{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["SIMULADOR","INFORMACION REQUERIDA","Hoja2"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":1,"defined_names":73,"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":"SIMULADOR","index":0,"n_rows":381,"n_cols":19,"rows_kept":381,"cut":false,"hidden":false,"merged":[[20,1,20,5],[3,7,3,9],[15,1,15,2],[15,7,15,8],[16,1,16,2],[16,7,16,8],[17,1,17,2],[18,1,18,2],[18,7,18,9],[12,1,12,2],[12,7,12,8],[13,1,13,2],[13,7,13,8],[8,1,8,3],[8,8,8,9],[14,1,14,2],[12,11,12,14],[14,7,14,8],[9,7,9,8],[10,7,10,8],[11,7,11,8],[0,7,0,8],[1,7,1,8],[11,1,11,2],[10,1,10,2],[9,1,9,2],[4,7,4,9],[5,7,5,9],[6,8,6,9],[7,8,7,9]]}
[null,null,null,null,null,null,null,"TIPO DE TASA"]
[null,null,null,null,null,null,null,"IBR",null,null,{"$f":"ABS((SUM(J24:J1048576)-J10))","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Tasa Subs inicial",{"$f":"VLOOKUP($H$6,Hoja2!$B$2:$F$206,2,0)","v":6}]
[null,null,null,null,null,null,null,"REESTRUCTURACION",null,null,"Tasa Int Inicial",{"$f":"IF($H$2=\"IBR\",VLOOKUP($H$6,Hoja2!$B$2:$F$206,5,0),VLOOKUP($H$6,Hoja2!$B$2:$F$206,4,0))","v":0},null,"IBR"]
[null,null,null,null,null,null,null,{"$f":"IF((SUM(J24:J376)-Vr_Prestamo)=0,\"\",\"Verificar los Flujos de la Operación Propuesta\")","v":""},null,null,{"$f":"ABS(IF(K2>0,0,ABS((SUM(J24:J376)-J10))))","v":0},{"$f":"+L3+L4","v":6}]
[null,null,null,null,null,null,null,"AIS 2007 PEQUEÑO PRODUCTOR",null,null,null,null,null,null,"NUEVA TASA BENEF",{"$f":"+IF(O7<L4,\"REVISAR TASA BENEF\",\"OK\")","v":"OK"}]
[null,null,null,null,null,null,null,"Beneficiario",null,null,null,null,null,null,{"$f":"+(L3-J14)+L4","v":6}]
[null,null,null,null,null,null,null,"ID Beneficiario"]
[null,null,null,null,null,null,null,"N° AGROS"]
[null,null,null,null,null,null,null,"Saldo Operación"]
[null,null,null,null,null,null,null,"Cuotas a proyectar"]
[null,null,null,null,null,null,null,"Fecha Inicio Normalizacion"]
[null,null,null,null,null,null,null,"Tasa_Finagro",null,null,null,"DISPONIBILIDAD"]
[null,null,null,null,null,null,null,"Tasa Int. Financiero",null,null,null,"Valor Subsidio Disponible"]
[null,null,null,null,null,null,null,"Valor Subs_Finagro"]
[null,null,null,null,null,null,null,"Valor Subs_Int. Financiero",null,{"$f":"+SUM(O24:O100)","v":0}]
[null,null,null,null,null,null,null,"Total Subsidio",null,{"$f":"IF(ISERROR(J15+J16),0,J15+J16)","v":0},null,{"$f":"+IF(K6>10000,1,0)","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"IF(J14>L3,\"NUEVA TASA MAYOR A TASA INICIAL NORMALIZACION VIABLE\",IF(K2>0,\"Revise los Flujos de la operación Inicial\",IF(K5>0,\"Revise los Flujos de la operación Propuesta\",IF(O14-J17>=0,\"NORMALIZACION VIABLE\",\"NORMALIZACION NO VIABLE\"))))","v":"NORMALIZACION VIABLE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+No_Años2","v":0}]
[]
[null,null,null,null,null,null,null,"Pago Nº","F. Pagos","Flujos Capital","Saldo final","Subsidio Finagro","PLAZO","TASA NOMINAL","Vr Subsidio IF"]
[]
[null,{"$f":"IF(Values_Entered,1,\"\")","v":1},null,null,null,{"$f":"IF(OR(E24=0,E24=\"OK\"),0,DAYS360(Fecha_Inicio,E24))","v":0},null,1,null,null,{"$f":"+J10-J24","v":0},{"$f":"IFERROR(ROUND((J10*(ROUND(((1+$J$13/100)^((DAYS360(Fecha_Inicio,I24,1))/360)-1)*(360/(DAYS360(Fecha_Inicio,I24,1))),4)))/(360/DAYS360(Fecha_Inicio,I24,1)),0),0)","v":0},{"$f":"+IF($H$2=\"IBR\",(I24-Fecha_Inicio),DAYS360(Fecha_Inicio,I24))","v":0},{"$f":"IFERROR(IF($H$2=\"IBR\",(ROUND(((1+($J$14%))^(1/(365/M24))-1)*(365/M24),10)),ROUND(((1+($J$14%))^(1/(360/M24))-1)*(360/M24),10)),0)","v":0},{"$f":"+IFERROR(IF($H$2=\"IBR\",ROUND(J10*N24/365*M24,0),ROUND(J10*N24/360*M24,0)),0)","v":0}]
[null,{"$f":"IF(AND(F24>0,E24>1),IF(Values_Entered,B24+0,\"\"),IF(Values_Entered,B24+1,\"\"))","v":2},null,null,null,{"$f":"IF(AND(F24>0,E24>0),(360/Pagos_Anuales)-F24,IF(OR(E25=0,E25=\"OK\"),0,DAYS360(C24,E25)))","v":0},null,{"$f":"IF(Values_Entered,H24+1,\"\")","v":2},null,null,{"$f":"+K24-J25","v":0},{"$f":"IFERROR(ROUND((K24*(ROUND(((1+$J$13/100)^((DAYS360(I24,I25,1))/360)-1)*(360/(DAYS360(I24,I25,1))),4)))/(360/DAYS360(I24,I25,1)),0),0)","v":0},{"$f":"+IF($H$2=\"IBR\",(I25-I24),DAYS360(I24,I25))","v":0},{"$f":"IFERROR(IF($H$2=\"IBR\",(ROUND(((1+($J$14%))^(1/(365/M25))-1)*(365/M25),10)),ROUND(((1+($J$14%))^(1/(360/M25))-1)*(360/M25),10)),0)","v":0},{"$f":"+IFERROR(IF($H$2=\"IBR\",ROUND(K24*N25/365*M25,0),ROUND(K24*N25/360*M25,0)),0)","v":0}]
[null,{"$f":"IF(AND(F25>0,E25>1),IF(Values_Entered,B25+0,\"\"),IF(Values_Entered,B25+1,\"\"))","v":3},null,null,{"$f":"+IF($D$15>C26,\"OK\",0)","v":0},0,null,{"$f":"IF(Values_Entered,H25+1,\"\")","v":3},null,null,0,0,{"$f":"+IF($H$2=\"IBR\",(I26-I25),DAYS360(I25,I26))","v":0},{"$f":"IFERROR(IF($H$2=\"IBR\",(ROUND(((1+($J$14%))^(1/(365/M26))-1)*(365/M26),10)),ROUND(((1+($J$14%))^(1/(360/M26))-1)*(360/M26),10)),0)","v":0},{"$f":"+IFERROR(IF($H$2=\"IBR\",ROUND(K25*N26/365*M26,0),ROUND(K25*N26/360*M26,0)),0)","v":0}]
[null,{"$f":"IF(AND(F26>0,E26>1),IF(Values_Entered,B26+0,\"\"),IF(Values_Entered,B26+1,\"\"))","v":4},null,null,0,0,null,{"$f":"IF(Values_Entered,H26+1,\"\")","v":4},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F27>0,E27>1),IF(Values_Entered,B27+0,\"\"),IF(Values_Entered,B27+1,\"\"))","v":5},null,null,0,0,null,{"$f":"IF(Values_Entered,H27+1,\"\")","v":5},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F28>0,E28>1),IF(Values_Entered,B28+0,\"\"),IF(Values_Entered,B28+1,\"\"))","v":6},null,null,0,0,null,{"$f":"IF(Values_Entered,H28+1,\"\")","v":6},null,null,{"$f":"+K28-J29","v":0},{"$f":"IFERROR(ROUND((K28*(ROUND(((1+$J$13/100)^((DAYS360(I28,I29,1))/360)-1)*(360/(DAYS360(I28,I29,1))),4)))/(360/DAYS360(I28,I29,1)),0),0)","v":0},0,0,0]
[null,{"$f":"IF(AND(F29>0,E29>1),IF(Values_Entered,B29+0,\"\"),IF(Values_Entered,B29+1,\"\"))","v":7},null,null,0,0,null,{"$f":"IF(Values_Entered,H29+1,\"\")","v":7},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F30>0,E30>1),IF(Values_Entered,B30+0,\"\"),IF(Values_Entered,B30+1,\"\"))","v":8},null,null,0,0,null,{"$f":"IF(Values_Entered,H30+1,\"\")","v":8},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F31>0,E31>1),IF(Values_Entered,B31+0,\"\"),IF(Values_Entered,B31+1,\"\"))","v":9},null,null,0,0,null,{"$f":"IF(Values_Entered,H31+1,\"\")","v":9},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F32>0,E32>1),IF(Values_Entered,B32+0,\"\"),IF(Values_Entered,B32+1,\"\"))","v":10},null,null,0,0,null,{"$f":"IF(Values_Entered,H32+1,\"\")","v":10},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F33>0,E33>1),IF(Values_Entered,B33+0,\"\"),IF(Values_Entered,B33+1,\"\"))","v":11},null,null,0,0,null,{"$f":"IF(Values_Entered,H33+1,\"\")","v":11},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F34>0,E34>1),IF(Values_Entered,B34+0,\"\"),IF(Values_Entered,B34+1,\"\"))","v":12},null,null,0,0,null,{"$f":"IF(Values_Entered,H34+1,\"\")","v":12},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F35>0,E35>1),IF(Values_Entered,B35+0,\"\"),IF(Values_Entered,B35+1,\"\"))","v":13},null,null,0,0,null,{"$f":"IF(Values_Entered,H35+1,\"\")","v":13},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F36>0,E36>1),IF(Values_Entered,B36+0,\"\"),IF(Values_Entered,B36+1,\"\"))","v":14},null,null,0,0,null,{"$f":"IF(Values_Entered,H36+1,\"\")","v":14},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F37>0,E37>1),IF(Values_Entered,B37+0,\"\"),IF(Values_Entered,B37+1,\"\"))","v":15},null,null,0,0,null,{"$f":"IF(Values_Entered,H37+1,\"\")","v":15},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F38>0,E38>1),IF(Values_Entered,B38+0,\"\"),IF(Values_Entered,B38+1,\"\"))","v":16},null,null,0,0,null,{"$f":"IF(Values_Entered,H38+1,\"\")","v":16},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F39>0,E39>1),IF(Values_Entered,B39+0,\"\"),IF(Values_Entered,B39+1,\"\"))","v":17},null,null,0,0,null,{"$f":"IF(Values_Entered,H39+1,\"\")","v":17},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F40>0,E40>1),IF(Values_Entered,B40+0,\"\"),IF(Values_Entered,B40+1,\"\"))","v":18},null,null,0,0,null,{"$f":"IF(Values_Entered,H40+1,\"\")","v":18},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F41>0,E41>1),IF(Values_Entered,B41+0,\"\"),IF(Values_Entered,B41+1,\"\"))","v":19},null,null,0,0,null,{"$f":"IF(Values_Entered,H41+1,\"\")","v":19},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F42>0,E42>1),IF(Values_Entered,B42+0,\"\"),IF(Values_Entered,B42+1,\"\"))","v":20},null,null,0,0,null,{"$f":"IF(Values_Entered,H42+1,\"\")","v":20},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F43>0,E43>1),IF(Values_Entered,B43+0,\"\"),IF(Values_Entered,B43+1,\"\"))","v":21},null,null,0,0,null,{"$f":"IF(Values_Entered,H43+1,\"\")","v":21},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F44>0,E44>1),IF(Values_Entered,B44+0,\"\"),IF(Values_Entered,B44+1,\"\"))","v":22},null,null,0,0,null,{"$f":"IF(Values_Entered,H44+1,\"\")","v":22},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F45>0,E45>1),IF(Values_Entered,B45+0,\"\"),IF(Values_Entered,B45+1,\"\"))","v":23},null,null,0,0,null,{"$f":"IF(Values_Entered,H45+1,\"\")","v":23},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F46>0,E46>1),IF(Values_Entered,B46+0,\"\"),IF(Values_Entered,B46+1,\"\"))","v":24},null,null,0,0,null,{"$f":"IF(Values_Entered,H46+1,\"\")","v":24},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F47>0,E47>1),IF(Values_Entered,B47+0,\"\"),IF(Values_Entered,B47+1,\"\"))","v":25},null,null,0,0,null,{"$f":"IF(Values_Entered,H47+1,\"\")","v":25},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F48>0,E48>1),IF(Values_Entered,B48+0,\"\"),IF(Values_Entered,B48+1,\"\"))","v":26},null,null,0,0,null,{"$f":"IF(Values_Entered,H48+1,\"\")","v":26},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F49>0,E49>1),IF(Values_Entered,B49+0,\"\"),IF(Values_Entered,B49+1,\"\"))","v":27},null,null,0,0,null,{"$f":"IF(Values_Entered,H49+1,\"\")","v":27},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F50>0,E50>1),IF(Values_Entered,B50+0,\"\"),IF(Values_Entered,B50+1,\"\"))","v":28},null,null,0,0,null,{"$f":"IF(Values_Entered,H50+1,\"\")","v":28},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F51>0,E51>1),IF(Values_Entered,B51+0,\"\"),IF(Values_Entered,B51+1,\"\"))","v":29},null,null,0,0,null,{"$f":"IF(Values_Entered,H51+1,\"\")","v":29},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F52>0,E52>1),IF(Values_Entered,B52+0,\"\"),IF(Values_Entered,B52+1,\"\"))","v":30},null,null,0,0,null,{"$f":"IF(Values_Entered,H52+1,\"\")","v":30},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F53>0,E53>1),IF(Values_Entered,B53+0,\"\"),IF(Values_Entered,B53+1,\"\"))","v":31},null,null,0,0,null,{"$f":"IF(Values_Entered,H53+1,\"\")","v":31},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F54>0,E54>1),IF(Values_Entered,B54+0,\"\"),IF(Values_Entered,B54+1,\"\"))","v":32},null,null,0,0,null,{"$f":"IF(Values_Entered,H54+1,\"\")","v":32},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F55>0,E55>1),IF(Values_Entered,B55+0,\"\"),IF(Values_Entered,B55+1,\"\"))","v":33},null,null,0,0,null,{"$f":"IF(Values_Entered,H55+1,\"\")","v":33},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F56>0,E56>1),IF(Values_Entered,B56+0,\"\"),IF(Values_Entered,B56+1,\"\"))","v":34},null,null,0,0,null,{"$f":"IF(Values_Entered,H56+1,\"\")","v":34},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F57>0,E57>1),IF(Values_Entered,B57+0,\"\"),IF(Values_Entered,B57+1,\"\"))","v":35},null,null,0,0,null,{"$f":"IF(Values_Entered,H57+1,\"\")","v":35},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F58>0,E58>1),IF(Values_Entered,B58+0,\"\"),IF(Values_Entered,B58+1,\"\"))","v":36},null,null,0,0,null,{"$f":"IF(Values_Entered,H58+1,\"\")","v":36},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F59>0,E59>1),IF(Values_Entered,B59+0,\"\"),IF(Values_Entered,B59+1,\"\"))","v":37},null,null,0,0,null,{"$f":"IF(Values_Entered,H59+1,\"\")","v":37},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F60>0,E60>1),IF(Values_Entered,B60+0,\"\"),IF(Values_Entered,B60+1,\"\"))","v":38},null,null,0,0,null,{"$f":"IF(Values_Entered,H60+1,\"\")","v":38},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F61>0,E61>1),IF(Values_Entered,B61+0,\"\"),IF(Values_Entered,B61+1,\"\"))","v":39},null,null,0,0,null,{"$f":"IF(Values_Entered,H61+1,\"\")","v":39},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F62>0,E62>1),IF(Values_Entered,B62+0,\"\"),IF(Values_Entered,B62+1,\"\"))","v":40},null,null,0,0,null,{"$f":"IF(Values_Entered,H62+1,\"\")","v":40},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F63>0,E63>1),IF(Values_Entered,B63+0,\"\"),IF(Values_Entered,B63+1,\"\"))","v":41},null,null,0,0,null,{"$f":"IF(Values_Entered,H63+1,\"\")","v":41},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F64>0,E64>1),IF(Values_Entered,B64+0,\"\"),IF(Values_Entered,B64+1,\"\"))","v":42},null,null,0,0,null,{"$f":"IF(Values_Entered,H64+1,\"\")","v":42},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F65>0,E65>1),IF(Values_Entered,B65+0,\"\"),IF(Values_Entered,B65+1,\"\"))","v":43},null,null,0,0,null,{"$f":"IF(Values_Entered,H65+1,\"\")","v":43},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F66>0,E66>1),IF(Values_Entered,B66+0,\"\"),IF(Values_Entered,B66+1,\"\"))","v":44},null,null,0,0,null,{"$f":"IF(Values_Entered,H66+1,\"\")","v":44},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F67>0,E67>1),IF(Values_Entered,B67+0,\"\"),IF(Values_Entered,B67+1,\"\"))","v":45},null,null,0,0,null,{"$f":"IF(Values_Entered,H67+1,\"\")","v":45},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F68>0,E68>1),IF(Values_Entered,B68+0,\"\"),IF(Values_Entered,B68+1,\"\"))","v":46},null,null,0,0,null,{"$f":"IF(Values_Entered,H68+1,\"\")","v":46},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F69>0,E69>1),IF(Values_Entered,B69+0,\"\"),IF(Values_Entered,B69+1,\"\"))","v":47},null,null,0,0,null,{"$f":"IF(Values_Entered,H69+1,\"\")","v":47},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F70>0,E70>1),IF(Values_Entered,B70+0,\"\"),IF(Values_Entered,B70+1,\"\"))","v":48},null,null,0,0,null,{"$f":"IF(Values_Entered,H70+1,\"\")","v":48},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F71>0,E71>1),IF(Values_Entered,B71+0,\"\"),IF(Values_Entered,B71+1,\"\"))","v":49},null,null,0,0,null,{"$f":"IF(Values_Entered,H71+1,\"\")","v":49},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F72>0,E72>1),IF(Values_Entered,B72+0,\"\"),IF(Values_Entered,B72+1,\"\"))","v":50},null,null,0,0,null,{"$f":"IF(Values_Entered,H72+1,\"\")","v":50},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F73>0,E73>1),IF(Values_Entered,B73+0,\"\"),IF(Values_Entered,B73+1,\"\"))","v":51},null,null,0,0,null,{"$f":"IF(Values_Entered,H73+1,\"\")","v":51},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F74>0,E74>1),IF(Values_Entered,B74+0,\"\"),IF(Values_Entered,B74+1,\"\"))","v":52},null,null,0,0,null,{"$f":"IF(Values_Entered,H74+1,\"\")","v":52},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F75>0,E75>1),IF(Values_Entered,B75+0,\"\"),IF(Values_Entered,B75+1,\"\"))","v":53},null,null,0,0,null,{"$f":"IF(Values_Entered,H75+1,\"\")","v":53},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F76>0,E76>1),IF(Values_Entered,B76+0,\"\"),IF(Values_Entered,B76+1,\"\"))","v":54},null,null,0,0,null,{"$f":"IF(Values_Entered,H76+1,\"\")","v":54},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F77>0,E77>1),IF(Values_Entered,B77+0,\"\"),IF(Values_Entered,B77+1,\"\"))","v":55},null,null,0,0,null,{"$f":"IF(Values_Entered,H77+1,\"\")","v":55},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F78>0,E78>1),IF(Values_Entered,B78+0,\"\"),IF(Values_Entered,B78+1,\"\"))","v":56},null,null,0,0,null,{"$f":"IF(Values_Entered,H78+1,\"\")","v":56},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F79>0,E79>1),IF(Values_Entered,B79+0,\"\"),IF(Values_Entered,B79+1,\"\"))","v":57},null,null,0,0,null,{"$f":"IF(Values_Entered,H79+1,\"\")","v":57},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F80>0,E80>1),IF(Values_Entered,B80+0,\"\"),IF(Values_Entered,B80+1,\"\"))","v":58},null,null,0,0,null,{"$f":"IF(Values_Entered,H80+1,\"\")","v":58},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F81>0,E81>1),IF(Values_Entered,B81+0,\"\"),IF(Values_Entered,B81+1,\"\"))","v":59},null,null,0,0,null,{"$f":"IF(Values_Entered,H81+1,\"\")","v":59},null,null,{"$f":"+K81-J82","v":0},{"$f":"IFERROR(ROUND((K81*(ROUND(((1+$J$13/100)^((DAYS360(I81,I82,1))/360)-1)*(360/(DAYS360(I81,I82,1))),4)))/(360/DAYS360(I81,I82,1)),0),0)","v":0},0,0,0]
[null,{"$f":"IF(AND(F82>0,E82>1),IF(Values_Entered,B82+0,\"\"),IF(Values_Entered,B82+1,\"\"))","v":60},null,null,{"$f":"+IF($D$15>C83,\"OK\",0)","v":0},0,null,{"$f":"IF(Values_Entered,H82+1,\"\")","v":60},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F83>0,E83>1),IF(Values_Entered,B83+0,\"\"),IF(Values_Entered,B83+1,\"\"))","v":61},null,null,0,0,null,{"$f":"IF(Values_Entered,H83+1,\"\")","v":61},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F84>0,E84>1),IF(Values_Entered,B84+0,\"\"),IF(Values_Entered,B84+1,\"\"))","v":62},null,null,0,0,null,{"$f":"IF(Values_Entered,H84+1,\"\")","v":62},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F85>0,E85>1),IF(Values_Entered,B85+0,\"\"),IF(Values_Entered,B85+1,\"\"))","v":63},null,null,0,0,null,{"$f":"IF(Values_Entered,H85+1,\"\")","v":63},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F86>0,E86>1),IF(Values_Entered,B86+0,\"\"),IF(Values_Entered,B86+1,\"\"))","v":64},null,null,0,0,null,{"$f":"IF(Values_Entered,H86+1,\"\")","v":64},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F87>0,E87>1),IF(Values_Entered,B87+0,\"\"),IF(Values_Entered,B87+1,\"\"))","v":65},null,null,0,0,null,{"$f":"IF(Values_Entered,H87+1,\"\")","v":65},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F88>0,E88>1),IF(Values_Entered,B88+0,\"\"),IF(Values_Entered,B88+1,\"\"))","v":66},null,null,0,{"$f":"IF(AND(F88>0,E88>0),(360/Pagos_Anuales)-F88,IF(OR(E89=0,E89=\"OK\"),0,DAYS360(C88,E89)))","v":0},null,{"$f":"IF(Values_Entered,H88+1,\"\")","v":66},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F89>0,E89>1),IF(Values_Entered,B89+0,\"\"),IF(Values_Entered,B89+1,\"\"))","v":67},null,null,0,0,null,{"$f":"IF(Values_Entered,H89+1,\"\")","v":67},null,null,0,0,{"$f":"+IF($H$2=\"IBR\",(I90-I89),DAYS360(I89,I90))","v":0},{"$f":"IFERROR(IF($H$2=\"IBR\",(ROUND(((1+($J$14%))^(1/(365/M90))-1)*(365/M90),10)),ROUND(((1+($J$14%))^(1/(360/M90))-1)*(360/M90),10)),0)","v":0},{"$f":"+IFERROR(IF($H$2=\"IBR\",ROUND(K89*N90/365*M90,0),ROUND(K89*N90/360*M90,0)),0)","v":0}]
[null,{"$f":"IF(AND(F90>0,E90>1),IF(Values_Entered,B90+0,\"\"),IF(Values_Entered,B90+1,\"\"))","v":68},null,null,0,0,null,{"$f":"IF(Values_Entered,H90+1,\"\")","v":68},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F91>0,E91>1),IF(Values_Entered,B91+0,\"\"),IF(Values_Entered,B91+1,\"\"))","v":69},null,null,0,0,null,{"$f":"IF(Values_Entered,H91+1,\"\")","v":69},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F92>0,E92>1),IF(Values_Entered,B92+0,\"\"),IF(Values_Entered,B92+1,\"\"))","v":70},null,null,0,0,null,{"$f":"IF(Values_Entered,H92+1,\"\")","v":70},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F93>0,E93>1),IF(Values_Entered,B93+0,\"\"),IF(Values_Entered,B93+1,\"\"))","v":71},null,null,0,0,null,{"$f":"IF(Values_Entered,H93+1,\"\")","v":71},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F94>0,E94>1),IF(Values_Entered,B94+0,\"\"),IF(Values_Entered,B94+1,\"\"))","v":72},null,null,0,0,null,{"$f":"IF(Values_Entered,H94+1,\"\")","v":72},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F95>0,E95>1),IF(Values_Entered,B95+0,\"\"),IF(Values_Entered,B95+1,\"\"))","v":73},null,null,0,0,null,{"$f":"IF(Values_Entered,H95+1,\"\")","v":73},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F96>0,E96>1),IF(Values_Entered,B96+0,\"\"),IF(Values_Entered,B96+1,\"\"))","v":74},null,null,0,0,null,{"$f":"IF(Values_Entered,H96+1,\"\")","v":74},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F97>0,E97>1),IF(Values_Entered,B97+0,\"\"),IF(Values_Entered,B97+1,\"\"))","v":75},null,null,0,0,null,{"$f":"IF(Values_Entered,H97+1,\"\")","v":75},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F98>0,E98>1),IF(Values_Entered,B98+0,\"\"),IF(Values_Entered,B98+1,\"\"))","v":76},null,null,0,0,null,{"$f":"IF(Values_Entered,H98+1,\"\")","v":76},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F99>0,E99>1),IF(Values_Entered,B99+0,\"\"),IF(Values_Entered,B99+1,\"\"))","v":77},null,null,0,0,null,{"$f":"IF(Values_Entered,H99+1,\"\")","v":77},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F100>0,E100>1),IF(Values_Entered,B100+0,\"\"),IF(Values_Entered,B100+1,\"\"))","v":78},null,null,0,0,null,{"$f":"IF(Values_Entered,H100+1,\"\")","v":78},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F101>0,E101>1),IF(Values_Entered,B101+0,\"\"),IF(Values_Entered,B101+1,\"\"))","v":79},null,null,0,0,null,{"$f":"IF(Values_Entered,H101+1,\"\")","v":79},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F102>0,E102>1),IF(Values_Entered,B102+0,\"\"),IF(Values_Entered,B102+1,\"\"))","v":80},null,null,0,0,null,{"$f":"IF(Values_Entered,H102+1,\"\")","v":80},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F103>0,E103>1),IF(Values_Entered,B103+0,\"\"),IF(Values_Entered,B103+1,\"\"))","v":81},null,null,0,0,null,{"$f":"IF(Values_Entered,H103+1,\"\")","v":81},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F104>0,E104>1),IF(Values_Entered,B104+0,\"\"),IF(Values_Entered,B104+1,\"\"))","v":82},null,null,0,0,null,{"$f":"IF(Values_Entered,H104+1,\"\")","v":82},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F105>0,E105>1),IF(Values_Entered,B105+0,\"\"),IF(Values_Entered,B105+1,\"\"))","v":83},null,null,0,0,null,{"$f":"IF(Values_Entered,H105+1,\"\")","v":83},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F106>0,E106>1),IF(Values_Entered,B106+0,\"\"),IF(Values_Entered,B106+1,\"\"))","v":84},null,null,0,0,null,{"$f":"IF(Values_Entered,H106+1,\"\")","v":84},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F107>0,E107>1),IF(Values_Entered,B107+0,\"\"),IF(Values_Entered,B107+1,\"\"))","v":85},null,null,0,0,null,{"$f":"IF(Values_Entered,H107+1,\"\")","v":85},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F108>0,E108>1),IF(Values_Entered,B108+0,\"\"),IF(Values_Entered,B108+1,\"\"))","v":86},null,null,0,0,null,{"$f":"IF(Values_Entered,H108+1,\"\")","v":86},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F109>0,E109>1),IF(Values_Entered,B109+0,\"\"),IF(Values_Entered,B109+1,\"\"))","v":87},null,null,0,0,null,{"$f":"IF(Values_Entered,H109+1,\"\")","v":87},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F110>0,E110>1),IF(Values_Entered,B110+0,\"\"),IF(Values_Entered,B110+1,\"\"))","v":88},null,null,0,{"$f":"IF(AND(F110>0,E110>0),(360/Pagos_Anuales)-F110,IF(OR(E111=0,E111=\"OK\"),0,DAYS360(C110,E111)))","v":0},null,{"$f":"IF(Values_Entered,H110+1,\"\")","v":88},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F111>0,E111>1),IF(Values_Entered,B111+0,\"\"),IF(Values_Entered,B111+1,\"\"))","v":89},null,null,0,0,null,{"$f":"IF(Values_Entered,H111+1,\"\")","v":89},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F112>0,E112>1),IF(Values_Entered,B112+0,\"\"),IF(Values_Entered,B112+1,\"\"))","v":90},null,null,0,0,null,{"$f":"IF(Values_Entered,H112+1,\"\")","v":90},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F113>0,E113>1),IF(Values_Entered,B113+0,\"\"),IF(Values_Entered,B113+1,\"\"))","v":91},null,null,0,0,null,{"$f":"IF(Values_Entered,H113+1,\"\")","v":91},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F114>0,E114>1),IF(Values_Entered,B114+0,\"\"),IF(Values_Entered,B114+1,\"\"))","v":92},null,null,0,0,null,{"$f":"IF(Values_Entered,H114+1,\"\")","v":92},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F115>0,E115>1),IF(Values_Entered,B115+0,\"\"),IF(Values_Entered,B115+1,\"\"))","v":93},null,null,0,0,null,{"$f":"IF(Values_Entered,H115+1,\"\")","v":93},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F116>0,E116>1),IF(Values_Entered,B116+0,\"\"),IF(Values_Entered,B116+1,\"\"))","v":94},null,null,0,0,null,{"$f":"IF(Values_Entered,H116+1,\"\")","v":94},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F117>0,E117>1),IF(Values_Entered,B117+0,\"\"),IF(Values_Entered,B117+1,\"\"))","v":95},null,null,0,0,null,{"$f":"IF(Values_Entered,H117+1,\"\")","v":95},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F118>0,E118>1),IF(Values_Entered,B118+0,\"\"),IF(Values_Entered,B118+1,\"\"))","v":96},null,null,0,0,null,{"$f":"IF(Values_Entered,H118+1,\"\")","v":96},null,null,0,0,0,0,0]
[null,{"$f":"IF(AND(F119>0,E119>1),IF(Values_Entered,B119+0,\"\"),IF(Values_Entered,B119+1,\"\"))","v":97},null,null,0,0,null,{"$f":"IF(Values_Entered,H119+1,\"\")","v":97},null,null,0,0,null,null,{"$f":"IFERROR(ROUND((K119*(ROUND(((1+$J$14/100)^((DAYS360(I119,I120,1))/360)-1)*(360/(DAYS360(I119,I120,1))),4)))/(360/DAYS360(I119,I120,1)),0),0)","v":0}]
[null,{"$f":"IF(AND(F120>0,E120>1),IF(Values_Entered,B120+0,\"\"),IF(Values_Entered,B120+1,\"\"))","v":98},null,null,0,0,null,{"$f":"IF(Values_Entered,H120+1,\"\")","v":98},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F121>0,E121>1),IF(Values_Entered,B121+0,\"\"),IF(Values_Entered,B121+1,\"\"))","v":99},null,null,0,0,null,{"$f":"IF(Values_Entered,H121+1,\"\")","v":99},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F122>0,E122>1),IF(Values_Entered,B122+0,\"\"),IF(Values_Entered,B122+1,\"\"))","v":100},null,null,0,0,null,{"$f":"IF(Values_Entered,H122+1,\"\")","v":100},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F123>0,E123>1),IF(Values_Entered,B123+0,\"\"),IF(Values_Entered,B123+1,\"\"))","v":101},null,null,0,0,null,{"$f":"IF(Values_Entered,H123+1,\"\")","v":101},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F124>0,E124>1),IF(Values_Entered,B124+0,\"\"),IF(Values_Entered,B124+1,\"\"))","v":102},null,null,0,0,null,{"$f":"IF(Values_Entered,H124+1,\"\")","v":102},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F125>0,E125>1),IF(Values_Entered,B125+0,\"\"),IF(Values_Entered,B125+1,\"\"))","v":103},null,null,0,0,null,{"$f":"IF(Values_Entered,H125+1,\"\")","v":103},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F126>0,E126>1),IF(Values_Entered,B126+0,\"\"),IF(Values_Entered,B126+1,\"\"))","v":104},null,null,0,0,null,{"$f":"IF(Values_Entered,H126+1,\"\")","v":104},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F127>0,E127>1),IF(Values_Entered,B127+0,\"\"),IF(Values_Entered,B127+1,\"\"))","v":105},null,null,0,0,null,{"$f":"IF(Values_Entered,H127+1,\"\")","v":105},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F128>0,E128>1),IF(Values_Entered,B128+0,\"\"),IF(Values_Entered,B128+1,\"\"))","v":106},null,null,0,0,null,{"$f":"IF(Values_Entered,H128+1,\"\")","v":106},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F129>0,E129>1),IF(Values_Entered,B129+0,\"\"),IF(Values_Entered,B129+1,\"\"))","v":107},null,null,0,0,null,{"$f":"IF(Values_Entered,H129+1,\"\")","v":107},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F130>0,E130>1),IF(Values_Entered,B130+0,\"\"),IF(Values_Entered,B130+1,\"\"))","v":108},null,null,0,0,null,{"$f":"IF(Values_Entered,H130+1,\"\")","v":108},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F131>0,E131>1),IF(Values_Entered,B131+0,\"\"),IF(Values_Entered,B131+1,\"\"))","v":109},null,null,0,0,null,{"$f":"IF(Values_Entered,H131+1,\"\")","v":109},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F132>0,E132>1),IF(Values_Entered,B132+0,\"\"),IF(Values_Entered,B132+1,\"\"))","v":110},null,null,0,0,null,{"$f":"IF(Values_Entered,H132+1,\"\")","v":110},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F133>0,E133>1),IF(Values_Entered,B133+0,\"\"),IF(Values_Entered,B133+1,\"\"))","v":111},null,null,0,0,null,{"$f":"IF(Values_Entered,H133+1,\"\")","v":111},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F134>0,E134>1),IF(Values_Entered,B134+0,\"\"),IF(Values_Entered,B134+1,\"\"))","v":112},null,null,0,0,null,{"$f":"IF(Values_Entered,H134+1,\"\")","v":112},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F135>0,E135>1),IF(Values_Entered,B135+0,\"\"),IF(Values_Entered,B135+1,\"\"))","v":113},null,null,0,0,null,{"$f":"IF(Values_Entered,H135+1,\"\")","v":113},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F136>0,E136>1),IF(Values_Entered,B136+0,\"\"),IF(Values_Entered,B136+1,\"\"))","v":114},null,null,0,0,null,{"$f":"IF(Values_Entered,H136+1,\"\")","v":114},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F137>0,E137>1),IF(Values_Entered,B137+0,\"\"),IF(Values_Entered,B137+1,\"\"))","v":115},null,null,0,0,null,{"$f":"IF(Values_Entered,H137+1,\"\")","v":115},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F138>0,E138>1),IF(Values_Entered,B138+0,\"\"),IF(Values_Entered,B138+1,\"\"))","v":116},null,null,0,0,null,{"$f":"IF(Values_Entered,H138+1,\"\")","v":116},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F139>0,E139>1),IF(Values_Entered,B139+0,\"\"),IF(Values_Entered,B139+1,\"\"))","v":117},null,null,0,0,null,{"$f":"IF(Values_Entered,H139+1,\"\")","v":117},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F140>0,E140>1),IF(Values_Entered,B140+0,\"\"),IF(Values_Entered,B140+1,\"\"))","v":118},null,null,0,0,null,{"$f":"IF(Values_Entered,H140+1,\"\")","v":118},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F141>0,E141>1),IF(Values_Entered,B141+0,\"\"),IF(Values_Entered,B141+1,\"\"))","v":119},null,null,0,0,null,{"$f":"IF(Values_Entered,H141+1,\"\")","v":119},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F142>0,E142>1),IF(Values_Entered,B142+0,\"\"),IF(Values_Entered,B142+1,\"\"))","v":120},null,null,0,0,null,{"$f":"IF(Values_Entered,H142+1,\"\")","v":120},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F143>0,E143>1),IF(Values_Entered,B143+0,\"\"),IF(Values_Entered,B143+1,\"\"))","v":121},null,null,0,0,null,{"$f":"IF(Values_Entered,H143+1,\"\")","v":121},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F144>0,E144>1),IF(Values_Entered,B144+0,\"\"),IF(Values_Entered,B144+1,\"\"))","v":122},null,null,0,0,null,{"$f":"IF(Values_Entered,H144+1,\"\")","v":122},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F145>0,E145>1),IF(Values_Entered,B145+0,\"\"),IF(Values_Entered,B145+1,\"\"))","v":123},null,null,0,{"$f":"IF(AND(F145>0,E145>0),(360/Pagos_Anuales)-F145,IF(OR(E146=0,E146=\"OK\"),0,DAYS360(C145,E146)))","v":0},null,{"$f":"IF(Values_Entered,H145+1,\"\")","v":123},null,null,{"$f":"+K145-J146","v":0},{"$f":"IFERROR(ROUND((K145*(ROUND(((1+$J$13/100)^((DAYS360(I145,I146,1))/360)-1)*(360/(DAYS360(I145,I146,1))),4)))/(360/DAYS360(I145,I146,1)),0),0)","v":0},null,null,0]
[null,{"$f":"IF(AND(F146>0,E146>1),IF(Values_Entered,B146+0,\"\"),IF(Values_Entered,B146+1,\"\"))","v":124},null,null,{"$f":"+IF($D$15>C147,\"OK\",0)","v":0},0,null,{"$f":"IF(Values_Entered,H146+1,\"\")","v":124},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F147>0,E147>1),IF(Values_Entered,B147+0,\"\"),IF(Values_Entered,B147+1,\"\"))","v":125},null,null,0,0,null,{"$f":"IF(Values_Entered,H147+1,\"\")","v":125},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F148>0,E148>1),IF(Values_Entered,B148+0,\"\"),IF(Values_Entered,B148+1,\"\"))","v":126},null,null,0,0,null,{"$f":"IF(Values_Entered,H148+1,\"\")","v":126},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F149>0,E149>1),IF(Values_Entered,B149+0,\"\"),IF(Values_Entered,B149+1,\"\"))","v":127},null,null,0,0,null,{"$f":"IF(Values_Entered,H149+1,\"\")","v":127},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F150>0,E150>1),IF(Values_Entered,B150+0,\"\"),IF(Values_Entered,B150+1,\"\"))","v":128},null,null,0,0,null,{"$f":"IF(Values_Entered,H150+1,\"\")","v":128},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F151>0,E151>1),IF(Values_Entered,B151+0,\"\"),IF(Values_Entered,B151+1,\"\"))","v":129},null,null,0,0,null,{"$f":"IF(Values_Entered,H151+1,\"\")","v":129},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F152>0,E152>1),IF(Values_Entered,B152+0,\"\"),IF(Values_Entered,B152+1,\"\"))","v":130},null,null,0,0,null,{"$f":"IF(Values_Entered,H152+1,\"\")","v":130},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F153>0,E153>1),IF(Values_Entered,B153+0,\"\"),IF(Values_Entered,B153+1,\"\"))","v":131},null,null,0,0,null,{"$f":"IF(Values_Entered,H153+1,\"\")","v":131},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F154>0,E154>1),IF(Values_Entered,B154+0,\"\"),IF(Values_Entered,B154+1,\"\"))","v":132},null,null,0,0,null,{"$f":"IF(Values_Entered,H154+1,\"\")","v":132},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F155>0,E155>1),IF(Values_Entered,B155+0,\"\"),IF(Values_Entered,B155+1,\"\"))","v":133},null,null,0,0,null,{"$f":"IF(Values_Entered,H155+1,\"\")","v":133},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F156>0,E156>1),IF(Values_Entered,B156+0,\"\"),IF(Values_Entered,B156+1,\"\"))","v":134},null,null,0,0,null,{"$f":"IF(Values_Entered,H156+1,\"\")","v":134},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F157>0,E157>1),IF(Values_Entered,B157+0,\"\"),IF(Values_Entered,B157+1,\"\"))","v":135},null,null,0,0,null,{"$f":"IF(Values_Entered,H157+1,\"\")","v":135},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F158>0,E158>1),IF(Values_Entered,B158+0,\"\"),IF(Values_Entered,B158+1,\"\"))","v":136},null,null,0,0,null,{"$f":"IF(Values_Entered,H158+1,\"\")","v":136},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F159>0,E159>1),IF(Values_Entered,B159+0,\"\"),IF(Values_Entered,B159+1,\"\"))","v":137},null,null,0,0,null,{"$f":"IF(Values_Entered,H159+1,\"\")","v":137},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F160>0,E160>1),IF(Values_Entered,B160+0,\"\"),IF(Values_Entered,B160+1,\"\"))","v":138},null,null,0,0,null,{"$f":"IF(Values_Entered,H160+1,\"\")","v":138},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F161>0,E161>1),IF(Values_Entered,B161+0,\"\"),IF(Values_Entered,B161+1,\"\"))","v":139},null,null,0,0,null,{"$f":"IF(Values_Entered,H161+1,\"\")","v":139},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F162>0,E162>1),IF(Values_Entered,B162+0,\"\"),IF(Values_Entered,B162+1,\"\"))","v":140},null,null,0,0,null,{"$f":"IF(Values_Entered,H162+1,\"\")","v":140},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F163>0,E163>1),IF(Values_Entered,B163+0,\"\"),IF(Values_Entered,B163+1,\"\"))","v":141},null,null,0,0,null,{"$f":"IF(Values_Entered,H163+1,\"\")","v":141},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F164>0,E164>1),IF(Values_Entered,B164+0,\"\"),IF(Values_Entered,B164+1,\"\"))","v":142},null,null,0,0,null,{"$f":"IF(Values_Entered,H164+1,\"\")","v":142},null,null,0,0,null,null,{"$f":"IFERROR(ROUND((K164*(ROUND(((1+$J$14/100)^((DAYS360(I164,I165,1))/360)-1)*(360/(DAYS360(I164,I165,1))),4)))/(360/DAYS360(I164,I165,1)),0),0)","v":0}]
[null,{"$f":"IF(AND(F165>0,E165>1),IF(Values_Entered,B165+0,\"\"),IF(Values_Entered,B165+1,\"\"))","v":143},null,null,0,0,null,{"$f":"IF(Values_Entered,H165+1,\"\")","v":143},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F166>0,E166>1),IF(Values_Entered,B166+0,\"\"),IF(Values_Entered,B166+1,\"\"))","v":144},null,null,0,0,null,{"$f":"IF(Values_Entered,H166+1,\"\")","v":144},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F167>0,E167>1),IF(Values_Entered,B167+0,\"\"),IF(Values_Entered,B167+1,\"\"))","v":145},null,null,0,0,null,{"$f":"IF(Values_Entered,H167+1,\"\")","v":145},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F168>0,E168>1),IF(Values_Entered,B168+0,\"\"),IF(Values_Entered,B168+1,\"\"))","v":146},null,null,0,0,null,{"$f":"IF(Values_Entered,H168+1,\"\")","v":146},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F169>0,E169>1),IF(Values_Entered,B169+0,\"\"),IF(Values_Entered,B169+1,\"\"))","v":147},null,null,0,0,null,{"$f":"IF(Values_Entered,H169+1,\"\")","v":147},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F170>0,E170>1),IF(Values_Entered,B170+0,\"\"),IF(Values_Entered,B170+1,\"\"))","v":148},null,null,0,0,null,{"$f":"IF(Values_Entered,H170+1,\"\")","v":148},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F171>0,E171>1),IF(Values_Entered,B171+0,\"\"),IF(Values_Entered,B171+1,\"\"))","v":149},null,null,0,0,null,{"$f":"IF(Values_Entered,H171+1,\"\")","v":149},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F172>0,E172>1),IF(Values_Entered,B172+0,\"\"),IF(Values_Entered,B172+1,\"\"))","v":150},null,null,0,0,null,{"$f":"IF(Values_Entered,H172+1,\"\")","v":150},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F173>0,E173>1),IF(Values_Entered,B173+0,\"\"),IF(Values_Entered,B173+1,\"\"))","v":151},null,null,0,0,null,{"$f":"IF(Values_Entered,H173+1,\"\")","v":151},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F174>0,E174>1),IF(Values_Entered,B174+0,\"\"),IF(Values_Entered,B174+1,\"\"))","v":152},null,null,0,0,null,{"$f":"IF(Values_Entered,H174+1,\"\")","v":152},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F175>0,E175>1),IF(Values_Entered,B175+0,\"\"),IF(Values_Entered,B175+1,\"\"))","v":153},null,null,0,0,null,{"$f":"IF(Values_Entered,H175+1,\"\")","v":153},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F176>0,E176>1),IF(Values_Entered,B176+0,\"\"),IF(Values_Entered,B176+1,\"\"))","v":154},null,null,0,0,null,{"$f":"IF(Values_Entered,H176+1,\"\")","v":154},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F177>0,E177>1),IF(Values_Entered,B177+0,\"\"),IF(Values_Entered,B177+1,\"\"))","v":155},null,null,0,0,null,{"$f":"IF(Values_Entered,H177+1,\"\")","v":155},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F178>0,E178>1),IF(Values_Entered,B178+0,\"\"),IF(Values_Entered,B178+1,\"\"))","v":156},null,null,0,0,null,{"$f":"IF(Values_Entered,H178+1,\"\")","v":156},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F179>0,E179>1),IF(Values_Entered,B179+0,\"\"),IF(Values_Entered,B179+1,\"\"))","v":157},null,null,0,0,null,{"$f":"IF(Values_Entered,H179+1,\"\")","v":157},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F180>0,E180>1),IF(Values_Entered,B180+0,\"\"),IF(Values_Entered,B180+1,\"\"))","v":158},null,null,0,0,null,{"$f":"IF(Values_Entered,H180+1,\"\")","v":158},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F181>0,E181>1),IF(Values_Entered,B181+0,\"\"),IF(Values_Entered,B181+1,\"\"))","v":159},null,null,0,0,null,{"$f":"IF(Values_Entered,H181+1,\"\")","v":159},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F182>0,E182>1),IF(Values_Entered,B182+0,\"\"),IF(Values_Entered,B182+1,\"\"))","v":160},null,null,0,0,null,{"$f":"IF(Values_Entered,H182+1,\"\")","v":160},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F183>0,E183>1),IF(Values_Entered,B183+0,\"\"),IF(Values_Entered,B183+1,\"\"))","v":161},null,null,0,0,null,{"$f":"IF(Values_Entered,H183+1,\"\")","v":161},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F184>0,E184>1),IF(Values_Entered,B184+0,\"\"),IF(Values_Entered,B184+1,\"\"))","v":162},null,null,0,0,null,{"$f":"IF(Values_Entered,H184+1,\"\")","v":162},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F185>0,E185>1),IF(Values_Entered,B185+0,\"\"),IF(Values_Entered,B185+1,\"\"))","v":163},null,null,0,0,null,{"$f":"IF(Values_Entered,H185+1,\"\")","v":163},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F186>0,E186>1),IF(Values_Entered,B186+0,\"\"),IF(Values_Entered,B186+1,\"\"))","v":164},null,null,0,0,null,{"$f":"IF(Values_Entered,H186+1,\"\")","v":164},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F187>0,E187>1),IF(Values_Entered,B187+0,\"\"),IF(Values_Entered,B187+1,\"\"))","v":165},null,null,0,0,null,{"$f":"IF(Values_Entered,H187+1,\"\")","v":165},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F188>0,E188>1),IF(Values_Entered,B188+0,\"\"),IF(Values_Entered,B188+1,\"\"))","v":166},null,null,0,0,null,{"$f":"IF(Values_Entered,H188+1,\"\")","v":166},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F189>0,E189>1),IF(Values_Entered,B189+0,\"\"),IF(Values_Entered,B189+1,\"\"))","v":167},null,null,0,0,null,{"$f":"IF(Values_Entered,H189+1,\"\")","v":167},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F190>0,E190>1),IF(Values_Entered,B190+0,\"\"),IF(Values_Entered,B190+1,\"\"))","v":168},null,null,0,0,null,{"$f":"IF(Values_Entered,H190+1,\"\")","v":168},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F191>0,E191>1),IF(Values_Entered,B191+0,\"\"),IF(Values_Entered,B191+1,\"\"))","v":169},null,null,0,0,null,{"$f":"IF(Values_Entered,H191+1,\"\")","v":169},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F192>0,E192>1),IF(Values_Entered,B192+0,\"\"),IF(Values_Entered,B192+1,\"\"))","v":170},null,null,0,0,null,{"$f":"IF(Values_Entered,H192+1,\"\")","v":170},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F193>0,E193>1),IF(Values_Entered,B193+0,\"\"),IF(Values_Entered,B193+1,\"\"))","v":171},null,null,0,0,null,{"$f":"IF(Values_Entered,H193+1,\"\")","v":171},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F194>0,E194>1),IF(Values_Entered,B194+0,\"\"),IF(Values_Entered,B194+1,\"\"))","v":172},null,null,0,0,null,{"$f":"IF(Values_Entered,H194+1,\"\")","v":172},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F195>0,E195>1),IF(Values_Entered,B195+0,\"\"),IF(Values_Entered,B195+1,\"\"))","v":173},null,null,0,0,null,{"$f":"IF(Values_Entered,H195+1,\"\")","v":173},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F196>0,E196>1),IF(Values_Entered,B196+0,\"\"),IF(Values_Entered,B196+1,\"\"))","v":174},null,null,0,0,null,{"$f":"IF(Values_Entered,H196+1,\"\")","v":174},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F197>0,E197>1),IF(Values_Entered,B197+0,\"\"),IF(Values_Entered,B197+1,\"\"))","v":175},null,null,0,0,null,{"$f":"IF(Values_Entered,H197+1,\"\")","v":175},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F198>0,E198>1),IF(Values_Entered,B198+0,\"\"),IF(Values_Entered,B198+1,\"\"))","v":176},null,null,0,0,null,{"$f":"IF(Values_Entered,H198+1,\"\")","v":176},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F199>0,E199>1),IF(Values_Entered,B199+0,\"\"),IF(Values_Entered,B199+1,\"\"))","v":177},null,null,0,0,null,{"$f":"IF(Values_Entered,H199+1,\"\")","v":177},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F200>0,E200>1),IF(Values_Entered,B200+0,\"\"),IF(Values_Entered,B200+1,\"\"))","v":178},null,null,0,0,null,{"$f":"IF(Values_Entered,H200+1,\"\")","v":178},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F201>0,E201>1),IF(Values_Entered,B201+0,\"\"),IF(Values_Entered,B201+1,\"\"))","v":179},null,null,0,0,null,{"$f":"IF(Values_Entered,H201+1,\"\")","v":179},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F202>0,E202>1),IF(Values_Entered,B202+0,\"\"),IF(Values_Entered,B202+1,\"\"))","v":180},null,null,0,0,null,{"$f":"IF(Values_Entered,H202+1,\"\")","v":180},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F203>0,E203>1),IF(Values_Entered,B203+0,\"\"),IF(Values_Entered,B203+1,\"\"))","v":181},null,null,0,0,null,{"$f":"IF(Values_Entered,H203+1,\"\")","v":181},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F204>0,E204>1),IF(Values_Entered,B204+0,\"\"),IF(Values_Entered,B204+1,\"\"))","v":182},null,null,0,0,null,{"$f":"IF(Values_Entered,H204+1,\"\")","v":182},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F205>0,E205>1),IF(Values_Entered,B205+0,\"\"),IF(Values_Entered,B205+1,\"\"))","v":183},null,null,0,0,null,{"$f":"IF(Values_Entered,H205+1,\"\")","v":183},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F206>0,E206>1),IF(Values_Entered,B206+0,\"\"),IF(Values_Entered,B206+1,\"\"))","v":184},null,null,0,0,null,{"$f":"IF(Values_Entered,H206+1,\"\")","v":184},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F207>0,E207>1),IF(Values_Entered,B207+0,\"\"),IF(Values_Entered,B207+1,\"\"))","v":185},null,null,0,0,null,{"$f":"IF(Values_Entered,H207+1,\"\")","v":185},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F208>0,E208>1),IF(Values_Entered,B208+0,\"\"),IF(Values_Entered,B208+1,\"\"))","v":186},null,null,0,0,null,{"$f":"IF(Values_Entered,H208+1,\"\")","v":186},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F209>0,E209>1),IF(Values_Entered,B209+0,\"\"),IF(Values_Entered,B209+1,\"\"))","v":187},null,null,0,{"$f":"IF(AND(F209>0,E209>0),(360/Pagos_Anuales)-F209,IF(OR(E210=0,E210=\"OK\"),0,DAYS360(C209,E210)))","v":0},null,{"$f":"IF(Values_Entered,H209+1,\"\")","v":187},null,null,{"$f":"+K209-J210","v":0},{"$f":"IFERROR(ROUND((K209*(ROUND(((1+$J$13/100)^((DAYS360(I209,I210,1))/360)-1)*(360/(DAYS360(I209,I210,1))),4)))/(360/DAYS360(I209,I210,1)),0),0)","v":0},null,null,0]
[null,{"$f":"IF(AND(F210>0,E210>1),IF(Values_Entered,B210+0,\"\"),IF(Values_Entered,B210+1,\"\"))","v":188},null,null,{"$f":"+IF($D$15>C211,\"OK\",0)","v":0},0,null,{"$f":"IF(Values_Entered,H210+1,\"\")","v":188},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F211>0,E211>1),IF(Values_Entered,B211+0,\"\"),IF(Values_Entered,B211+1,\"\"))","v":189},null,null,0,0,null,{"$f":"IF(Values_Entered,H211+1,\"\")","v":189},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F212>0,E212>1),IF(Values_Entered,B212+0,\"\"),IF(Values_Entered,B212+1,\"\"))","v":190},null,null,0,0,null,{"$f":"IF(Values_Entered,H212+1,\"\")","v":190},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F213>0,E213>1),IF(Values_Entered,B213+0,\"\"),IF(Values_Entered,B213+1,\"\"))","v":191},null,null,0,0,null,{"$f":"IF(Values_Entered,H213+1,\"\")","v":191},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F214>0,E214>1),IF(Values_Entered,B214+0,\"\"),IF(Values_Entered,B214+1,\"\"))","v":192},null,null,0,0,null,{"$f":"IF(Values_Entered,H214+1,\"\")","v":192},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F215>0,E215>1),IF(Values_Entered,B215+0,\"\"),IF(Values_Entered,B215+1,\"\"))","v":193},null,null,0,0,null,{"$f":"IF(Values_Entered,H215+1,\"\")","v":193},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F216>0,E216>1),IF(Values_Entered,B216+0,\"\"),IF(Values_Entered,B216+1,\"\"))","v":194},null,null,0,0,null,{"$f":"IF(Values_Entered,H216+1,\"\")","v":194},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F217>0,E217>1),IF(Values_Entered,B217+0,\"\"),IF(Values_Entered,B217+1,\"\"))","v":195},null,null,0,0,null,{"$f":"IF(Values_Entered,H217+1,\"\")","v":195},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F218>0,E218>1),IF(Values_Entered,B218+0,\"\"),IF(Values_Entered,B218+1,\"\"))","v":196},null,null,0,0,null,{"$f":"IF(Values_Entered,H218+1,\"\")","v":196},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F219>0,E219>1),IF(Values_Entered,B219+0,\"\"),IF(Values_Entered,B219+1,\"\"))","v":197},null,null,null,0,null,{"$f":"IF(Values_Entered,H219+1,\"\")","v":197},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F220>0,E220>1),IF(Values_Entered,B220+0,\"\"),IF(Values_Entered,B220+1,\"\"))","v":198},null,null,null,0,null,{"$f":"IF(Values_Entered,H220+1,\"\")","v":198},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F221>0,E221>1),IF(Values_Entered,B221+0,\"\"),IF(Values_Entered,B221+1,\"\"))","v":199},null,null,null,0,null,{"$f":"IF(Values_Entered,H221+1,\"\")","v":199},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F222>0,E222>1),IF(Values_Entered,B222+0,\"\"),IF(Values_Entered,B222+1,\"\"))","v":200},null,null,null,0,null,{"$f":"IF(Values_Entered,H222+1,\"\")","v":200},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F223>0,E223>1),IF(Values_Entered,B223+0,\"\"),IF(Values_Entered,B223+1,\"\"))","v":201},null,null,null,0,null,{"$f":"IF(Values_Entered,H223+1,\"\")","v":201},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F224>0,E224>1),IF(Values_Entered,B224+0,\"\"),IF(Values_Entered,B224+1,\"\"))","v":202},null,null,null,0,null,{"$f":"IF(Values_Entered,H224+1,\"\")","v":202},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F225>0,E225>1),IF(Values_Entered,B225+0,\"\"),IF(Values_Entered,B225+1,\"\"))","v":203},null,null,null,0,null,{"$f":"IF(Values_Entered,H225+1,\"\")","v":203},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F226>0,E226>1),IF(Values_Entered,B226+0,\"\"),IF(Values_Entered,B226+1,\"\"))","v":204},null,null,null,0,null,{"$f":"IF(Values_Entered,H226+1,\"\")","v":204},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F227>0,E227>1),IF(Values_Entered,B227+0,\"\"),IF(Values_Entered,B227+1,\"\"))","v":205},null,null,null,0,null,{"$f":"IF(Values_Entered,H227+1,\"\")","v":205},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F228>0,E228>1),IF(Values_Entered,B228+0,\"\"),IF(Values_Entered,B228+1,\"\"))","v":206},null,null,null,0,null,{"$f":"IF(Values_Entered,H228+1,\"\")","v":206},null,null,0,0,null,null,{"$f":"IFERROR(ROUND((K228*(ROUND(((1+$J$14/100)^((DAYS360(I228,I229,1))/360)-1)*(360/(DAYS360(I228,I229,1))),4)))/(360/DAYS360(I228,I229,1)),0),0)","v":0}]
[null,{"$f":"IF(AND(F229>0,E229>1),IF(Values_Entered,B229+0,\"\"),IF(Values_Entered,B229+1,\"\"))","v":207},null,null,null,0,null,{"$f":"IF(Values_Entered,H229+1,\"\")","v":207},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F230>0,E230>1),IF(Values_Entered,B230+0,\"\"),IF(Values_Entered,B230+1,\"\"))","v":208},null,null,null,0,null,{"$f":"IF(Values_Entered,H230+1,\"\")","v":208},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F231>0,E231>1),IF(Values_Entered,B231+0,\"\"),IF(Values_Entered,B231+1,\"\"))","v":209},null,null,null,0,null,{"$f":"IF(Values_Entered,H231+1,\"\")","v":209},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F232>0,E232>1),IF(Values_Entered,B232+0,\"\"),IF(Values_Entered,B232+1,\"\"))","v":210},null,null,null,0,null,{"$f":"IF(Values_Entered,H232+1,\"\")","v":210},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F233>0,E233>1),IF(Values_Entered,B233+0,\"\"),IF(Values_Entered,B233+1,\"\"))","v":211},null,null,null,0,null,{"$f":"IF(Values_Entered,H233+1,\"\")","v":211},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F234>0,E234>1),IF(Values_Entered,B234+0,\"\"),IF(Values_Entered,B234+1,\"\"))","v":212},null,null,null,0,null,{"$f":"IF(Values_Entered,H234+1,\"\")","v":212},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F235>0,E235>1),IF(Values_Entered,B235+0,\"\"),IF(Values_Entered,B235+1,\"\"))","v":213},null,null,null,0,null,{"$f":"IF(Values_Entered,H235+1,\"\")","v":213},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F236>0,E236>1),IF(Values_Entered,B236+0,\"\"),IF(Values_Entered,B236+1,\"\"))","v":214},null,null,null,0,null,{"$f":"IF(Values_Entered,H236+1,\"\")","v":214},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F237>0,E237>1),IF(Values_Entered,B237+0,\"\"),IF(Values_Entered,B237+1,\"\"))","v":215},null,null,null,0,null,{"$f":"IF(Values_Entered,H237+1,\"\")","v":215},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F238>0,E238>1),IF(Values_Entered,B238+0,\"\"),IF(Values_Entered,B238+1,\"\"))","v":216},null,null,null,0,null,{"$f":"IF(Values_Entered,H238+1,\"\")","v":216},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F239>0,E239>1),IF(Values_Entered,B239+0,\"\"),IF(Values_Entered,B239+1,\"\"))","v":217},null,null,null,0,null,{"$f":"IF(Values_Entered,H239+1,\"\")","v":217},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F240>0,E240>1),IF(Values_Entered,B240+0,\"\"),IF(Values_Entered,B240+1,\"\"))","v":218},null,null,null,0,null,{"$f":"IF(Values_Entered,H240+1,\"\")","v":218},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F241>0,E241>1),IF(Values_Entered,B241+0,\"\"),IF(Values_Entered,B241+1,\"\"))","v":219},null,null,null,0,null,{"$f":"IF(Values_Entered,H241+1,\"\")","v":219},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F242>0,E242>1),IF(Values_Entered,B242+0,\"\"),IF(Values_Entered,B242+1,\"\"))","v":220},null,null,null,0,null,{"$f":"IF(Values_Entered,H242+1,\"\")","v":220},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F243>0,E243>1),IF(Values_Entered,B243+0,\"\"),IF(Values_Entered,B243+1,\"\"))","v":221},null,null,null,0,null,{"$f":"IF(Values_Entered,H243+1,\"\")","v":221},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F244>0,E244>1),IF(Values_Entered,B244+0,\"\"),IF(Values_Entered,B244+1,\"\"))","v":222},null,null,null,0,null,{"$f":"IF(Values_Entered,H244+1,\"\")","v":222},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F245>0,E245>1),IF(Values_Entered,B245+0,\"\"),IF(Values_Entered,B245+1,\"\"))","v":223},null,null,null,0,null,{"$f":"IF(Values_Entered,H245+1,\"\")","v":223},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F246>0,E246>1),IF(Values_Entered,B246+0,\"\"),IF(Values_Entered,B246+1,\"\"))","v":224},null,null,null,0,null,{"$f":"IF(Values_Entered,H246+1,\"\")","v":224},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F247>0,E247>1),IF(Values_Entered,B247+0,\"\"),IF(Values_Entered,B247+1,\"\"))","v":225},null,null,null,0,null,{"$f":"IF(Values_Entered,H247+1,\"\")","v":225},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F248>0,E248>1),IF(Values_Entered,B248+0,\"\"),IF(Values_Entered,B248+1,\"\"))","v":226},null,null,null,0,null,{"$f":"IF(Values_Entered,H248+1,\"\")","v":226},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F249>0,E249>1),IF(Values_Entered,B249+0,\"\"),IF(Values_Entered,B249+1,\"\"))","v":227},null,null,null,0,null,{"$f":"IF(Values_Entered,H249+1,\"\")","v":227},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F250>0,E250>1),IF(Values_Entered,B250+0,\"\"),IF(Values_Entered,B250+1,\"\"))","v":228},null,null,null,0,null,{"$f":"IF(Values_Entered,H250+1,\"\")","v":228},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F251>0,E251>1),IF(Values_Entered,B251+0,\"\"),IF(Values_Entered,B251+1,\"\"))","v":229},null,null,null,0,null,{"$f":"IF(Values_Entered,H251+1,\"\")","v":229},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F252>0,E252>1),IF(Values_Entered,B252+0,\"\"),IF(Values_Entered,B252+1,\"\"))","v":230},null,null,null,0,null,{"$f":"IF(Values_Entered,H252+1,\"\")","v":230},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F253>0,E253>1),IF(Values_Entered,B253+0,\"\"),IF(Values_Entered,B253+1,\"\"))","v":231},null,null,null,0,null,{"$f":"IF(Values_Entered,H253+1,\"\")","v":231},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F254>0,E254>1),IF(Values_Entered,B254+0,\"\"),IF(Values_Entered,B254+1,\"\"))","v":232},null,null,null,0,null,{"$f":"IF(Values_Entered,H254+1,\"\")","v":232},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F255>0,E255>1),IF(Values_Entered,B255+0,\"\"),IF(Values_Entered,B255+1,\"\"))","v":233},null,null,null,0,null,{"$f":"IF(Values_Entered,H255+1,\"\")","v":233},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F256>0,E256>1),IF(Values_Entered,B256+0,\"\"),IF(Values_Entered,B256+1,\"\"))","v":234},null,null,null,0,null,{"$f":"IF(Values_Entered,H256+1,\"\")","v":234},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F257>0,E257>1),IF(Values_Entered,B257+0,\"\"),IF(Values_Entered,B257+1,\"\"))","v":235},null,null,null,0,null,{"$f":"IF(Values_Entered,H257+1,\"\")","v":235},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F258>0,E258>1),IF(Values_Entered,B258+0,\"\"),IF(Values_Entered,B258+1,\"\"))","v":236},null,null,null,0,null,{"$f":"IF(Values_Entered,H258+1,\"\")","v":236},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F259>0,E259>1),IF(Values_Entered,B259+0,\"\"),IF(Values_Entered,B259+1,\"\"))","v":237},null,null,null,0,null,{"$f":"IF(Values_Entered,H259+1,\"\")","v":237},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F260>0,E260>1),IF(Values_Entered,B260+0,\"\"),IF(Values_Entered,B260+1,\"\"))","v":238},null,null,null,0,null,{"$f":"IF(Values_Entered,H260+1,\"\")","v":238},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F261>0,E261>1),IF(Values_Entered,B261+0,\"\"),IF(Values_Entered,B261+1,\"\"))","v":239},null,null,null,0,null,{"$f":"IF(Values_Entered,H261+1,\"\")","v":239},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F262>0,E262>1),IF(Values_Entered,B262+0,\"\"),IF(Values_Entered,B262+1,\"\"))","v":240},null,null,null,0,null,{"$f":"IF(Values_Entered,H262+1,\"\")","v":240},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F263>0,E263>1),IF(Values_Entered,B263+0,\"\"),IF(Values_Entered,B263+1,\"\"))","v":241},null,null,null,0,null,{"$f":"IF(Values_Entered,H263+1,\"\")","v":241},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F264>0,E264>1),IF(Values_Entered,B264+0,\"\"),IF(Values_Entered,B264+1,\"\"))","v":242},null,null,null,0,null,{"$f":"IF(Values_Entered,H264+1,\"\")","v":242},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F265>0,E265>1),IF(Values_Entered,B265+0,\"\"),IF(Values_Entered,B265+1,\"\"))","v":243},null,null,null,0,null,{"$f":"IF(Values_Entered,H265+1,\"\")","v":243},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F266>0,E266>1),IF(Values_Entered,B266+0,\"\"),IF(Values_Entered,B266+1,\"\"))","v":244},null,null,null,0,null,{"$f":"IF(Values_Entered,H266+1,\"\")","v":244},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F267>0,E267>1),IF(Values_Entered,B267+0,\"\"),IF(Values_Entered,B267+1,\"\"))","v":245},null,null,null,0,null,{"$f":"IF(Values_Entered,H267+1,\"\")","v":245},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F268>0,E268>1),IF(Values_Entered,B268+0,\"\"),IF(Values_Entered,B268+1,\"\"))","v":246},null,null,null,0,null,{"$f":"IF(Values_Entered,H268+1,\"\")","v":246},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F269>0,E269>1),IF(Values_Entered,B269+0,\"\"),IF(Values_Entered,B269+1,\"\"))","v":247},null,null,null,0,null,{"$f":"IF(Values_Entered,H269+1,\"\")","v":247},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F270>0,E270>1),IF(Values_Entered,B270+0,\"\"),IF(Values_Entered,B270+1,\"\"))","v":248},null,null,null,0,null,{"$f":"IF(Values_Entered,H270+1,\"\")","v":248},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F271>0,E271>1),IF(Values_Entered,B271+0,\"\"),IF(Values_Entered,B271+1,\"\"))","v":249},null,null,null,0,null,{"$f":"IF(Values_Entered,H271+1,\"\")","v":249},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F272>0,E272>1),IF(Values_Entered,B272+0,\"\"),IF(Values_Entered,B272+1,\"\"))","v":250},null,null,null,0,null,{"$f":"IF(Values_Entered,H272+1,\"\")","v":250},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F273>0,E273>1),IF(Values_Entered,B273+0,\"\"),IF(Values_Entered,B273+1,\"\"))","v":251},null,null,null,{"$f":"IF(AND(F273>0,E273>0),(360/Pagos_Anuales)-F273,IF(OR(E274=0,E274=\"OK\"),0,DAYS360(C273,E274)))","v":0},null,{"$f":"IF(Values_Entered,H273+1,\"\")","v":251},null,null,{"$f":"+K273-J274","v":0},{"$f":"IFERROR(ROUND((K273*(ROUND(((1+$J$13/100)^((DAYS360(I273,I274,1))/360)-1)*(360/(DAYS360(I273,I274,1))),4)))/(360/DAYS360(I273,I274,1)),0),0)","v":0},null,null,0]
[null,{"$f":"IF(AND(F274>0,E274>1),IF(Values_Entered,B274+0,\"\"),IF(Values_Entered,B274+1,\"\"))","v":252},null,null,null,0,null,{"$f":"IF(Values_Entered,H274+1,\"\")","v":252},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F275>0,E275>1),IF(Values_Entered,B275+0,\"\"),IF(Values_Entered,B275+1,\"\"))","v":253},null,null,null,0,null,{"$f":"IF(Values_Entered,H275+1,\"\")","v":253},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F276>0,E276>1),IF(Values_Entered,B276+0,\"\"),IF(Values_Entered,B276+1,\"\"))","v":254},null,null,null,0,null,{"$f":"IF(Values_Entered,H276+1,\"\")","v":254},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F277>0,E277>1),IF(Values_Entered,B277+0,\"\"),IF(Values_Entered,B277+1,\"\"))","v":255},null,null,null,0,null,{"$f":"IF(Values_Entered,H277+1,\"\")","v":255},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F278>0,E278>1),IF(Values_Entered,B278+0,\"\"),IF(Values_Entered,B278+1,\"\"))","v":256},null,null,null,0,null,{"$f":"IF(Values_Entered,H278+1,\"\")","v":256},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F279>0,E279>1),IF(Values_Entered,B279+0,\"\"),IF(Values_Entered,B279+1,\"\"))","v":257},null,null,null,0,null,{"$f":"IF(Values_Entered,H279+1,\"\")","v":257},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F280>0,E280>1),IF(Values_Entered,B280+0,\"\"),IF(Values_Entered,B280+1,\"\"))","v":258},null,null,null,0,null,{"$f":"IF(Values_Entered,H280+1,\"\")","v":258},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F281>0,E281>1),IF(Values_Entered,B281+0,\"\"),IF(Values_Entered,B281+1,\"\"))","v":259},null,null,null,0,null,{"$f":"IF(Values_Entered,H281+1,\"\")","v":259},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F282>0,E282>1),IF(Values_Entered,B282+0,\"\"),IF(Values_Entered,B282+1,\"\"))","v":260},null,null,null,0,null,{"$f":"IF(Values_Entered,H282+1,\"\")","v":260},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F283>0,E283>1),IF(Values_Entered,B283+0,\"\"),IF(Values_Entered,B283+1,\"\"))","v":261},null,null,null,0,null,{"$f":"IF(Values_Entered,H283+1,\"\")","v":261},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F284>0,E284>1),IF(Values_Entered,B284+0,\"\"),IF(Values_Entered,B284+1,\"\"))","v":262},null,null,null,0,null,{"$f":"IF(Values_Entered,H284+1,\"\")","v":262},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F285>0,E285>1),IF(Values_Entered,B285+0,\"\"),IF(Values_Entered,B285+1,\"\"))","v":263},null,null,null,0,null,{"$f":"IF(Values_Entered,H285+1,\"\")","v":263},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F286>0,E286>1),IF(Values_Entered,B286+0,\"\"),IF(Values_Entered,B286+1,\"\"))","v":264},null,null,null,0,null,{"$f":"IF(Values_Entered,H286+1,\"\")","v":264},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F287>0,E287>1),IF(Values_Entered,B287+0,\"\"),IF(Values_Entered,B287+1,\"\"))","v":265},null,null,null,0,null,{"$f":"IF(Values_Entered,H287+1,\"\")","v":265},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F288>0,E288>1),IF(Values_Entered,B288+0,\"\"),IF(Values_Entered,B288+1,\"\"))","v":266},null,null,null,0,null,{"$f":"IF(Values_Entered,H288+1,\"\")","v":266},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F289>0,E289>1),IF(Values_Entered,B289+0,\"\"),IF(Values_Entered,B289+1,\"\"))","v":267},null,null,null,0,null,{"$f":"IF(Values_Entered,H289+1,\"\")","v":267},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F290>0,E290>1),IF(Values_Entered,B290+0,\"\"),IF(Values_Entered,B290+1,\"\"))","v":268},null,null,null,0,null,{"$f":"IF(Values_Entered,H290+1,\"\")","v":268},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F291>0,E291>1),IF(Values_Entered,B291+0,\"\"),IF(Values_Entered,B291+1,\"\"))","v":269},null,null,null,0,null,{"$f":"IF(Values_Entered,H291+1,\"\")","v":269},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F292>0,E292>1),IF(Values_Entered,B292+0,\"\"),IF(Values_Entered,B292+1,\"\"))","v":270},null,null,null,0,null,{"$f":"IF(Values_Entered,H292+1,\"\")","v":270},null,null,0,0,null,null,{"$f":"IFERROR(ROUND((K292*(ROUND(((1+$J$14/100)^((DAYS360(I292,I293,1))/360)-1)*(360/(DAYS360(I292,I293,1))),4)))/(360/DAYS360(I292,I293,1)),0),0)","v":0}]
[null,{"$f":"IF(AND(F293>0,E293>1),IF(Values_Entered,B293+0,\"\"),IF(Values_Entered,B293+1,\"\"))","v":271},null,null,null,0,null,{"$f":"IF(Values_Entered,H293+1,\"\")","v":271},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F294>0,E294>1),IF(Values_Entered,B294+0,\"\"),IF(Values_Entered,B294+1,\"\"))","v":272},null,null,null,0,null,{"$f":"IF(Values_Entered,H294+1,\"\")","v":272},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F295>0,E295>1),IF(Values_Entered,B295+0,\"\"),IF(Values_Entered,B295+1,\"\"))","v":273},null,null,null,0,null,{"$f":"IF(Values_Entered,H295+1,\"\")","v":273},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F296>0,E296>1),IF(Values_Entered,B296+0,\"\"),IF(Values_Entered,B296+1,\"\"))","v":274},null,null,null,0,null,{"$f":"IF(Values_Entered,H296+1,\"\")","v":274},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F297>0,E297>1),IF(Values_Entered,B297+0,\"\"),IF(Values_Entered,B297+1,\"\"))","v":275},null,null,null,0,null,{"$f":"IF(Values_Entered,H297+1,\"\")","v":275},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F298>0,E298>1),IF(Values_Entered,B298+0,\"\"),IF(Values_Entered,B298+1,\"\"))","v":276},null,null,null,0,null,{"$f":"IF(Values_Entered,H298+1,\"\")","v":276},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F299>0,E299>1),IF(Values_Entered,B299+0,\"\"),IF(Values_Entered,B299+1,\"\"))","v":277},null,null,null,0,null,{"$f":"IF(Values_Entered,H299+1,\"\")","v":277},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F300>0,E300>1),IF(Values_Entered,B300+0,\"\"),IF(Values_Entered,B300+1,\"\"))","v":278},null,null,null,0,null,{"$f":"IF(Values_Entered,H300+1,\"\")","v":278},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F301>0,E301>1),IF(Values_Entered,B301+0,\"\"),IF(Values_Entered,B301+1,\"\"))","v":279},null,null,null,0,null,{"$f":"IF(Values_Entered,H301+1,\"\")","v":279},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F302>0,E302>1),IF(Values_Entered,B302+0,\"\"),IF(Values_Entered,B302+1,\"\"))","v":280},null,null,null,0,null,{"$f":"IF(Values_Entered,H302+1,\"\")","v":280},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F303>0,E303>1),IF(Values_Entered,B303+0,\"\"),IF(Values_Entered,B303+1,\"\"))","v":281},null,null,null,0,null,{"$f":"IF(Values_Entered,H303+1,\"\")","v":281},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F304>0,E304>1),IF(Values_Entered,B304+0,\"\"),IF(Values_Entered,B304+1,\"\"))","v":282},null,null,null,0,null,{"$f":"IF(Values_Entered,H304+1,\"\")","v":282},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F305>0,E305>1),IF(Values_Entered,B305+0,\"\"),IF(Values_Entered,B305+1,\"\"))","v":283},null,null,null,0,null,{"$f":"IF(Values_Entered,H305+1,\"\")","v":283},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F306>0,E306>1),IF(Values_Entered,B306+0,\"\"),IF(Values_Entered,B306+1,\"\"))","v":284},null,null,null,0,null,{"$f":"IF(Values_Entered,H306+1,\"\")","v":284},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F307>0,E307>1),IF(Values_Entered,B307+0,\"\"),IF(Values_Entered,B307+1,\"\"))","v":285},null,null,null,0,null,{"$f":"IF(Values_Entered,H307+1,\"\")","v":285},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F308>0,E308>1),IF(Values_Entered,B308+0,\"\"),IF(Values_Entered,B308+1,\"\"))","v":286},null,null,null,0,null,{"$f":"IF(Values_Entered,H308+1,\"\")","v":286},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F309>0,E309>1),IF(Values_Entered,B309+0,\"\"),IF(Values_Entered,B309+1,\"\"))","v":287},null,null,null,0,null,{"$f":"IF(Values_Entered,H309+1,\"\")","v":287},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F310>0,E310>1),IF(Values_Entered,B310+0,\"\"),IF(Values_Entered,B310+1,\"\"))","v":288},null,null,null,0,null,{"$f":"IF(Values_Entered,H310+1,\"\")","v":288},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F311>0,E311>1),IF(Values_Entered,B311+0,\"\"),IF(Values_Entered,B311+1,\"\"))","v":289},null,null,null,0,null,{"$f":"IF(Values_Entered,H311+1,\"\")","v":289},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F312>0,E312>1),IF(Values_Entered,B312+0,\"\"),IF(Values_Entered,B312+1,\"\"))","v":290},null,null,null,0,null,{"$f":"IF(Values_Entered,H312+1,\"\")","v":290},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F313>0,E313>1),IF(Values_Entered,B313+0,\"\"),IF(Values_Entered,B313+1,\"\"))","v":291},null,null,null,0,null,{"$f":"IF(Values_Entered,H313+1,\"\")","v":291},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F314>0,E314>1),IF(Values_Entered,B314+0,\"\"),IF(Values_Entered,B314+1,\"\"))","v":292},null,null,null,0,null,{"$f":"IF(Values_Entered,H314+1,\"\")","v":292},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F315>0,E315>1),IF(Values_Entered,B315+0,\"\"),IF(Values_Entered,B315+1,\"\"))","v":293},null,null,null,0,null,{"$f":"IF(Values_Entered,H315+1,\"\")","v":293},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F316>0,E316>1),IF(Values_Entered,B316+0,\"\"),IF(Values_Entered,B316+1,\"\"))","v":294},null,null,null,0,null,{"$f":"IF(Values_Entered,H316+1,\"\")","v":294},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F317>0,E317>1),IF(Values_Entered,B317+0,\"\"),IF(Values_Entered,B317+1,\"\"))","v":295},null,null,null,0,null,{"$f":"IF(Values_Entered,H317+1,\"\")","v":295},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F318>0,E318>1),IF(Values_Entered,B318+0,\"\"),IF(Values_Entered,B318+1,\"\"))","v":296},null,null,null,0,null,{"$f":"IF(Values_Entered,H318+1,\"\")","v":296},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F319>0,E319>1),IF(Values_Entered,B319+0,\"\"),IF(Values_Entered,B319+1,\"\"))","v":297},null,null,null,0,null,{"$f":"IF(Values_Entered,H319+1,\"\")","v":297},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F320>0,E320>1),IF(Values_Entered,B320+0,\"\"),IF(Values_Entered,B320+1,\"\"))","v":298},null,null,null,0,null,{"$f":"IF(Values_Entered,H320+1,\"\")","v":298},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F321>0,E321>1),IF(Values_Entered,B321+0,\"\"),IF(Values_Entered,B321+1,\"\"))","v":299},null,null,null,0,null,{"$f":"IF(Values_Entered,H321+1,\"\")","v":299},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F322>0,E322>1),IF(Values_Entered,B322+0,\"\"),IF(Values_Entered,B322+1,\"\"))","v":300},null,null,null,0,null,{"$f":"IF(Values_Entered,H322+1,\"\")","v":300},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F323>0,E323>1),IF(Values_Entered,B323+0,\"\"),IF(Values_Entered,B323+1,\"\"))","v":301},null,null,null,0,null,{"$f":"IF(Values_Entered,H323+1,\"\")","v":301},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F324>0,E324>1),IF(Values_Entered,B324+0,\"\"),IF(Values_Entered,B324+1,\"\"))","v":302},null,null,null,0,null,{"$f":"IF(Values_Entered,H324+1,\"\")","v":302},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F325>0,E325>1),IF(Values_Entered,B325+0,\"\"),IF(Values_Entered,B325+1,\"\"))","v":303},null,null,null,0,null,{"$f":"IF(Values_Entered,H325+1,\"\")","v":303},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F326>0,E326>1),IF(Values_Entered,B326+0,\"\"),IF(Values_Entered,B326+1,\"\"))","v":304},null,null,null,0,null,{"$f":"IF(Values_Entered,H326+1,\"\")","v":304},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F327>0,E327>1),IF(Values_Entered,B327+0,\"\"),IF(Values_Entered,B327+1,\"\"))","v":305},null,null,null,0,null,{"$f":"IF(Values_Entered,H327+1,\"\")","v":305},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F328>0,E328>1),IF(Values_Entered,B328+0,\"\"),IF(Values_Entered,B328+1,\"\"))","v":306},null,null,null,0,null,{"$f":"IF(Values_Entered,H328+1,\"\")","v":306},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F329>0,E329>1),IF(Values_Entered,B329+0,\"\"),IF(Values_Entered,B329+1,\"\"))","v":307},null,null,null,0,null,{"$f":"IF(Values_Entered,H329+1,\"\")","v":307},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F330>0,E330>1),IF(Values_Entered,B330+0,\"\"),IF(Values_Entered,B330+1,\"\"))","v":308},null,null,null,0,null,{"$f":"IF(Values_Entered,H330+1,\"\")","v":308},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F331>0,E331>1),IF(Values_Entered,B331+0,\"\"),IF(Values_Entered,B331+1,\"\"))","v":309},null,null,null,0,null,{"$f":"IF(Values_Entered,H331+1,\"\")","v":309},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F332>0,E332>1),IF(Values_Entered,B332+0,\"\"),IF(Values_Entered,B332+1,\"\"))","v":310},null,null,null,0,null,{"$f":"IF(Values_Entered,H332+1,\"\")","v":310},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F333>0,E333>1),IF(Values_Entered,B333+0,\"\"),IF(Values_Entered,B333+1,\"\"))","v":311},null,null,null,0,null,{"$f":"IF(Values_Entered,H333+1,\"\")","v":311},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F334>0,E334>1),IF(Values_Entered,B334+0,\"\"),IF(Values_Entered,B334+1,\"\"))","v":312},null,null,null,0,null,{"$f":"IF(Values_Entered,H334+1,\"\")","v":312},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F335>0,E335>1),IF(Values_Entered,B335+0,\"\"),IF(Values_Entered,B335+1,\"\"))","v":313},null,null,null,0,null,{"$f":"IF(Values_Entered,H335+1,\"\")","v":313},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F336>0,E336>1),IF(Values_Entered,B336+0,\"\"),IF(Values_Entered,B336+1,\"\"))","v":314},null,null,null,0,null,{"$f":"IF(Values_Entered,H336+1,\"\")","v":314},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F337>0,E337>1),IF(Values_Entered,B337+0,\"\"),IF(Values_Entered,B337+1,\"\"))","v":315},null,null,null,{"$f":"IF(AND(F337>0,E337>0),(360/Pagos_Anuales)-F337,IF(OR(E338=0,E338=\"OK\"),0,DAYS360(C337,E338)))","v":0},null,{"$f":"IF(Values_Entered,H337+1,\"\")","v":315},null,null,{"$f":"+K337-J338","v":0},{"$f":"IFERROR(ROUND((K337*(ROUND(((1+$J$13/100)^((DAYS360(I337,I338,1))/360)-1)*(360/(DAYS360(I337,I338,1))),4)))/(360/DAYS360(I337,I338,1)),0),0)","v":0},null,null,0]
[null,{"$f":"IF(AND(F338>0,E338>1),IF(Values_Entered,B338+0,\"\"),IF(Values_Entered,B338+1,\"\"))","v":316},null,null,null,0,null,{"$f":"IF(Values_Entered,H338+1,\"\")","v":316},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F339>0,E339>1),IF(Values_Entered,B339+0,\"\"),IF(Values_Entered,B339+1,\"\"))","v":317},null,null,null,0,null,{"$f":"IF(Values_Entered,H339+1,\"\")","v":317},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F340>0,E340>1),IF(Values_Entered,B340+0,\"\"),IF(Values_Entered,B340+1,\"\"))","v":318},null,null,null,0,null,{"$f":"IF(Values_Entered,H340+1,\"\")","v":318},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F341>0,E341>1),IF(Values_Entered,B341+0,\"\"),IF(Values_Entered,B341+1,\"\"))","v":319},null,null,null,0,null,{"$f":"IF(Values_Entered,H341+1,\"\")","v":319},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F342>0,E342>1),IF(Values_Entered,B342+0,\"\"),IF(Values_Entered,B342+1,\"\"))","v":320},null,null,null,0,null,{"$f":"IF(Values_Entered,H342+1,\"\")","v":320},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F343>0,E343>1),IF(Values_Entered,B343+0,\"\"),IF(Values_Entered,B343+1,\"\"))","v":321},null,null,null,0,null,{"$f":"IF(Values_Entered,H343+1,\"\")","v":321},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F344>0,E344>1),IF(Values_Entered,B344+0,\"\"),IF(Values_Entered,B344+1,\"\"))","v":322},null,null,null,0,null,{"$f":"IF(Values_Entered,H344+1,\"\")","v":322},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F345>0,E345>1),IF(Values_Entered,B345+0,\"\"),IF(Values_Entered,B345+1,\"\"))","v":323},null,null,null,0,null,{"$f":"IF(Values_Entered,H345+1,\"\")","v":323},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F346>0,E346>1),IF(Values_Entered,B346+0,\"\"),IF(Values_Entered,B346+1,\"\"))","v":324},null,null,null,0,null,{"$f":"IF(Values_Entered,H346+1,\"\")","v":324},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F347>0,E347>1),IF(Values_Entered,B347+0,\"\"),IF(Values_Entered,B347+1,\"\"))","v":325},null,null,null,0,null,{"$f":"IF(Values_Entered,H347+1,\"\")","v":325},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F348>0,E348>1),IF(Values_Entered,B348+0,\"\"),IF(Values_Entered,B348+1,\"\"))","v":326},null,null,null,0,null,{"$f":"IF(Values_Entered,H348+1,\"\")","v":326},null,null,0,{"$f":"IFERROR(ROUND((K348*(ROUND(((1+$J$13/100)^((DAYS360(I348,I349,1))/360)-1)*(360/(DAYS360(I348,I349,1))),4)))/(360/DAYS360(I348,I349,1)),0),0)","v":0},null,null,0]
[null,{"$f":"IF(AND(F349>0,E349>1),IF(Values_Entered,B349+0,\"\"),IF(Values_Entered,B349+1,\"\"))","v":327},null,null,null,0,null,{"$f":"IF(Values_Entered,H349+1,\"\")","v":327},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F350>0,E350>1),IF(Values_Entered,B350+0,\"\"),IF(Values_Entered,B350+1,\"\"))","v":328},null,null,null,0,null,{"$f":"IF(Values_Entered,H350+1,\"\")","v":328},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F351>0,E351>1),IF(Values_Entered,B351+0,\"\"),IF(Values_Entered,B351+1,\"\"))","v":329},null,null,null,0,null,{"$f":"IF(Values_Entered,H351+1,\"\")","v":329},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F352>0,E352>1),IF(Values_Entered,B352+0,\"\"),IF(Values_Entered,B352+1,\"\"))","v":330},null,null,null,0,null,{"$f":"IF(Values_Entered,H352+1,\"\")","v":330},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F353>0,E353>1),IF(Values_Entered,B353+0,\"\"),IF(Values_Entered,B353+1,\"\"))","v":331},null,null,null,0,null,{"$f":"IF(Values_Entered,H353+1,\"\")","v":331},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F354>0,E354>1),IF(Values_Entered,B354+0,\"\"),IF(Values_Entered,B354+1,\"\"))","v":332},null,null,null,0,null,{"$f":"IF(Values_Entered,H354+1,\"\")","v":332},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F355>0,E355>1),IF(Values_Entered,B355+0,\"\"),IF(Values_Entered,B355+1,\"\"))","v":333},null,null,null,0,null,{"$f":"IF(Values_Entered,H355+1,\"\")","v":333},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F356>0,E356>1),IF(Values_Entered,B356+0,\"\"),IF(Values_Entered,B356+1,\"\"))","v":334},null,null,null,0,null,{"$f":"IF(Values_Entered,H356+1,\"\")","v":334},null,null,0,0,null,null,{"$f":"IFERROR(ROUND((K356*(ROUND(((1+$J$14/100)^((DAYS360(I356,I357,1))/360)-1)*(360/(DAYS360(I356,I357,1))),4)))/(360/DAYS360(I356,I357,1)),0),0)","v":0}]
[null,{"$f":"IF(AND(F357>0,E357>1),IF(Values_Entered,B357+0,\"\"),IF(Values_Entered,B357+1,\"\"))","v":335},null,null,null,0,null,{"$f":"IF(Values_Entered,H357+1,\"\")","v":335},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F358>0,E358>1),IF(Values_Entered,B358+0,\"\"),IF(Values_Entered,B358+1,\"\"))","v":336},null,null,null,0,null,{"$f":"IF(Values_Entered,H358+1,\"\")","v":336},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F359>0,E359>1),IF(Values_Entered,B359+0,\"\"),IF(Values_Entered,B359+1,\"\"))","v":337},null,null,null,0,null,{"$f":"IF(Values_Entered,H359+1,\"\")","v":337},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F360>0,E360>1),IF(Values_Entered,B360+0,\"\"),IF(Values_Entered,B360+1,\"\"))","v":338},null,null,null,0,null,{"$f":"IF(Values_Entered,H360+1,\"\")","v":338},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F361>0,E361>1),IF(Values_Entered,B361+0,\"\"),IF(Values_Entered,B361+1,\"\"))","v":339},null,null,null,0,null,{"$f":"IF(Values_Entered,H361+1,\"\")","v":339},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F362>0,E362>1),IF(Values_Entered,B362+0,\"\"),IF(Values_Entered,B362+1,\"\"))","v":340},null,null,null,0,null,{"$f":"IF(Values_Entered,H362+1,\"\")","v":340},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F363>0,E363>1),IF(Values_Entered,B363+0,\"\"),IF(Values_Entered,B363+1,\"\"))","v":341},null,null,null,0,null,{"$f":"IF(Values_Entered,H363+1,\"\")","v":341},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F364>0,E364>1),IF(Values_Entered,B364+0,\"\"),IF(Values_Entered,B364+1,\"\"))","v":342},null,null,null,0,null,{"$f":"IF(Values_Entered,H364+1,\"\")","v":342},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F365>0,E365>1),IF(Values_Entered,B365+0,\"\"),IF(Values_Entered,B365+1,\"\"))","v":343},null,null,null,0,null,{"$f":"IF(Values_Entered,H365+1,\"\")","v":343},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F366>0,E366>1),IF(Values_Entered,B366+0,\"\"),IF(Values_Entered,B366+1,\"\"))","v":344},null,null,null,0,null,{"$f":"IF(Values_Entered,H366+1,\"\")","v":344},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F367>0,E367>1),IF(Values_Entered,B367+0,\"\"),IF(Values_Entered,B367+1,\"\"))","v":345},null,null,null,0,null,{"$f":"IF(Values_Entered,H367+1,\"\")","v":345},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F368>0,E368>1),IF(Values_Entered,B368+0,\"\"),IF(Values_Entered,B368+1,\"\"))","v":346},null,null,null,0,null,{"$f":"IF(Values_Entered,H368+1,\"\")","v":346},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F369>0,E369>1),IF(Values_Entered,B369+0,\"\"),IF(Values_Entered,B369+1,\"\"))","v":347},null,null,null,0,null,{"$f":"IF(Values_Entered,H369+1,\"\")","v":347},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F370>0,E370>1),IF(Values_Entered,B370+0,\"\"),IF(Values_Entered,B370+1,\"\"))","v":348},null,null,null,0,null,{"$f":"IF(Values_Entered,H370+1,\"\")","v":348},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F371>0,E371>1),IF(Values_Entered,B371+0,\"\"),IF(Values_Entered,B371+1,\"\"))","v":349},null,null,null,0,null,{"$f":"IF(Values_Entered,H371+1,\"\")","v":349},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F372>0,E372>1),IF(Values_Entered,B372+0,\"\"),IF(Values_Entered,B372+1,\"\"))","v":350},null,null,null,0,null,{"$f":"IF(Values_Entered,H372+1,\"\")","v":350},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F373>0,E373>1),IF(Values_Entered,B373+0,\"\"),IF(Values_Entered,B373+1,\"\"))","v":351},null,null,null,0,null,{"$f":"IF(Values_Entered,H373+1,\"\")","v":351},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F374>0,E374>1),IF(Values_Entered,B374+0,\"\"),IF(Values_Entered,B374+1,\"\"))","v":352},null,null,null,0,null,{"$f":"IF(Values_Entered,H374+1,\"\")","v":352},null,null,0,0,null,null,0]
[null,{"$f":"IF(AND(F375>0,E375>1),IF(Values_Entered,B375+0,\"\"),IF(Values_Entered,B375+1,\"\"))","v":353},null,null,null,0,null,{"$f":"IF(Values_Entered,H375+1,\"\")","v":353},null,null,0,0,null,null,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND((J10*(ROUND(((1+J14/100)^((DAYS360(Fecha_Inicio,I24))/360)-1)*(360/(DAYS360(Fecha_Inicio,I24))),4)))/(360/DAYS360(Fecha_Inicio,I24)),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(((1+J14/100)^((DAYS360(Fecha_Inicio,I24))/360)-1)*(360/(DAYS360(Fecha_Inicio,I24))),4)*100","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(NOMINAL(J14/100,(360/DAYS360(Fecha_Inicio,I24)))*100,2)","v":{"$error":"#DIV/0!"}}]

{"sheet":"INFORMACION REQUERIDA","index":1,"n_rows":31,"n_cols":1,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
["Información requerida para el uso del simulador:"]
[]
["Deben definir e incluir los siguientes datos:"]
[]
["1.  Tipo de tasa DTF o IBR"]
["2.  Determinar si es Reestructuración o Consolidación"]
["3.   Seleccionar el programa de credito al cual que corresponde la obligación"]
["4.    Nombre Beneficiario"]
["5.   Nit o Cedula del Beneficiario"]
["6.   Numero de operación"]
["7.  Saldo"]
["8.  Numero de cuotas a proyectar"]
["9.  Fecha de inicio de la consolidación corresponde a la fecha del día de la presentación  y en cuanto a la reestructuración es la fecha del ultimo vencimiento o novedad de a operación anterior."]
["10.  Se debe armar o proyectar el plan de pagos"]
["11. Valor enviado mensualmente atraves de intercambio en AGROS con el subsidio disponible"]
["12.  Ejecutar la opción de Excel  Pestaña  \"Datos\" opción  Análisis de Hipótesis- BUSCAR OBJETIVO, donde se debe diligenciar los siguientes datos:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["12.  El simulador le indicara si es Viable o No Viable."]
["13.  Item BORRAR iniciar otra simulación."]
["14- Debe diligenciar el valor del subsidio disponible, el cual es reportado por FINAGRO los primeros 10 dias de cada mes por el aplicativo AGROS por ( Intercambio - Consulta - Tipo de Documento \"Aprobacion y Proyección de subsidio\")"]

{"sheet":"Hoja2","index":2,"n_rows":206,"n_cols":8,"rows_kept":206,"cut":false,"hidden":true,"merged":[]}
[null,"Programa","Int. Financiero","Finagro","Tasa int","Tasa IBR","CONSOLIDACION","DTF"]
[null,"AIS 2007 PEQUEÑO PRODUCTOR",6,0,-2,null,"REESTRUCTURACION","IBR"]
[null,"AIS 2007 MEDIANO PRODUCTOR",6,3,-2]
[null,"AIS 2007 GRAN PRODUCTOR",6,3,-2]
[null,"AIS 2007 PEQUEÑO PRODUCTOR CAPITALIZABLE",6,0,-2]
[null,"AIS 2007 MEDIANO PRODUCTOR CAPITALIZABLE",6,3,-2]
[null,"AIS 2007 GRAN PRODUCTOR CAPITALIZABLE",6,3,-2]
[null,"AIS 2008 PEQUEÑO PRODUCTOR",8,0,-2]
[null,"AIS 2008 MEDIANO PRODUCTOR",6,3,-2]
[null,"AIS 2008 GRAN PRODUCTOR",6,3,-2]
[null,"AIS 2008 PEQUEÑO PRODUCTOR_Agropecuaria",8,0,-2]
[null,"AIS 2008 MEDIANO PRODUCTOR_Agropecuaria",7,0,-2]
[null,"AIS 2008 GRAN PRODUCTOR_Agropecuaria",6,0,-2]
[null,"AIS 2008 PEQUEÑO PRODUCTOR_Fag Especial",8,0,-2]
[null,"AIS 2008 PEQUEÑO PRODUCTOR_Capitalizable",8,0,-2]
[null,"AIS 2008 MEDIANO PRODUCTOR_Agropecuaria_Capitalizable",7,0,-2]
[null,"AIS 2008 GRAN PRODUCTOR_Agropecuaria_Capitalizable",6,0,-2]
[null,"AIS 2009 PEQUEÑO PRODUCTOR",8,0,-2]
[null,"AIS 2009 MEDIANO PRODUCTOR",7,3,-2]
[null,"AIS 2009 GRAN PRODUCTOR",6,3,-2]
[null,"AIS 2009 GRAN PRODUCTOR_Capitalizable",6,3,-2]
[null,"AIS 2009 AGREMIACIONES PEQUEÑO PRODUCTOR_Capitalizable",8,0,-2]
[null,"AIS 2009 ASOCIACIONES PEQUEÑO PRODUCTOR_Capitalizable",8,0,-2]
[null,"AIS 2010 PEQUEÑO PRODUCTOR",6,0,0]
[null,"AIS 2010 MEDIANO PRODUCTOR",6,0,2]
[null,"AIS 2010 GRAN PRODUCTOR",5,0,2]
[null,"AIS 2011 PEQUEÑO PRODUCTOR",5,0,1]
[null,"AIS 2011 MEDIANO PRODUCTOR",6,0,2]
[null,"AIS 2012 PEQUEÑO PRODUCTOR",5,0,1]
[null,"AIS 2012 MEDIANO PRODUCTOR",6,0,2]
[null,"AIS 2013 PEQUEÑO PRODUCTOR",5,0,1]
[null,"AIS 2013 MEDIANO PRODUCTOR",6,0,2]
[null,"AIS 2014 PEQUEÑO PRODUCTOR",5,0,1]
[null,"AIS 2014 MEDIANO PRODUCTOR",6,0,2]
[null,"AIS 2015 PEQUEÑO PRODUCTOR",5,0,1]
[null,"AIS 2015 MEDIANO PRODUCTOR",6,0,2]
[null,"OLA INV 2010-2011 PEQUEÑO PRODUCTOR",6,0,-1]
[null,"OLA INV 2010-2011 MEDIANO PRODUCTOR",7,0,0]
[null,"OLA INV 2010-2011 GRAN PRODUCTOR",6,0,1]
[null,"OLA INV 2010-2011 PEQUEÑO PRODUCTOR_Fag Ordinario",6,0,-1]
[null,"OLA INV 2010-2011 MEDIANO PRODUCTOR_Fag Ordinario",7,0,0]
[null,"EXPORT 2008 PEQUEÑO PRODUCTOR",3.5,1,0]
[null,"EXPORT 2008 MEDIANO PRODUCTOR",3.5,1,0]
[null,"EXPORT 2008 GRAN PRODUCTOR",3.5,1,0]
[null,"EXPORT 2008 PEQUEÑO PRODUCTOR_Agropecuaria",4.5,0,0]
[null,"EXPORT 2008 MEDIANO PRODUCTOR_Agropecuaria",4.5,0,0]
[null,"EXPORT 2008 GRAN PRODUCTOR_Agropecuaria",4.5,0,0]
[null,"EXPORT 2008 GRAN PRODUCTOR_Capitalizable",6,3,0]
[null,"LEC COLOMBIA SIEMBRA 2016 JOVEN RURAL",7,0,0]
[null,"LEC COLOMBIA SIEMBRA 2016 PEQUEÑO PRODUCTOR",6,0,0]
[null,"LEC COLOMBIA SIEMBRA 2016 MEDIANO PRODUCTOR",6,0,1]
[null,"LEC COLOMBIA SIEMBRA 2016 GRAN PRODUCTOR",5,0,2]
[null,"LEC COLOMBIA SIEMBRA 2016 ESQUEMA ASOC.",5,0,0]
[null,"LEC COLOMBIA SIEMBRA 2016 ESQUEMA DE INTEGR.",6,0,0]
[null,"LEC RENOVACIÓN CAFE POR ZOCA 2016 PEQUEÑO PRODUCTOR",5,0,1]
[null,"LEC RENOVACIÓN CAFE POR ZOCA 2016",5,0,2]
[null,"LEC GENERAL 2016 JOVEN RURAL",6,0,1]
[null,"LEC GENERAL 2016 PEQUEÑO PRODUCTOR",5,0,1]
[null,"LEC GENERAL 2016 MEDIANO PRODUCTOR",5,0,2]
[null,"LEC GENERAL 2016 ESQUEMA ASOC.",4,0,1]
[null,"LEC GENERAL 2016 ESQUEMA DE INTEGR.",5,0,1]
[null,"LEC RETENCION VIENTRES 2016 PEQUEÑO PRODUCTOR",5,0,1]
[null,"LEC RETENCION VIENTRES 2016 MEDIANO PRODUCTOR",5,0,2]
[null,"LEC RETENCION VIENTRES 2016 GRAN PRODUCTOR",5,0,2]
[null,"LEC COLOMBIA SIEMBRA  2017 DE 1 A 36 MESES JOVEN RURAL",7,0,0]
[null,"LEC COLOMBIA SIEMBRA  2017 DE 1 A 36 MESES PEQUEÑO PRODUCTOR",6,0,0]
[null,"LEC COLOMBIA SIEMBRA  2017 DE 1 A 36 MESES MEDIANO PRODUCTOR",6,0,1]
[null,"LEC COLOMBIA SIEMBRA  2017 DE 1 A 36 MESES GRAN PRODUCTOR",5,0,2]
[null,"LEC COLOMBIA SIEMBRA  2017 DE 1 A 36 MESES ESQUEMA ASOC.",5,0,0]
[null,"LEC COLOMBIA SIEMBRA  2017 DE 1 A 36 MESES ESQUEMA DE INTEGR.",6,0,0]
[null,"LEC COLOMBIA SIEMBRA  2017 DE 37 A 60 MESES JOVEN RURAL",5,0,1]
[null,"LEC COLOMBIA SIEMBRA  2017 DE 37 A 60 MESES PEQUEÑO PRODUCTOR",5,0,1]
[null,"LEC COLOMBIA SIEMBRA  2017 DE 37 A 60 MESES MEDIANO PRODUCTOR",4,0,3]
[null,"LEC COLOMBIA SIEMBRA  2017 DE 37 A 60 MESES GRAN PRODUCTOR",3,0,4]
[null,"LEC COLOMBIA SIEMBRA  2017 DE 37 A 60 MESES ESQUEMA ASOC.",4,0,1]
[null,"LEC COLOMBIA SIEMBRA  2017 DE 37 A 60 MESES ESQUEMA DE INTEGR.",4,0,2]
[null,"LEC GENERAL 2017 DE 1 A 36 MESES JOVEN RURAL",6,0,1]
[null,"LEC GENERAL 2017 DE 1 A 36 MESES PEQUEÑO PRODUCTOR",5,0,1]
[null,"LEC GENERAL 2017 DE 1 A 36 MESES MEDIANO PRODUCTOR",5,0,2]
[null,"LEC GENERAL 2017 DE 1 A 36 MESES ESQUEMA ASOC.",4,0,1]
[null,"LEC GENERAL 2017 DE 1 A 36 MESES ESQUEMA DE INTEGR.",5,0,1]
[null,"LEC GENERAL 2017 DE 37 A 60 MESES JOVEN RURAL",5,0,2]
[null,"LEC GENERAL 2017 DE 37 A 60 MESES PEQUEÑO PRODUCTOR",4,0,2]
[null,"LEC GENERAL 2017 DE 37 A 60 MESES MEDIANO PRODUCTOR",3,0,4]
[null,"LEC GENERAL 2017 DE 37 A 60 MESES ESQUEMA ASOC.",3,0,2]
[null,"LEC GENERAL 2017 DE 37 A 60 MESES ESQUEMA DE INTEGR.",3,0,3]
[null,"LEC RENOVACIÓN CAFE POR ZOCA 2017 DE 1 A 36 MESES JOVEN RURAL",6,0,1]
[null,"LEC RENOVACIÓN CAFE POR ZOCA 2017 DE 1 A 36 MESES PEQUEÑO PRODUCTOR",5,0,1]
[null,"LEC RENOVACIÓN CAFE POR ZOCA 2017 DE 1 A 36 MESES MEDIANO PRODUCTOR",5,0,2]
[null,"LEC RENOVACIÓN CAFE POR ZOCA 2017 DE 1 A 36 MESES ESQUEMA ASOC.",4,0,1]
[null,"LEC RENOVACIÓN CAFE POR ZOCA 2017 DE 1 A 36 MESES ESQUEMA DE INTEGR.",5,0,1]
[null,"LEC RENOVACIÓN CAFE POR ZOCA 2017 DE 37 A 60 MESES JOVEN RURAL",5,0,2]
[null,"LEC RENOVACIÓN CAFE POR ZOCA 2017 DE 37 A 60 MESES PEQUEÑO PRODUCTOR",4,0,2]
[null,"LEC RENOVACIÓN CAFE POR ZOCA 2017 DE 37 A 60 MESES MEDIANO PRODUCTOR",3,0,4]
[null,"LEC RENOVACIÓN CAFE POR ZOCA 2017 DE 37 A 60 MESES ESQUEMA ASOC.",3,0,2]
[null,"LEC RENOVACIÓN CAFE POR ZOCA 2017 DE 37 A 60 MESES ESQUEMA DE INTEGR.",3,0,3]
[null,"LEC A TODA MAQUINA 2017 PEQUEÑO PRODUCTOR",3,0,2]
[null,"LEC A TODA MAQUINA 2017 MEDIANO PRODUCTOR",3,0,3]
[null,"LEC A TODA MAQUINA 2017 GRAN PRODUCTOR",3,0,4]
[null,"LEC COLOMBIA SIEMBRA  2018 DE 1 A 36 MESES JOVEN RURAL",7,0,0]
[null,"LEC COLOMBIA SIEMBRA  2018 DE 1 A 36 MESES PEQUEÑO PRODUCTOR",6,0,0]
[null,"LEC COLOMBIA SIEMBRA  2018 DE 1 A 36 MESES MEDIANO PRODUCTOR",6,0,1]
[null,"LEC COLOMBIA SIEMBRA  2018 DE 1 A 36 MESES GRAN PRODUCTOR",5,0,2]
[null,"LEC COLOMBIA SIEMBRA  2018 DE 1 A 36 MESES ESQUEMA ASOC.",5,0,0]
[null,"LEC COLOMBIA SIEMBRA  2018 DE 1 A 36 MESES ESQUEMA DE INTEGR.",6,0,0]
[null,"LEC COLOMBIA SIEMBRA  2018 DE 37 A 60 MESES JOVEN RURAL",5,0,1]
[null,"LEC COLOMBIA SIEMBRA  2018 DE 37 A 60 MESES PEQUEÑO PRODUCTOR",5,0,1]
[null,"LEC COLOMBIA SIEMBRA  2018 DE 37 A 60 MESES MEDIANO PRODUCTOR",4,0,3]
[null,"LEC COLOMBIA SIEMBRA  2018 DE 37 A 60 MESES GRAN PRODUCTOR",3,0,4]
[null,"LEC COLOMBIA SIEMBRA  2018 DE 37 A 60 MESES ESQUEMA ASOC.",4,0,1]
[null,"LEC COLOMBIA SIEMBRA  2018 DE 37 A 60 MESES ESQUEMA DE INTEGR.",4,0,2]
[null,"LEC GENERAL 2018 DE 1 A 36 MESES JOVEN RURAL",6,0,1]
[null,"LEC GENERAL 2018 DE 1 A 36 MESES PEQUEÑO PRODUCTOR",5,0,1]
[null,"LEC GENERAL 2018 DE 1 A 36 MESES MEDIANO PRODUCTOR",5,0,2]
[null,"LEC GENERAL 2018 DE 1 A 36 MESES ESQUEMA ASOC.",4,0,1]
[null,"LEC GENERAL 2018 DE 1 A 36 MESES ESQUEMA DE INTEGR.",5,0,1]
[null,"LEC GENERAL 2018 DE 37 A 60 MESES JOVEN RURAL",5,0,2]
[null,"LEC GENERAL 2018 DE 37 A 60 MESES PEQUEÑO PRODUCTOR",4,0,2]
[null,"LEC GENERAL 2018 DE 37 A 60 MESES MEDIANO PRODUCTOR",3,0,4]
[null,"LEC GENERAL 2018 DE 37 A 60 MESES ESQUEMA ASOC.",3,0,2]
[null,"LEC GENERAL 2018 DE 37 A 60 MESES ESQUEMA DE INTEGR.",3,0,3]
[null,"LEC RENOVACIÓN CAFE POR ZOCA 2018 DE 1 A 36 MESES JOVEN RURAL",6,0,1]
[null,"LEC RENOVACIÓN CAFE POR ZOCA 2018 DE 1 A 36 MESES PEQUEÑO PRODUCTOR",5,0,1]
[null,"LEC RENOVACIÓN CAFE POR ZOCA 2018 DE 1 A 36 MESES MEDIANO PRODUCTOR",5,0,2]
[null,"LEC RENOVACIÓN CAFE POR ZOCA 2018 DE 1 A 36 MESES ESQUEMA ASOC.",4,0,1]
[null,"LEC RENOVACIÓN CAFE POR ZOCA 2018 DE 1 A 36 MESES ESQUEMA DE INTEGR.",5,0,1]
[null,"LEC RENOVACIÓN CAFE POR ZOCA 2018 DE 37 A 60 MESES JOVEN RURAL",5,0,2]
[null,"LEC RENOVACIÓN CAFE POR ZOCA 2018 DE 37 A 60 MESES PEQUEÑO PRODUCTOR",4,0,2]
[null,"LEC RENOVACIÓN CAFE POR ZOCA 2018 DE 37 A 60 MESES MEDIANO PRODUCTOR",3,0,4]
[null,"LEC RENOVACIÓN CAFE POR ZOCA 2018 DE 37 A 60 MESES ESQUEMA ASOC.",3,0,2]
[null,"LEC RENOVACIÓN CAFE POR ZOCA 2018 DE 37 A 60 MESES ESQUEMA DE INTEGR.",3,0,3]
[null,"LEC A TODA MAQUINA 2018 PEQUEÑO PRODUCTOR",3,0,2]
[null,"LEC A TODA MAQUINA 2018 MEDIANO PRODUCTOR",3,0,3]
[null,"LEC A TODA MAQUINA 2018 GRAN PRODUCTOR",3,0,4]
[null,"LEC GENERAL 2019",4.5,0,4]
[null,"UARIV 2014",2,0,0]
[null,"UARIV 2015",2,0,0]
[null,"UARIV 2015_II",2,0,0]
[null,"UARIV 2016",2,0,0]
[null,"UARIV 2017",2,0,0]
[null,"UARIV 2018",2,0,0]
[null,"LEC A TODA MÁQUINA E INFRAESTRUCTURA 2019 PEQUEÑO PROD",3,0,2,1.9]
[null,"LEC A TODA MÁQUINA E INFRAESTRUCTURA 2019 MEDIANO PROD",3,0,3,2.9]
[null,"LEC A TODA MÁQUINA E INFRAESTRUCTURA 2019 GRANDE PROD",3,0,4,3.9]
[null,"LEC GENERAL 2019 PEQUEÑO PRODUCTOR",4,0,2,1.9]
[null,"LEC GENERAL 2019 MEDIANO PRODUCTOR",3,0,4,3.9]
[null,"LEC GENERAL 2019 ESQUEMA ASOCIATIVO",3,0,2,1.9]
[null,"LEC GENERAL 2019 ESQUEMA DE INTEGRACION",4,0,2,1.9]
[null,"LEC GENERAL 2019 JOVEN RURAL",5,0,1,0.9]
[null,"LEC GENERAL 2019 PEQUEÑO PRODUCTOR + CLUSTER UPRA",5.5,0,0.5,0.39999999999999991]
[null,"LEC GENERAL 2019 MEDIANO PRODUCTOR + CLUSTER UPRA",4.5,0,2.5,2.4]
[null,"LEC GENERAL 2019 ESQUEMA ASOCIATIVO + CLUSTER UPRA",4.5,0,0.5,0.39999999999999991]
[null,"LEC GENERAL 2019 ESQUEMA DE INTEGRACION + CLUSTER UPRA",5.5,0,0.5,0.39999999999999991]
[null,"LEC GENERAL 2019 JOVEN RURAL + CLUSTER UPRA",6.5,0,-0.5,-0.6]
[null,"LEC GRAL RETENCION DE VIENTRES GANADO BOVINO Y BUF 2019 PEQ.PROD",4,0,2,1.9]
[null,"LEC GRAL RETENCION DE VIENTRES GANADO BOVINO Y BUF 2019 MED.PROD",3,0,4,3.9]
[null,"LEC GRAL RETENCION DE VIENTRES GANADO BOVINO Y BUF 2019 GRANDE.PROD",2,0,5,4.8]
[null,"LEC GRAL RETENCION DE VIENTRES GANADO BOVINO Y BUF 2019 ESQ.ASOC",3,0,2,1.9]
[null,"LEC GRAL RETENCION DE VIENTRES GANADO BOVINO Y BUF 2019 ESQ.INTEG",4,0,2,1.9]
[null,"LEC GENERAL 2019 MUJER PEQUEÑO PRODUCTOR",4.5,0,1.5,1.4]
[null,"LEC GENERAL 2019 MUJER MEDIANO PRODUCTOR",3.5,0,3.5,3.4]
[null,"LEC GENERAL 2019 MUJER ESQUEMA ASOCIATIVO",3.5,0,1.5,1.4]
[null,"LEC GENERAL 2019 MUJER ESQUEMA DE INTEG.",4.5,0,1.5,1.4]
[null,"LEC GENERAL 2019 MUJER JOVEN RURAL",5.5,0,0.5,0.39999999999999991]
[null,"LEC GENERAL 2019 MUJER PEQUEÑO PRODUCTOR + CLUSTER UPRA",6,0,0,0]
[null,"LEC GENERAL 2019 MUJER MEDIANO PRODUCTOR + CLUSTER UPRA",5,0,2,1.9]
[null,"LEC GENERAL 2019 MUJER ESQUEMA ASOCIATIVO + CLUSTER UPRA",5,0,0,0]
[null,"LEC GENERAL 2019 MUJER ESQUEMA DE INTEG. + CLUSTER UPRA",6,0,0,0]
[null,"LEC GENERAL 2019 MUJER JOVEN RURAL + CLUSTER UPRA",7,0,-1,-1.1000000000000001]
[null,"LEC GENERAL 2019 BUENAS PRAC Y/O SEG AGR PEQUEÑO PRODUCTOR",5,0,1,0.89999999999999991]
[null,"LEC GENERAL 2019 BUENAS PRAC Y/O SEG AGR MEDIANO PRODUCTOR",3.5,0,3.5,3.4]
[null,"LEC GENERAL 2019 BUENAS PRAC Y/O SEG AGR ESQUEMA ASOCIATIVO",3.5,0,1.5,1.4]
[null,"LEC GENERAL 2019 BUENAS PRAC Y/O SEG AGR ESQUEMA DE INTEG.",4.5,0,1.5,1.4]
[null,"LEC GENERAL 2019 BUENAS PRAC Y/O SEG AGR JOVEN RURAL",5,0,1,0.9]
[null,"LEC GENERAL 2019 BUENAS PRAC Y/O SEG AGR PEQUEÑO PRODUCTOR + CLUSTER",6.5,0,-0.5,-0.60000000000000009]
[null,"LEC GENERAL 2019 BUENAS PRAC Y/O SEG AGR MEDIANO PRODUCTOR + CLUSTER",5,0,2,1.9]
[null,"LEC GENERAL 2019 BUENAS PRAC Y/O SEG AGR ESQUEMA ASOCIATIVO + CLUSTER",5,0,0,0]
[null,"LEC GENERAL 2019 BUENAS PRAC Y/O SEG AGR ESQUEMA DE INTEG. + CLUSTER",6,0,0,0]
[null,"LEC GENERAL 2019 BUENAS PRAC Y/O SEG AGR JOVEN RURAL + CLUSTER",6.5,0,-0.5,-0.5]
[null,"LEC GENERAL 2019 MUJER-BUENAS PRAC Y/O SEG AGR PEQUEÑO PRODUCTOR",5.5,0,0.5,0.39999999999999991]
[null,"LEC GENERAL 2019 MUJER-BUENAS PRAC Y/O SEG AGR MEDIANO PRODUCTOR",4,0,3,2.9]
[null,"LEC GENERAL 2019 MUJER-BUENAS PRAC Y/O SEG AGR ESQUEMA ASOCIATIVO",4,0,1,0.89999999999999991]
[null,"LEC GENERAL 2019 MUJER-BUENAS PRAC Y/O SEG AGR ESQUEMA DE INTEG.",5,0,1,0.89999999999999991]
[null,"LEC GENERAL 2019 MUJER-BUENAS PRAC Y/O SEG AGR JOVEN RURAL",5.5,0,0.5,0.4]
[null,"LEC GENERAL 2019 MUJER-BUENAS PRAC Y/O SEG AGR PEQUEÑO PRODUCTOR + CLUSTER",7,0,-1,-1.1000000000000001]
[null,"LEC GENERAL 2019 MUJER-BUENAS PRAC Y/O SEG AGR MEDIANO PRODUCTOR + CLUSTER",5.5,0,1.5,1.4]
[null,"LEC GENERAL 2019 MUJER-BUENAS PRAC Y/O SEG AGR ESQUEMA ASOCIATIVO + CLUSTER",5.5,0,-0.5,-0.5]
[null,"LEC GENERAL 2019 MUJER-BUENAS PRAC Y/O SEG AGR ESQUEMA DE INTEG. + CLUSTER",6.5,0,-0.5,-0.5]
[null,"LEC GENERAL 2019 MUJER-BUENAS PRAC Y/O SEG AGR JOVEN RURAL + CLUSTER",7,0,-1,-1.1000000000000001]
[null,"LEC LEASING CON OPCION DE COMPRA A TODA MAQ E INFR 2019 PEQUEÑO PROD.",3,0,2,1.9]
[null,"LEC LEASING CON OPCION DE COMPRA A TODA MAQ E INFR 2019 MEDIANO PROD.",3,0,3,2.9]
[null,"LEC LEASING CON OPCION DE COMPRA A TODA MAQ E INFR 2019 GRANDE PROD.",3,0,4,3.9]
[null,"LEC LEASING SIN OPCION DE COMPRA A TODA MAQ E INFR 2019 PEQUEÑO PROD.",3,0,2,1.9]
[null,"LEC LEASING SIN OPCION DE COMPRA A TODA MAQ E INFR 2019 MEDIANO PROD.",3,0,3,2.9]
[null,"LEC LEASING SIN OPCION DE COMPRA A TODA MAQ E INFR 2019 GRANDE PROD.",3,0,4,3.9]
[null,"LEC 2019 AFECTADOS VIA PANAMERICANA PEQUEÑO PRODUCTOR",6,0,0,0]
[null,"LEC 2019 AFECTADOS VIA PANAMERICANA MEDIANO PRODUCTOR",6,0,1,0.9]
[null,"LEC 2019 AFECTADOS VIA PANAMERICANA GRANDE PRODUCTOR",5,0,2,1.9]
[null,"LEC 2019 PLAN DE IMPACTO FRONTERA VENEZUELA PEQUEÑO PRODUCTOR",6,0,0,0]
[null,"LEC 2019 PLAN DE IMPACTO FRONTERA VENEZUELA MEDIANO PRODUCTOR",6,0,1,0.9]
[null,"LEC 2019 PLAN DE IMPACTO FRONTERA VENEZUELA GRANDE PRODUCTOR",5,0,2,1.9]
[null,"LEC 2019 AFECTADOS CIERRE VIA AL LLANO PEQUEÑO PRODUCTOR",6,0,0,0]
[null,"LEC 2019 AFECTADOS CIERRE VIA AL LLANO MEDIANO PRODUCTOR",6,0,1,0.9]
[null,"LEC 2019 AFECTADOS CIERRE VIA AL LLANO GRANDE PRODUCTOR",5,0,2,1.9]
[null,"LEC 2019 ACTIVIDADES COMPLEMENTARIAS  CAFETEROS PEQUEÑO PRODUCTOR",6,0,1,0]
[null,"LEC 2019 ACTIVIDADES COMPLEMENTARIAS  CAFETEROS MEDIANO PRODUCTOR",5,0,2,1.9]