))","v":"2022-10-02"},7,{"$f":"IF(D37=7,C37+1,C37)","v":"2022-10-03"},{"$f":"IF(B37>C$20,\"\",E37-E36)","v":31},{"$f":"IFERROR(F37+G36,\"\")","v":52},{"$f":"IF(B37>C$20,\"\",N36)","v":102387.69009213494},{"$f":"IF(B37>C$20,\"\",M37-L37-K37-J37)","v":2193.9633179357488},1620.1626337131061,0,0,{"$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$30))))","v":3814.1259516488549},100193.7267741992,0.97400841477128741,0.97400841477128741,null,{"$f":"IFERROR(I37+J37+K37+L37,\"\")","v":3814.1259516488549},52,1.0322191829574949,3695.07]
[null,3,"2022-11-02",3,"2022-11-02",30,82,100193.7267741992,2280.2130473411253,1533.9129043077298,0,0,3814.1259516488549,97913.513726858073,0.95932170739221456,0.95932170739221456,null,3814.1259516488553,82,1.0512772534020043,3628.09]
[null,4,"2022-12-02",5,"2022-12-02",30,112,97913.513726858073,2315.1219017224957,1499.0040499263589,0,0,3814.1259516488549,95598.391825135579,0.94485645536236373,0.94485645536236373,null,3814.1259516488544,112,1.0706871968353757,3562.32]
[null,5,"2023-01-02",1,"2023-01-02",31,143,95598.391825135579,2301.3958359603985,1512.7301156884564,0,0,3814.1259516488549,93296.995989175179,0.93013813282150926,0.93013813282150926,null,3814.1259516488549,143,1.0911207025456204,3495.6]
[null,6,"2023-02-02",4,"2023-02-02",31,174,93296.995989175179,2337.8126702053232,1476.3132814435319,0,0,3814.1259516488549,90959.183318969852,0.91564908216337015,0.91564908216337015,null,3814.1259516488553,174,1.1119441710356994,3430.14]
[null,7,"2023-03-02",4,"2023-03-02",28,202,90959.183318969852,2515.0844893378789,1299.0414623109757,0,0,3814.1259516488549,88444.09882963197,0.90275628994373769,0.90275628994373769,null,3814.1259516488544,202,1.1310938340507395,3372.07]
[null,8,"2023-04-02",7,"2023-04-03",32,234,88444.09882963197,2369.091243537825,1445.0347081110297,0,0,3814.1259516488549,86075.007586094143,0.88824381084206172,0.88824381084206172,null,3814.1259516488544,234,1.1533833193377818,3306.9]
[null,9,"2023-05-02",2,"2023-05-02",29,263,86075.007586094143,2540.6119174008345,1273.5140342480206,0,0,3814.1259516488549,83534.395668693309,0.87529349482116769,0.87529349482116769,null,3814.1259516488553,263,1.173962334732001,3248.93]
[null,10,"2023-06-02",5,"2023-06-02",31,294,83534.395668693309,2492.2941340696525,1321.8318175792024,0,0,3814.1259516488549,81042.101534623653,0.86165877612757646,0.86165877612757646,null,3814.1259516488549,294,1.1963667924870394,3188.09]
[null,11,"2023-07-02",7,"2023-07-03",31,325,81042.101534623653,2531.731705369566,1282.3942462792888,0,0,3814.1259516488549,78510.369829254079,0.84823644968293166,0.84823644968293166,null,3814.1259516488549,325,1.2191988276118508,3128.39]
[null,12,"2023-08-02",3,"2023-08-02",30,355,78510.369829254079,2612.1737608249036,1201.9521908239512,0,0,3814.1259516488549,75898.19606842917,0.83544621056812673,0.83544621056812673,null,3814.1259516488549,355,1.2417091408535752,3071.67]
[null,13,"2023-09-02",6,"2023-09-02",31,386,75898.19606842917,2613.1278519198149,1200.99809972904,0,0,3814.1259516488549,73285.06821650936,0.82243220540057949,0.82243220540057949,null,3814.1259516488549,386,1.2654065110052757,3014.15]
[null,14,"2023-10-02",1,"2023-10-02",30,416,73285.06821650936,2692.1703617174171,1121.955589931438,0,0,3814.1259516488549,70592.89785479194,0.81003105880198434,0.81003105880198434,null,3814.1259516488553,416,1.2887699660018999,2959.51]
[null,15,"2023-11-02",4,"2023-11-02",31,447,70592.89785479194,2697.0778455050322,1117.0481061438227,0,0,3814.1259516488549,67895.820009286908,0.79741295334914586,0.79741295334914586,null,3814.1259516488549,447,1.3133654674119544,2904.09]
[null,16,"2023-12-02",6,"2023-12-02",30,477,67895.820009286908,2774.6768981616178,1039.4490534872368,0,0,3814.1259516488549,65121.14311112529,0.78538906266348762,0.78538906266348762,null,3814.1259516488544,477,1.3376143982694559,2851.44]
[null,17,"2024-01-02",2,"2024-01-02",31,508,65121.14311112529,2783.6618144231097,1030.4641372257454,0,0,3814.1259516488549,62337.481296702179,0.7731548132399525,0.7731548132399525,null,3814.1259516488553,508,1.3631420701477879,2798.04]
[null,18,"2024-02-02",5,"2024-02-02",31,539,62337.481296702179,2827.7099304863195,986.41602116253523,0,0,3814.1259516488549,59509.771366215857,0.76111114052046458,0.76111114052046458,null,3814.1259516488549,539,1.3891569243055353,2745.64]
[null,19,"2024-03-02",6,"2024-03-02",29,568,59509.771366215857,2933.6551723234679,880.47077932538684,0,0,3814.1259516488549,56576.116193892391,0.75001437893715683,0.75001437893715683,null,3814.1259516488549,568,1.4139426839493312,2697.51]
[null,20,"2024-04-02",2,"2024-04-02",31,599,56576.116193892391,2918.8766366631212,895.24931498573369,0,0,3814.1259516488549,53657.239557229266,0.73833117195177189,0.73833117195177189,null,3814.1259516488549,599,1.4409270412778143,2646.99]
[null,21,"2024-05-02",4,"2024-05-02",30,629,53657.239557229266,2992.662025550444,821.46392609841109,0,0,3814.1259516488549,50664.57753167882,0.72719815327672288,0.72719815327672288,null,3814.1259516488553,629,1.4675311671373914,2599.0100000000002]
[null,22,"2024-06-02",7,"2024-06-03",32,661,50664.57753167882,2986.3480221559553,827.7779294928996,0,0,3814.1259516488549,47678.229509522862,0.71550790185475444,0.71550790185475444,null,3814.1259516488549,661,1.496450531184351,2548.7800000000002]
[null,23,"2024-07-02",2,"2024-07-02",29,690,47678.229509522862,3108.7075484295106,705.41840321934433,0,0,3814.1259516488549,44569.521961093349,0.70507602118036894,0.70507602118036894,null,3814.1259516488549,690,1.5231506559404571,2504.1]
[null,24,"2024-08-02",5,"2024-08-02",31,721,44569.521961093349,3108.8666180430268,705.25933360582792,0,0,3814.1259516488549,41460.655343050319,0.69409283295462409,0.69409283295462409,null,3814.1259516488549,721,1.5522191903524809,2457.21]
[null,25,"2024-09-02",1,"2024-09-02",31,752,41460.655343050319,3158.0607108408904,656.06524080796464,0,0,3814.1259516488549,38302.594632209431,0.68328073326398509,0.68328073326398509,null,3814.1259516488549,752,1.5818424825552508,2411.19]
[null,26,"2024-10-02",3,"2024-10-02",30,782,38302.594632209431,3227.7335090638821,586.39244258497263,0,0,3814.1259516488549,35074.861123145551,0.67297779949563274,0.67297779949563274,null,3814.1259516488549,782,1.6110483585575541,2367.48]
[null,27,"2024-11-02",6,"2024-11-02",31,813,35074.861123145551,3259.1082603300997,555.01769131875528,0,0,3814.1259516488549,31815.75286281545,0.66249461524092768,0.66249461524092768,null,3814.1259516488549,813,1.6417943746968766,2323.14]
[null,28,"2024-12-02",1,"2024-12-02",30,843,31815.75286281545,3327.0436217688434,487.0823298800114,0,0,3814.1259516488549,28488.709241046607,0.65250510754602775,0.65250510754602775,null,3814.1259516488549,843,1.6721071545453605,2281.0300000000002]
[null,29,"2025-01-02",4,"2025-01-02",31,874,28488.709241046607,3363.3262299877201,450.79972166113487,0,0,3814.1259516488549,25125.383011058886,0.64234083277401044,0.64234083277401044,null,3814.1259516488549,874,1.704018445902473,2238.31]
[null,30,"2025-02-02",7,"2025-02-03",32,906,25125.383011058886,3403.6174950530021,410.50845659585292,0,0,3814.1259516488549,21721.765516005886,0.63201472592144359,0.63201472592144359,null,3814.1259516488549,906,1.737598059666938,2195.06]
[null,31,"2025-03-02",7,"2025-03-03",28,934,21721.765516005886,3503.9046742552664,310.22127739358848,0,0,3814.1259516488549,18217.860841750618,0.62311564580463585,0.62311564580463585,null,3814.1259516488549,934,1.767522599194149,2157.89]
[null,32,"2025-04-02",3,"2025-04-02",30,964,18217.860841750618,3535.2201485238656,278.90580312498918,0,0,3814.1259516488549,14682.640693226753,0.61371991881247878,0.61371991881247878,null,3814.1259516488549,964,1.8001567245464691,2118.77]
[null,33,"2025-05-02",5,"2025-05-02",30,994,14682.640693226753,3589.3424970977471,224.78345455110772,0,0,3814.1259516488549,11093.298196129006,0.60446586646178757,0.60446586646178757,null,3814.1259516488549,994,1.8333933803207465,2080.36]
[null,34,"2025-06-02",1,"2025-06-02",31,1025,11093.298196129006,3638.587786798842,175.53816485001292,0,0,3814.1259516488549,7454.7104093301641,0.59504991387234407,0.59504991387234407,null,3814.1259516488549,1025,1.8683827350236302,2041.41]
[null,35,"2025-07-02",3,"2025-07-02",30,1055,7454.7104093301641,3699.9982825531756,114.1276690956792,0,0,3814.1259516488549,3754.7121267769885,0.58607737952002248,0.58607737952002248,null,3814.1259516488549,1055,1.9028790613555655,2004.4]
[null,36,"2025-08-02",6,"2025-08-02",31,1086,3754.7121267769885,3754.7121267769885,59.413824871715086,0,0,3814.1259516487034,0,0.5769478701043661,0.5769478701043661,null,3814.1259516487034,1086,1.9391945139742566,1966.86]
[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":false,"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,{"$f":"'Vista Principal'!C9","v":"Persona Natural"},null,null,"Suma de Prima Mensual",{"$f":"SUM(L36:L395)","v":5276.9819998584844}]
[null,"Tipo de Seguro",null,{"$f":"'Vista Principal'!C10","v":"Seguro de Desgravamen con Devolución"},null,null,"VPN - Valor Presente",{"$f":"NPV(D16,L36:L395)","v":5078.2998111511442}]
[null,"Tarifa",null,{"$f":"'Vista Principal'!C11","v":"TARIFA TITULAR"}]
[null,"Monto inicial",null,{"$f":"'Vista Principal'!C12","v":100000},null,null,"4) Calculo del Monto Adicional del Seguro y MAF"]
[null,{"$f":"D10","v":"Seguro de Desgravamen con Devolución"},{"$f":"+CONCATENATE(D11,D9,D10)","v":"TARIFA TITULARPersona NaturalSeguro de Desgravamen con Devolución"},{"$f":"VLOOKUP(C13,CAPUCCINOVEN,2,0)","v":2.5999999999999999E-3}]
[null,"Monto adicional Seguro de Desgravamen/ Vida",null,null,null,null,"Monto inicial",{"$f":"D12","v":100000}]
[null,"MAF Inicial",null,{"$f":"D12+D14","v":100000},null,null,"Monto adicional de Desgravamen / Vida",{"$f":"H10","v":5078.2998111511442}]
[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":5.0782998111511442E-2}]
[null,"Moneda",null,{"$f":"'Vista Principal'!C19","v":"Soles"},null,null,"MAF Inicial",{"$f":"H14+H15","v":105078.29981115114}]
[null,"Plazo Remanente Meses",null,{"$f":"'Vista Principal'!C20","v":36}]
[null,"Fecha de Desembolso",null,{"$f":"'Vista Principal'!C21","v":"2022-08-12"}]
[null,"Fecha de 1er Pago",null,{"$f":"'Vista Principal'!C22","v":"2022-09-02"}]
[null,"Cuota Julio",null,{"$f":"'Vista Principal'!C23","v":1}]
[null,"Cuota Diciembre",null,{"$f":"'Vista Principal'!C24","v":1}]
[null,"TEA",null,{"$f":"'Vista Principal'!C25","v":0.2}]
[null,"TEA TOTAL",null,{"$f":"(1+(((1+D23)^(30/360)-1)+D13))^12-1","v":0.23739928303352742}]
[null,"Monto del Bien",null,0]
[null,"Seguro del Bien",null,0]
[null,"Portes",null,0]
[null,"Cuota",null,{"$f":"(D15+(D26*D25+D27)*R34)/Q34","v":3787.5088723387644}]
[]
[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,{"$f":"D15-W34-D14","v":-10.169999999983702}]
[]
[null,"2) Creación de Cronograma de prima mensual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q36:Q395)","v":26.402578415149847},{"$f":"SUM(R36:R395)","v":26.402578415149847},null,null,null,null,{"$f":"SUM(W36:W395)","v":100010.16999999998}]
[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,{"$f":"D20","v":"2022-09-02"},{"$f":"IF(B36<=$D$18,WEEKDAY(D36,2),\"\")","v":5},{"$f":"IF(E36=7,D36+1,D36)","v":"2022-09-02"},{"$f":"F36-D19","v":21},{"$f":"G36","v":21},{"$f":"D15","v":100000},{"$f":"IF(B36>D$18,\"\",O36-N36-M36-L36-K36)","v":2536.3616421484562},{"$f":"IF(B36>D$18,\"\",((1+D$23)^(G36/360)-1)*I36)","v":1069.218130338867},{"$f":"IF(B36>D$18,\"\",((1+D$13)^(G36/30)-1)*I36)","v":181.92909985144112},{"$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$28))))","v":3787.5088723387644},{"$f":"IF(B36>D$18,\"\",I36-J36)","v":97463.638357851538},{"$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$24)^(H36/360))),\"\")","v":0.98765119034998583},{"$f":"IFERROR(1/(1+D$24)^(H36/360),\"\")","v":0.98765119034998583},null,{"$f":"IFERROR(J36+K36+L36+M36+N36,\"\")","v":3787.5088723387644},{"$f":"H36","v":21},{"$f":"IFERROR((1+D$30)^(U36/360),\"\")","v":1.0124987926526892},{"$f":"IFERROR(ROUND(T36/V36,2),\"\")","v":3740.75},{"$f":"L36/(1+$I$9)","v":181.92909985144112},{"$f":"L36/(1+$Q$28)","v":181.92909985144112}]
[null,2,null,{"$f":"IF(B37>$D$18,\"\",EDATE(D36,1))","v":"2022-10-02"},7,{"$f":"IF(E37=7,D37+1,D37)","v":"2022-10-03"},{"$f":"IF(B37>D$18,\"\",F37-F36)","v":31},{"$f":"IFERROR(G37+H36,\"\")","v":52},{"$f":"IF(B37>D$18,\"\",P36)","v":97463.638357851538},1983.3998172143909,1542.245409296994,{"$f":"IF(B37>D$18,\"\",((1+D$13)^(G37/30)-1)*I37)","v":261.86364582737968},0,0,3787.5088723387644,95480.238540637147,0.96970015417515132,0.96970015417515132,null,3787.5088723387644,52,1.0312354742542889,3672.79,{"$f":"IF(O37=\"\",0,L37/((1+$I$9)^B37))","v":261.86364582737968},{"$f":"IF(O37=\"\",0,L37/((1+$Q$28)^B37))","v":261.86364582737968}]
[null,3,null,"2022-11-02",3,"2022-11-02",30,82,95480.238540637147,2077.5083568879327,1461.7518952451817,248.24862020565044,0,0,3787.5088723387644,93402.730183749212,0.95263889597086482,0.95263889597086482,null,3787.5088723387648,82,1.0496978140942406,3608.19,248.24862020565044,248.24862020565044]
[null,4,null,"2022-12-02",5,"2022-12-02",30,112,93402.730183749212,2114.7154315185617,1429.9463423424609,242.84709847774195,0,0,3787.5088723387644,91288.014752230651,0.93587781976640549,0.93587781976640549,null,3787.5088723387644,112,1.0684906875522413,3544.73,242.84709847774195,242.84709847774195]
[null,5,null,"2023-01-02",1,"2023-01-02",31,143,91288.014752230651,2097.714228780198,1444.5235581965351,245.27108536203119,0,0,3787.5088723387644,89190.300523450453,0.91886778954318582,0.91886778954318582,null,3787.5088723387644,143,1.0882635208160614,3480.32,245.27108536203119,245.27108536203119]
[null,6,null,"2023-02-02",4,"2023-02-02",31,174,89190.300523450453,2136.5441483170644,1411.3297415705356,239.63498245116443,0,0,3787.5088723387644,87053.756375133395,0.90216692481367033,0.90216692481367033,null,3787.5088723387644,174,1.1084022580038309,3417.09,239.63498245116443,239.63498245116443]
[null,7,null,"2023-03-02",4,"2023-03-02",28,202,87053.756375133395,2333.0109461748775,1243.265768830096,211.23215733379101,0,0,3787.5088723387644,84720.745428958515,0.88734333102530283,0.88734333102530283,null,3787.5088723387644,202,1.1269122171016599,3360.96,211.23215733379101,211.23215733379101]
[null,8,null,"2023-04-02",7,"2023-04-03",32,234,84720.745428958515,2168.328572459568,1384.2010859052059,234.97921397399,0,0,3787.5088723387644,82552.416856498952,0.87070009324498499,0.87070009324498499,null,3787.5088723387644,234,1.1484452584366129,3297.94,234.97921397399,234.97921397399]
[null,9,null,"2023-05-02",2,"2023-05-02",29,263,82552.416856498952,2358.6402133303591,1221.3959008099912,207.47275819841397,0,0,3787.5088723387644,80193.776643168589,0.85588695632058687,0.85588695632058687,null,3787.5088723387639,263,1.1683147669426162,3241.86,207.47275819841397,207.47275819841397]
[null,10,null,"2023-06-02",5,"2023-06-02",31,294,80193.776643168589,2303.0750768820935,1268.9705203494684,215.46327510720286,0,0,3787.5088723387644,77890.701566286501,0.84033079857522375,0.84033079857522375,null,3787.5088723387648,294,1.1899348833886807,3182.95,215.46327510720286,215.46327510720286]
[null,11,null,"2023-07-02",7,"2023-07-03",31,325,77890.701566286501,2345.7063460491499,1232.5271141270739,209.27541216254056,0,0,3787.5088723387644,75544.995220237353,0.82505738149089258,0.82505738149089258,null,3787.5088723387648,325,1.2119550884481629,3125.12,209.27541216254056,209.27541216254056]
[null,12,null,"2023-08-02",3,"2023-08-02",30,355,75544.995220237353,2434.5380090395943,1156.5538757265576,196.41698757261227,0,0,3787.5088723387644,73110.457211197761,0.8105410209867091,0.8105410209867091,null,3787.5088723387644,355,1.2336528745235198,3070.16,196.41698757261227,196.41698757261227]
[null,13,null,"2023-09-02",6,"2023-09-02",31,386,{"$f":"IF(B48>D$18,\"\",P47)","v":73110.457211197761},{"$f":"IF(B48>D$18,\"\",O48-N48-M48-L48-K48)","v":2434.1914700608168},{"$f":"IF(B48>D$18,\"\",((1+D$23)^(G48/360)-1)*I48)","v":1156.8854693437652},196.4319329341823,0,0,3787.5088723387644,{"$f":"IF(B48>D$18,\"\",I48-J48)","v":70676.265741136944},0.79580904746095071,0.79580904746095071,null,{"$f":"IFERROR(J48+K48+L48+M48+N48,\"\")","v":3787.5088723387644},386,1.2564820979108253,3014.38,196.4319329341823,{"$f":"IF(O48=\"\",0,L48/((1+$Q$28)^B48))","v":196.4319329341823}]
[null,14,null,"2023-10-02",1,"2023-10-02",30,416,70676.265741136944,2521.734376016715,1082.0162053950983,183.7582909269515,0,0,3787.5088723387644,68154.53136512023,0.78180729281382688,0.78180729281382688,null,3787.5088723387644,416,1.2789770566991852,2961.36,183.7582909269515,183.7582909269515]
[null,15,null,"2023-11-02",4,"2023-11-02",31,447,68154.53136512023,2525.9285614117998,1078.4638752630465,183.11643566391794,0,0,3787.5088723387644,65628.602803708432,0.76759756863977158,0.76759756863977158,null,3787.5088723387639,447,1.3026450216004966,2907.55,183.11643566391794,183.11643566391794]
[null,16,null,"2023-12-02",6,"2023-12-02",30,477,65628.602803708432,2612.1353464871763,1004.73915856195,170.63436728963771,0,0,3787.5088723387644,63016.467457221253,0.75409217704097808,0.75409217704097808,null,3787.5088723387639,477,1.3259664410823084,2856.41,170.63436728963771,170.63436728963771]
[null,17,null,"2024-01-02",2,"2024-01-02",31,508,63016.467457221253,2621.0371350114592,997.16016438025429,169.31157294705108,0,0,3787.5088723387644,60395.430322209795,0.74038618844755022,0.74038618844755022,null,3787.5088723387644,508,1.3505039627082602,2804.52,169.31157294705108,169.31157294705108]
[null,18,null,"2024-02-02",5,"2024-02-02",31,539,60395.430322209795,2669.5540681853427,955.68538920075036,162.26941495267164,0,0,3787.5088723387644,57725.87625402445,0.72692931279951889,0.72692931279951889,null,3787.5088723387644,539,1.3754955606583856,2753.56,162.26941495267164,162.26941495267164]
[null,19,null,"2024-03-02",6,"2024-03-02",29,568,57725.87625402445,2788.3534443813624,854.07734033869974,145.07808761870217,0,0,3787.5088723387644,54937.522809643087,0.71456213433198645,0.71456213433198645,null,3787.5088723387644,568,1.3992933172703781,2706.73,145.07808761870217,145.07808761870217]
[null,20,null,"2024-04-02",2,"2024-04-02",31,599,54937.522809643087,2770.583134320751,869.32053613916264,147.60520187885069,0,0,3787.5088723387644,52166.939675322334,0.70157462330796272,0.70157462330796272,null,3787.5088723387644,599,1.4251877810891955,2657.55,147.60520187885069,147.60520187885069]
[null,21,null,"2024-05-02",4,"2024-05-02",30,629,52166.939675322334,2853.2266051623255,798.64822402060395,135.63404315583472,0,0,3787.5088723387644,49313.713070160011,0.68923086349077056,0.68923086349077056,null,3787.5088723387644,629,1.4507030991781531,2610.81,135.63404315583472,135.63404315583472]
[null,22,null,"2024-06-02",7,"2024-06-03",32,661,49313.713070160011,2845.0266938261398,805.70697101540316,136.77520749722143,0,0,3787.5088723387644,46468.68637633387,0.67630347366821308,0.67630347366821308,null,3787.5088723387644,661,1.4784231374608952,2561.86,136.77520749722143,136.77520749722143]
[null,23,null,"2024-07-02",2,"2024-07-02",29,690,46468.68637633387,2983.1998997274172,687.52273061537983,116.78624199596722,0,0,3787.5088723387644,43485.486476606449,0.66479758773157915,0.66479758773157915,null,3787.5088723387644,690,1.5040016671204108,2518.29,116.78624199596722,116.78624199596722]
[null,24,null,"2024-08-02",5,"2024-08-02",31,721,43485.486476606449,2982.5670372013924,688.10576969590556,116.83606544146664,0,0,3787.5088723387644,40502.919439405057,0.65271457131554722,0.65271457131554722,null,3787.5088723387644,721,1.5318337994346434,2472.5300000000002,116.83606544146664,116.83606544146664]
[null,25,null,"2024-09-02",1,"2024-09-02",31,752,40502.919439405057,3037.7761007043764,640.91021657941519,108.82255505497281,0,0,3787.5088723387644,37465.143338700684,0.64085116954373844,0.64085116954373844,null,3787.5088723387644,752,1.56018097611757,2427.61,108.82255505497281,108.82255505497281]
[null,26,null,"2024-10-02",3,"2024-10-02",30,782,37465.143338700684,3116.5279929461062,573.57150671203874,97.40937268061937,0,0,3787.5088723387644,34348.615345754581,0.62957580032055294,0.62957580032055294,null,3787.5088723387644,782,1.5881130945444881,2384.91,97.40937268061937,97.40937268061937]
[null,27,null,"2024-11-02",6,"2024-11-02",31,813,34348.615345754581,3151.6958756113777,543.52572123561379,92.287275491772988,0,0,3787.5088723387644,31196.919470143202,0.61813295685842951,0.61813295685842951,null,3787.5088723387644,813,1.6175017413416388,2341.58,92.287275491772988,92.287275491772988]
[null,28,null,"2024-12-02",1,"2024-12-02",30,843,31196.919470143202,3228.788563405747,477.60831831064701,81.111990622370314,0,0,3787.5088723387644,27968.130906737457,0.60725730015554735,0.60725730015554735,null,3787.5088723387644,843,1.6464600807179657,2300.4,81.111990622370314,81.111990622370314]
[null,29,null,"2025-01-02",4,"2025-01-02",31,874,27968.130906737457,3269.8023812421889,442.56219267293983,75.144298423635561,0,0,3787.5088723387644,24698.328525495268,0.59622010618561783,0.59622010618561783,null,3787.5088723387644,874,1.6769284610518655,2258.6,75.144298423635561,75.144298423635561]
[null,30,null,"2025-02-02",7,"2025-02-03",32,906,24698.328525495268,3315.4751716678902,403.53107130887463,68.502629361999439,0,0,3787.5088723387644,21382.853353827377,0.58503724984388161,0.58503724984388161,null,3787.5088723387644,906,1.708971214089418,2216.25,68.502629361999439,68.502629361999439]
[null,31,null,"2025-03-02",7,"2025-03-03",28,934,21382.853353827377,3430.2432337994446,305.38107396731687,51.884564572003214,0,0,3787.5088723387644,17952.610120027934,0.57542444504665347,0.57542444504665347,null,3787.5088723387644,934,1.7375104804466805,2179.85,51.884564572003214,51.884564572003214]
[null,32,null,"2025-04-02",3,"2025-04-02",30,964,17952.610120027934,3465.9871310009498,274.84495502574333,46.676786312071471,0,0,3787.5088723387644,14486.622989026984,0.56530021747823544,0.56530021747823544,null,3787.5088723387644,964,1.7686173515409676,2141.5100000000002,46.676786312071471,46.676786312071471]
[null,33,null,"2025-05-02",5,"2025-05-02",30,994,14486.622989026984,3528.0611252760586,221.78252729123633,37.665219771469225,0,0,3787.5088723387644,10958.561863750925,0.5553541192624013,0.5553541192624013,null,3787.5088723387644,994,1.800281132904382,2103.84,37.665219771469225,37.665219771469225]
[null,34,null,"2025-06-02",1,"2025-06-02",31,1025,10958.561863750925,3584.6594710374943,173.40612367469114,29.443277626578851,0,0,3787.5088723387644,7373.9023927134313,0.54526029060899772,0.54526029060899772,null,3787.5088723387644,1025,1.8335960312779618,2065.62,29.443277626578851,29.443277626578851]
[null,35,null,"2025-07-02",3,"2025-07-02",30,1055,7373.9023927134313,3655.4461849685663,112.89054114914353,19.172146221054447,0,0,3787.5088723387644,3718.456207744865,0.535666782175932,0.535666782175932,null,3787.5088723387644,1055,1.8664231342081823,2029.29,19.172146221054447,19.172146221054447]
[null,36,null,"2025-08-02",6,"2025-08-02",31,1086,3718.456207744865,3718.456207744865,58.840118352758402,9.9906848935224524,0,0,3787.287010991146,0,0.52593078035823559,0.52593078035823559,null,3787.287010991146,1086,1.9009620158871396,1992.3,9.9906848935224524,9.9906848935224524]
[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":11,"n_cols":10,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
["TARIFA","PRODUCTO","TIPO_SEGURO","Valor","Columna1","Columna2",null,"TARIFA","PRODUCTO","TIPO_SEGURO"]
["TARIFA TITULAR","Persona Natural","Seguro de Vida",9.7499999999999996E-4,"TARIFA TITULARPersona NaturalSeguro de Vida",9.7499999999999996E-4,null,"TARIFA TITULAR","Persona Natural"]
["TARIFA TITULAR","Persona Natural","Seguro de Desgravamen",2E-3,"TARIFA TITULARPersona NaturalSeguro de Desgravamen",2E-3,null,"TARIFA TITULAR + CONYUGE",null,"Seguro de Desgravamen"]
["TARIFA TITULAR","Persona Natural","Seguro de Desgravamen con Devolución",2.5999999999999999E-3,"TARIFA TITULARPersona NaturalSeguro de Desgravamen con Devolución",2.5999999999999999E-3,null,null,null,"Seguro de Desgravamen con Devolución"]
["TARIFA TITULAR + CONYUGE","Persona Natural","Seguro de Vida",1.9499999999999999E-3,"TARIFA TITULAR + CONYUGEPersona NaturalSeguro de Vida",1.9499999999999999E-3]
["TARIFA TITULAR + CONYUGE","Persona Natural","Seguro de Desgravamen",4.0000000000000001E-3,"TARIFA TITULAR + CONYUGEPersona NaturalSeguro de Desgravamen",4.0000000000000001E-3]
["TARIFA TITULAR + CONYUGE","Persona Natural","Seguro de Desgravamen con Devolución",5.1999999999999998E-3,"TARIFA TITULAR + CONYUGEPersona NaturalSeguro de Desgravamen con Devolución",5.1999999999999998E-3]
["TARIFA TITULAR","Persona Jurídica","Seguro de Desgravamen",9.0899999999999998E-4,"TARIFA TITULARPersona JurídicaSeguro de Desgravamen",9.0899999999999998E-4]
["TARIFA TITULAR","Persona Jurídica","Seguro de Desgravamen con Devolución",1.8E-3,"TARIFA TITULARPersona JurídicaSeguro de Desgravamen con Devolución",1.8E-3]
["TARIFA TITULAR + CONYUGE","Persona Jurídica","Seguro de Desgravamen",1.591E-3,"TARIFA TITULAR + CONYUGEPersona JurídicaSeguro de Desgravamen",1.591E-3]
["TARIFA TITULAR + CONYUGE","Persona Jurídica","Seguro de Desgravamen con Devolución",3.15E-3,"TARIFA TITULAR + CONYUGEPersona JurídicaSeguro de Desgravamen con Devolución",3.15E-3]

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